CONSECO INC ET AL
10-K405, 1996-04-01
LIFE INSURANCE
Previous: CBT CORP /KY/, 10-K, 1996-04-01
Next: WEITEK CORP, 10-K405, 1996-04-01





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

                                    Form 10-K


  [ X ]    Annual  report  pursuant  to  Section  13 or 15(d) of the  Securities
           Exchange  Act of 1934  [Fee  Required]  
                 For  the  fiscal  year  ended December 31, 1995 or 

  [   ]    Transition  report pursuant to Section 13 or 15(d) of the  Securities
           Exchange Act of 1934 [No Fee Required] For the transition period from
           to Commission file number: 1-9250

                                  Conseco, Inc.
         Indiana                                     No. 35-1468632
 ----------------------                       -------------------------------
 State of Incorporation                       IRS Employer Identification No.

    11825 N. Pennsylvania Street
       Carmel, Indiana  46032                           (317) 817-6100
 --------------------------------------                 --------------
 Address of principal executive offices                    Telephone

           Securities registered pursuant to Section 12(b) of the Act:

                                                   Name of each exchange
         Title of each class                           on which registered
         -------------------                           -------------------
    Common Stock, No Par Value                  New York Stock Exchange, Inc.
    8-1/8% Senior Notes due 2003                New York Stock Exchange, Inc.
    10-1/2% Senior Notes due 2004               New York Stock Exchange, Inc.
    $3.25 Series D Cumulative Convertible       New York Stock Exchange, Inc.
        Preferred Stock                         New York Stock Exchange, Inc.
    7% PRIDES Convertible Preferred Stock   

    Securities registered pursuant to Section 12(g) of the Act: Common Stock, No
Par Value

    Indicate  by check mark  whether  the  Registrant  (1) has filed all reports
required to be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of
1934  during  the  preceding  12 months  (or for such  shorter  period  that the
registrant  was required to file such  reports) and (2) has been subject to such
filing requirements for the past 90 days: Yes [ X ] No [ ]

    Indicate by check mark if disclosure of delinquent  filers  pursuant to Item
405 of Regulation S-K is not contained herein, and will not be contained, to the
best of Registrant's  knowledge,  in definitive proxy or information  statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K. [ X ]

     Aggregate market value of common stock held by  nonaffiliates  (computed as
of March 20, 1996): $1,258,643,308

    Shares of common stock outstanding as of March 20, 1996: 20,680,515

    DOCUMENTS INCORPORATED BY REFERENCE: Portions of the Registrant's definitive
proxy  statement for the annual meeting of  shareholders to be held May 28, 1996
are incorporated by reference into Part III of this Report.

<PAGE>
                                     PART I

ITEM 1. BUSINESS OF CONSECO.

       Background

       Conseco,  Inc. is a financial  services holding company engaged primarily
in the development, marketing and administration of annuity, supplemental health
and  individual  life  products.  As used  herein  the  terms  "Conseco"  or the
"Company" refer to Conseco, Inc. and its consolidated  subsidiaries,  unless the
context  requires  otherwise.  Conseco's  earnings  result  primarily  from: (i)
operating life insurance companies;  and (ii) providing  investment  management,
administrative and other fee-based services to affiliated  businesses as well as
non-affiliates.  Conseco's  operating strategy is to grow the insurance business
within its  subsidiaries  by  focusing  its  resources  on the  development  and
expansion of profitable products and strong distribution  channels.  Conseco has
supplemented such growth by acquisitions of companies that have profitable niche
products,  strong distribution systems and progressive  management teams who can
work with Conseco to implement Conseco's operating and growth strategies. Once a
company has been acquired,  Conseco's operating strategy has been to consolidate
and streamline  management and  administrative  functions,  to realize  superior
investment  returns through active asset management,  to eliminate  unprofitable
products and distribution  channels,  and to expand the profitable  distribution
channels and products.

       Since 1990,  Conseco has been active in acquiring and restructuring  life
insurance companies in partnership with other investors.  In early 1996, Conseco
announced the  termination of its  partnership  activity  because changes in the
regulatory  and rating agency  environment  have made it extremely  difficult to
structure leveraged acquisitions of life insurance companies.

       In March 1996,  Conseco  announced a merger  agreement with Life Partners
Group,  Inc.  ("LPG") -- a transaction  valued at $850 million,  including  $600
million of common stock to be issued by Conseco and $250 million of existing LPG
long-term debt to be assumed by Conseco.  Under the merger agreement,  LPG would
become a wholly owned subsidiary of Conseco.

        Since 1982, Conseco has completed 12 acquisitions of insurance companies
and related  businesses;  the first seven as wholly owned  subsidiaries  and the
last five through its acquisition  partnerships.  Conseco Capital Partners, L.P.
("Partnership  I"),  Conseco's first acquisition  partnership,  was dissolved in
1993 after  distributing  to its partners the securities of the companies it had
acquired.  In early 1994,  Conseco  formed  Conseco  Capital  Partners  II, L.P.
("Partnership   II"),  its  second   acquisition   partnership,   to  invest  in
acquisitions of life insurance companies and related businesses.  In early 1996,
Conseco  announced  the  termination  of  its  partnership  activity.  Companies
acquired by  Partnership  II are required to be included in Conseco's  financial
statements on a consolidated  basis because a wholly owned subsidiary of Conseco
is the sole general partner of Partnership II; partnership companies, therefore,
are deemed to be unilaterally controlled by Conseco.

       Conseco  currently holds major ownership  interests in the following life
insurance   businesses:   (i)  Bankers  Life  Holding  Corporation  ("BLH"),  an
NYSE-listed  company in which Conseco  currently holds a 90.5 percent  ownership
interest (and which is the parent company of Bankers Life and Casualty Insurance
Company ("Bankers Life")); (ii) Great American Reserve Insurance Company ("Great
American Reserve") and Beneficial  Standard Life Insurance Company  ("Beneficial
Standard"),  in  which  Conseco  has  had  an  ownership  interest  since  their
acquisition  by  Partnership  I and which became  wholly owned  subsidiaries  in
August 1995; (iii) Bankers National Life Insurance Company ("Bankers National"),
National  Fidelity Life  Insurance  Company  ("National  Fidelity")  and Lincoln
American Life Insurance  Company ("Lincoln  American"),  all of which are wholly
owned by Conseco and which have profitable blocks of in-force business, although
new sales are currently not being  pursued;  and (iv) American Life Group,  Inc.
("AGP",  formerly The Statesman  Group,  Inc. prior to its name change in August
1995),  Partnership  II's first  acquisition in September 1994, in which Conseco
holds a 36  percent  ownership  interest  and  which is the  parent  company  of
American Life and Casualty  Insurance Company  ("American  Life")).  BLH and its
subsidiaries are  collectively  referred to hereinafter as BLH. Western National
Corporation  ("WNC"), an NYSE-listed  company,  and its wholly owned subsidiary,
Western National Life Insurance Company ("Western National"),  were wholly owned
subsidiaries  until  February 15,  1994,  when WNC  completed an initial  public
offering  ("IPO").  Conseco sold a 60 percent interest in WNC in connection with
the IPO and sold its remaining 40 percent interest in a separate  transaction on
December  23,  1994.  WNC and its  subsidiaries  are  collectively  referred  to
hereinafter as WNC.

       On August 31,  1995,  the Company  completed  the  purchase of all of the
shares of common stock of CCP Insurance,  Inc. ("CCP") it did not previously own
(representing 51 percent of CCP's outstanding shares) in a transaction  pursuant
to  which  CCP was  merged  into  Conseco,  with  Conseco  being  the  surviving
corporation.  The merger and the related  transactions are referred to herein as
the "CCP  Merger".  As a result of the CCP  Merger,  CCP's  subsidiaries  (Great
American Reserve and Beneficial  Standard)  became wholly owned  subsidiaries of
the  Company.  The  accounts of CCP are  consolidated  with those of the Company
effective January 1, 1995.

                                        2
<PAGE>
       On June 28,  1995,  Conseco  completed  a program to  acquire  additional
shares of BLH common  stock.  Shares  purchased  in open  market and  negotiated
transactions  increased  Conseco's  ownership  of BLH to 85  percent  (including
shares of BLH owned by CCP) at June 30, 1995.  Share  repurchases by BLH in 1995
and 1996 increased  Conseco's ownership interest in BLH to 90.5 percent at March
5, 1996.

       Conseco was  organized in 1979 as an Indiana  corporation  and  commenced
operations in 1982. Its executive  offices are located at 11825 N.  Pennsylvania
Street, Carmel, Indiana 46032, and its telephone number is (317) 817-6100.

Life Insurance Operations

       The Company conducts its insurance operations through three segments: (i)
senior  market  operations,  consisting  of the  activities of BLH; (ii) annuity
operations,   consisting  of  the  activities  of  Great  American  Reserve  and
Beneficial Standard;  and (iii) other life insurance  operations,  consisting of
the activities of National Fidelity, Bankers National and Lincoln American.

       Senior Market Operations

       BLH,  with total  assets of  approximately  $4.8  billion at December 31,
1995, markets health and life insurance and annuity products primarily to senior
citizens through approximately 200 branch offices and approximately 3,300 career
agents. Most of BLH's agents sell only BLH policies. Approximately 56 percent of
the $1,513.8  million of direct  premiums  collected by BLH in 1995 was from the
sale of individual health insurance  products,  principally  Medicare supplement
and long-term  care  policies.  BLH believes that its success in the  individual
health  insurance  market is  attributable  in large part to its  career  agency
force, which permits one-on-one contacts with potential policyholders and builds
loyalty to BLH among existing policyholders.  Its efficient and highly automated
claims  processing  system is designed to complement its personalized  marketing
strategy  by  stressing   prompt   payment  of  claims  and  rapid  response  to
policyholder inquiries.

       Annuity Operations

       The annuity companies,  with total assets of $5.4 billion at December 31,
1995, market,  issue and administer annuity,  life and  employee-benefit-related
insurance  products  through  two  cost-effective   distribution  channels:  (i)
approximately  3,000  educator  market   specialists,   who  sell  tax-qualified
annuities and certain employee  benefit-related  insurance products primarily to
school teachers and  administrators;  and (ii) approximately  9,000 professional
independent  producers,  who sell various  annuity and life  insurance  products
aimed primarily at the retirement market. Approximately 87 percent of the $709.8
million  of total  premiums  collected  in 1995  was  from  the sale of  annuity
products.

       Other Life Insurance Operations

       The  Company's   other  insurance   subsidiaries   had  total  assets  of
approximately  $.8  billion  at  December  31,  1995.  These  subsidiaries  have
profitable  in-force  blocks of annuity and life products,  but do not currently
market their products to new customers. Premiums collected totaled $80.0 million
in 1995,  including  $6.6 million of premiums from deposit  funds  maintained by
employee benefit plans of the Company.

       Partnership Operations

       Partnership  II  completed  the  acquisition  of 80 percent of the common
stock of AGP in September  1994.  AGP, with total assets of  approximately  $6.2
billion at December 31, 1995, is a financial  services  holding  company engaged
primarily   in  the   development,   marketing,   underwriting,   issuance   and
administration  of annuity and life  insurance  products.  AGP collected  $825.6
million of insurance  premiums and annuity  deposits in 1995.  Approximately  91
percent  of such  premiums  collected  in 1995  were  from the sale of  deferred
annuities.

       Conseco  believes  that  the  consolidation  of the U.S.  life  insurance
industry will continue,  and the Company intends to participate in this process.
Recently, there has been a change in the financial structure required to acquire
life insurance  companies while maintaining  competitive  ratings from A.M. Best
Company ("A.M. Best") and other rating agencies.  As a result,  Conseco believes
it is no longer  feasible to acquire life  insurance  companies  through  highly
leveraged  transactions,  such  as  those  previously  made  by its  acquisition
partnerships. Conseco terminated its partnership activity in March 1996.

                                        3

<PAGE>
Fee-Based Operations

       The Company's  subsidiaries  provide  various  services to affiliated and
unaffiliated  clients.  Conseco Capital  Management,  Inc. ("CCM") managed $24.7
billion of invested  assets at December 31,  1995,  including  $13.7  billion of
assets of affiliated companies. Marketing Distribution Systems Consulting Group,
Inc. ("Bankmark") provides marketing services to financial  institutions related
to  the  distribution  of  insurance  and  investment  products.   Conseco  Risk
Management,  Inc.  distributes  property and casualty  insurance  products as an
independent  agency.  Conseco  Mortgage  Capital,  Inc.  originates and services
mortgages.  Other subsidiaries provide policy  administration,  data processing,
product marketing and executive management to Conseco companies,  Partnership II
and others.  Total fees from  affiliates and  nonaffiliates  were $69.2 million,
$71.0  million  and $49.0  million  for the  years  ended  1995,  1994 and 1993,
respectively.  To the extent that these  services are provided to entities  that
are  included  in  the  financial   statements  on  a  consolidated  basis,  the
intercompany  fees are  eliminated  in  consolidation.  Earnings in this segment
increase when the Company adds new clients (either  affiliated or  unaffiliated)
and when the  Company  increases  the  fee-producing  activities  conducted  for
clients.

       ADMINISTRATION

       Conseco minimizes  operating expenses by centralizing,  standardizing and
more  efficiently  performing  many  functions  common  to most  life  insurance
companies.  These  functions  include  underwriting  and policy  administration,
accounting and financial reporting, marketing, regulatory compliance,  actuarial
services and asset management.

       Conseco's  centralized  management  techniques  resulted  in  significant
employee reductions and expense savings in the nine insurance companies acquired
between 1985 and 1992.  The ratio of  aggregate  operating  expenses  (excluding
commissions) to premiums  collected for these nine companies was reduced from 11
percent  for the last year prior to  acquisition  to 7.9  percent for the second
full year following  acquisition.  The ratio of such expenses to total assets of
these companies decreased from 3.4 percent to 1.6 percent in the same periods.

       The administration of BLH's individual health insurance products,  unlike
that  of  life  insurance  or  annuities,  involves  a  high  volume  of  claims
processing,   multiple   contacts  with   policyholders   and  generally  higher
operational  costs.  In 1995,  BLH  processed  more than 6 million  policyholder
claims.  BLH has  developed  an  efficient  and  highly  automated  policyholder
administration  operation to minimize the costs of such large volume  processing
and deliver a high level of service to its policyholders,  with special emphasis
on the prompt payment of claims.  In most cases, BLH mails a check within a week
of receiving a claim from a  policyholder.  BLH believes that its  promptness in
processing  policyholder  claims is a major reason for its strong reputation for
service and the above-average  persistency of its Medicare supplement  products.
Conseco  (through  certain of its wholly owned  subsidiaries)  provides BLH with
certain investment advisory, executive consulting, data processing,  accounting,
legal, mortgage loan servicing and origination, and other services.

       INVESTMENTS

       CCM, a registered investment adviser wholly owned by Conseco, manages the
investment  portfolios  of  Conseco's  wholly owned  subsidiaries,  BLH, AGP and
several unaffiliated  clients. CCM had approximately $24.7 billion of assets (at
fair value) under  management  at December 31, 1995, of which $13.7 billion were
assets of affiliated  companies  and $11.0  billion were assets of  unaffiliated
companies. CCM's investment philosophy is to maintain a largely investment-grade
fixed-income  portfolio,  provide  adequate  liquidity  for  expected  liability
durations  and other  requirements  and  maximize  total return  through  active
investment management.

       Investment  activities  are an integral part of the  Company's  business;
investment  income is a significant  component of the Company's  total revenues.
Profitability  is  significantly  affected by spreads between interest yields on
investments and rates credited on insurance liabilities.  Although substantially
all credited rates on single  premium  deferred  annuities and flexible  premium
deferred  annuities may be changed annually,  changes in crediting rates may not
be sufficient to maintain targeted investment spreads in all economic and market
environments.  In addition,  competition and other factors, including the impact
of the level of surrenders and withdrawals,  may limit the Company's  ability to
adjust or to maintain  crediting rates at levels necessary to avoid narrowing of
spreads under certain  market  conditions.  As of December 31, 1995, the average
yield, computed on the cost basis of the Company's investment portfolio, was 8.0
percent and the  average  interest  rate  credited  on the  Company's  liability
portfolio was 5.3 percent.

       The Company seeks to balance the duration of its invested assets with the
expected  duration of benefit  payments arising from insurance  liabilities.  At
December 31, 1995, the adjusted modified  duration of fixed maturities,  trading
securities  and  short-term  investments  was 5.8 years and the  duration of the
Company's insurance liabilities was 6.4 years.

                                        4

<PAGE>
       For  information  regarding the composition  and  diversification  of the
investment portfolio of Conseco's subsidiaries, see "Management's Discussion and
Analysis  of  Consolidated  Financial  Condition  and  Results of  Operations  -
Investments" and note 3 to the consolidated financial statements.

       COMPETITION

       Conseco's  businesses  operate in a highly competitive  environment.  The
life insurance industry consists of a large number of insurance companies,  many
of which are substantially larger and have greater financial resources,  broader
and more diversified  product lines and larger staffs than those of Conseco.  An
expanding  number  of banks,  securities  brokerage  firms  and other  financial
intermediaries also market insurance products or offer competing products,  such
as mutual fund products,  traditional  bank investments and other investment and
retirement  funding  alternatives.  Conseco  also  competes  with  many of these
companies and others in providing services for fees. In most areas,  competition
is based  on a  number  of  factors,  including  pricing,  service  provided  to
distributors and policyholders,  and ratings.  Conseco's  subsidiaries must also
compete with other insurers to attract and retain the allegiance of agents.

       Financial institutions, school districts, marketing companies, agents who
market insurance  products and policyholders use the financial  strength ratings
assigned  to an  insurer  by  independent  rating  agencies  as  one  factor  in
determining  which  insurer's  annuity  to market  or  purchase.  Bankers  Life,
American  Life,  Great American  Reserve and  Beneficial  Standard are rated "A-
(Excellent)"  by A.M. Best.  A.M. Best ratings for the industry  currently range
from  "A++  (Superior)"  to "F ( In  Liquidation)".  Publications  of A.M.  Best
indicate  that the "A-"  rating is  assigned to those  companies  that,  in A.M.
Best's opinion, have achieved excellent overall performance when compared to the
standards  established  by A.M. Best and have  demonstrated  a strong ability to
meet their obligations to policyholders  over a long period of time. A.M. Best's
rating  procedure  includes  quantitative  and  qualitative   evaluations  of  a
company's  financial  condition  and  operating  performance.  Its  quantitative
evaluation is based on an analysis of a company's  financial  performance in the
areas of  profitability,  leverage/capitalization  and  liquidity.  A.M.  Best's
review also  includes a qualitative  evaluation  of a company's  spread of risk,
quality  and   appropriateness   of  the   reinsurance   program,   quality  and
diversification  of assets,  adequacy  of policy or loss  reserves,  adequacy of
surplus,  capital  structure,   management  experience  and  objectives,  market
presence  and  policyholders'  confidence.  In  addition,  Bankers Life has been
assigned  claims paying ability rating of "AA-" from Duff & Phelps Credit Rating
Company  ("Duff & Phelps") and Great American  Reserve and  Beneficial  Standard
have been  assigned  claims-paying  ability  ratings of "A+" from Duff & Phelps.
Duff  &  Phelps'   claims-paying   ability  ratings  range  from  "AAA  (Highest
claims-paying  ability)" to "DD (Company is under an order of liquidation)." The
"AA-" rating  represents "Very high  claims-paying  ability" and the "A+" rating
represents "High claims-paying  ability." AGP's principal operating  subsidiary,
American  Life,  has been  assigned  claims-paying  rating of "A-  (Good)"  from
Standard & Poor's  Corporation  ("Standard  &  Poor's").  An "A" is  assigned by
Standard  & Poor's  to those  companies  which,  in its  opinion,  have a secure
claims-paying  ability  and whose  financial  capacity  to meeting  policyholder
obligations  is viewed on  balance  as sound,  but their  capacity  to meet such
policyholder  obligations  is somewhat more  susceptible  to adverse  changes in
economic or underwriting  conditions than more highly rated insurers.  According
to Standard & Poor's a minus sign  attached to a Standard & Poor's  claim-paying
rating shows relative  standing  within a ratings  category.  Generally,  rating
agencies base their ratings upon information furnished to them by the issuer and
upon their own  investigations,  studies and  assumptions.  A.M. Best's ratings,
Duff & Phelps' claims-paying ratings and Standard & Poor's claims-paying ratings
are  principally  based upon  factors of  concern to  policyholders,  agents and
intermediaries  and are not directed  toward the protection of investors.  Given
the competitive nature of the Company's business and the increasing focus placed
on the  aforementioned  ratings,  the  Company  manages  its  business  with the
objective of preserving  existing  ratings and, where  possible,  achieving more
favorable  ratings.  There can be no assurance that any  particular  rating will
continue  for any  given  period  of time or  that  it will  not be  changed  or
withdrawn  entirely if in the  judgement of the rating agency  circumstances  so
warrant.  If the Company's  ratings were  downgraded  from their current levels,
sales of its products and the  persistency  of its  in-force  policies  could be
adversely affected in a material way.

       Following  Conseco's  acquisition of additional  shares of BLH, A.M. Best
lowered its ratings of Bankers Life from "A  (Excellent)"  to "A-  (Excellent)".
Management  does not believe the ratings change has had a significant  impact on
its business or operations.  However, it is not possible to determine the extent
to which such rating  change will affect  Bankers  Life's  level of sales or the
persistency of its in-force business.

       Following  Conseco's  March 1996  announcement of an agreement to acquire
LPG,  A.M.  Best affirmed its "A-  (Excellent)"  ratings of Bankers Life,  Great
American Reserve and Beneficial Standard.

                                        5
<PAGE>
       In the individual health insurance business,  insurance companies compete
primarily on the basis of marketing,  service and price.  The  provisions of the
Omnibus  Budget  Reconciliation  Act of  1984  and  the  work  of  the  National
Association  of  Insurance  Commissioners  ("NAIC")  (an  association  of  state
regulators and their staffs) have resulted in  standardized  policy features for
Medicare supplement products.  This increases the comparability of such policies
and may intensify competition based on factors other than product features.  See
"Underwriting - BLH" and "Government Regulation." In addition to the products of
other insurance companies, Bankers Life's health insurance products compete with
health maintenance  organizations,  preferred provider organizations,  and other
health  care  related  institutions  which  provide  medical  benefits  based on
contractual agreements.

       The Company  believes  that its  insurance  companies are able to compete
effectively because: (i) they emphasize specialized  distribution channels where
the ability to respond  rapidly to changing  customer needs yields a competitive
edge; (ii) they are experienced in  establishing  and cultivating  relationships
with the unique  distribution  networks and the independent  marketing companies
operating in these specialized  markets;  (iii) they can offer competitive rates
as a result of their lower-than-average operating costs and increased investment
yields achieved by applying active investment portfolio  management  techniques;
and (iv) they have reliable policyholder  administrative services,  supported by
customized data processing systems.

       UNDERWRITING

       Under regulations  promulgated by the NAIC and adopted as a result of the
Omnibus  Budget  Reconciliation  Act of 1990  ("OBRA"),  BLH is prohibited  from
underwriting its Medicare supplement policies for certain first-time purchasers.
If a person  applies for insurance  within six months  following  eligibility by
reason of age, or disability in certain limited  circumstances,  the application
may  not  be  rejected  due  to  medical   conditions.   For  other  prospective
policyholders,  such as senior citizens who are  transferring to BLH's products,
BLH's  underwriting  procedures  are  relatively  limited,  except for  policies
providing prescription drug coverage.

       BLH generally applies detailed underwriting procedures designed to assess
and  quantify  the  insurance   risks  before  it  issues   long-term   care  or
comprehensive  major medical products to individuals and groups.  BLH's practice
is to require  medical  examinations  of applicants  (including  blood and urine
tests,  where  permitted)  for certain  health  insurance  products and for life
insurance  products which exceed prescribed policy amounts.  These  requirements
are graduated according to the applicant's age and may vary by type of policy or
product.  BLH also relies on medical  records and the  potential  policyholder's
written application, which is generally prepared under the supervision of one of
BLH's trained agents.

       Substantially  all  the  life  insurance  policies  issued  by  Conseco's
subsidiaries are underwritten  individually,  although standardized underwriting
procedures  have  been  adopted  for  certain  low  face-amount  life  insurance
coverages.  After  initial  processing,  BLH  reviews  each file and obtains the
information   needed  to  make  an   underwriting   decision  (such  as  medical
examinations,  doctors' statements and special medical tests).  After collecting
and reviewing the information,  BLH either: (i) issues the policy as applied for
or with an extra premium charge because of unfavorable  factors; or (ii) rejects
the  application.   BLH  underwrites  group  insurance  policies  based  on  the
characteristics  of the group and its past claim  experience.  Underwriting with
respect to single  premium  deferred  annuities  ("SPDAs") and flexible  premium
deferred annuities ("FPDAs") is minimal.

       REINSURANCE

       Consistent with the general practice of the life insurance industry,  the
Company's  subsidiaries  reinsure  portions  of the  coverage  provided by their
insurance products with other insurance  companies under agreements of indemnity
reinsurance. Reinsurance assumed from other companies is not significant.

       Indemnity  reinsurance  agreements are intended to limit a life insurer's
maximum  loss on a large or  unusually  hazardous  risk or to  obtain a  greater
diversification of risk.  Indemnity  reinsurance does not discharge the original
insurer's primary liability to the insured.  The Company's reinsured business is
ceded to numerous reinsurers.  The amount of business ceded to any one reinsurer
is not material.  The Company believes the assuming  companies are able to honor
all contractual  commitments,  based on the Company's  periodic reviews of their
financial  statements,  insurance  industry reports and reports filed with state
insurance departments.

       As of December 31, 1995, the policy risk retention  limit was $.8 million
or  less  on all of the  policies  of our  subsidiaries.  Reinsurance  ceded  by
Conseco's subsidiaries  represented 7.8 percent of gross combined life insurance
in force and  reinsurance  assumed by  Conseco's  subsidiaries  represented  1.7
percent of net combined life insurance in force. At December 31, 1995, Conseco's
largest  reinsurer  accounted  for less  than  .06  percent  of total  insurance
liabilities and less than 9 percent of total reinsurance receivables.

                                        6
<PAGE>

       EMPLOYEES

       At  December  31,  1995,  Conseco  had  approximately   3,250  employees,
including  approximately:  (i) 960 home office employees of Conseco;  (ii) 1,320
home office employees of BLH; (iii) 440 branch office employees of BLH; (iv) 310
employees of AGP;  and (v) 220  employees  of  Bankmark.  None of the  Company's
employees is covered by a collective bargaining agreement. Conseco believes that
it has excellent relations with its employees.

       GOVERNMENTAL REGULATION

       General

       Conseco's   insurance   subsidiaries   are  subject  to  regulation   and
supervision  by the states in which they  transact  business.  The laws of these
jurisdictions  generally  establish  agencies with broad  regulatory  authority,
including the power to: (i) grant and revoke licenses to transact business; (ii)
regulate and supervise  trade  practices  and market  conduct;  (iii)  establish
guaranty  associations;  (iv) license  agents;  (v) approve  policy forms;  (vi)
approve  premium  rates for some  lines of  business;  (vii)  establish  reserve
requirements;  (viii)  prescribe  the form and  content  of  required  financial
statements  and  reports;  (ix)  determine  the  reasonableness  and adequacy of
statutory capital and surplus; and (x) regulate the type and amount of permitted
investments.

       Most states  also have  enacted  legislation  which  regulates  insurance
holding company systems,  including acquisitions,  extraordinary  dividends, the
terms of surplus  debentures,  the terms of  affiliate  transactions,  and other
related  matters.  Currently,  the Company and its insurance  subsidiaries  have
registered as holding  company  systems  pursuant to such  legislation in Texas,
Missouri, Tennessee,  California, Alabama, Iowa and Illinois, and they routinely
report to other jurisdictions.  For further information on state laws regulating
the payment of dividends by insurance  company  subsidiaries,  see "Management's
Discussion  and  Analysis  of  Consolidated  Financial  Position  and Results of
Operations  -  Consolidated  Financial  Condition"  and  note  13  to  Conseco's
consolidated financial statements.

       The federal government does not directly regulate the insurance business.
However,  federal  legislation  and  administrative  policies in several  areas,
including pension  regulation,  age and sex  discrimination,  financial services
regulation and federal taxation,  do affect the insurance business.  Recently, a
number  of  state  legislatures  have  considered  or have  enacted  legislative
proposals  that  alter,  and in many  cases  increase,  the  authority  of state
agencies  to  regulate  insurance  companies  and holding  company  systems.  In
addition,  legislation  has been  introduced  from time to time in recent  years
which, if enacted, could result in the federal government assuming a more direct
role in the regulation of the insurance industry.

       State insurance regulators and the NAIC periodically  re-examine existing
laws and regulations  and their  application to insurance  companies.  In recent
years,  the NAIC has approved,  and  recommended  to the states for adoption and
implementation,  several regulatory initiatives designed to decrease the risk of
insolvency of insurance companies.  These initiatives include risk based capital
("RBC")  requirements  for  determining  the  levels of capital  and  surplus an
insurer must maintain in relation to its insurance and investment  risks.  Other
NAIC  regulatory  initiatives  impose  restrictions  on an  insurance  company's
ability to pay dividends to its  stockholders.  These initiatives may be adopted
by the various  states in which the Company's  subsidiaries  are  licensed;  the
ultimate  content  and timing of any  statutes  and  regulations  adopted by the
states  cannot be  determined  at this time.  It is not  possible to predict the
future  impact  of  changing  state  and  federal  regulation  on the  Company's
operations,  and there can be no assurance that existing  insurance related laws
and regulations  will not become more restrictive in the future or that laws and
regulations enacted in the future will not be more restrictive.

       The NAIC's RBC  requirements,  which became effective  December 31, 1993,
are intended to be used as an early  warning tool to help  insurance  regulators
identify  deteriorating  or weakly  capitalized  companies  in order to initiate
regulatory action. Such requirements are not intended as a mechanism for ranking
adequately  capitalized  companies.  The formula  defines a new minimum  capital
standard  which   supplements   the  low,  fixed  minimum  capital  and  surplus
requirements previously implemented on a state-by-state basis.

       The  NAIC's  RBC  requirements  provide  for four  levels  of  regulatory
attention,  varying  with the  ratio of the  company's  total  adjusted  capital
(defined as the total of its statutory capital, surplus, asset valuation reserve
and certain other adjustments) to its RBC. If a company's total adjusted capital
is less than 100 percent but greater  than or equal to 75 percent of its RBC, or
if a  negative  trend (as  defined by the  regulators)  has  occurred  and total
adjusted  capital is less than 125 percent of RBC (the "Company  Action Level"),
the  company  must  submit  a  comprehensive  plan to the  regulatory  authority
proposing  corrective  actions  aimed at improving  its capital  position.  If a
company's  total  adjusted  capital is less than 75 percent but greater  than or
equal to 50 percent of its RBC (the "Regulatory  Action Level") , the regulatory
authority  will perform a special  examination of the company and issue an order
specifying  corrective  actions  that must be  followed.  If a  company's  total
adjusted capital is less than 50 percent but greater than or equal to 35 percent
of its RBC (the "Authorized Control Level"),  the regulatory  authority may take
any action it deems necessary, including

                                        7
<PAGE>
placing the company under  regulatory  control.  If a company's  total  adjusted
capital is less than 35 percent of its RBC (the  "Mandatory  Control Level") the
regulatory  authority must place the company under its control.  At December 31,
1995, the total adjusted capital for each of Bankers Life,  American Life, Great
American Reserve and Beneficial  Standard was approximately  equal to or greater
than twice the respective Company Action Levels.

       The Texas  Insurance  Department  adopted its own RBC  requirements,  the
stated  purpose of which is to require a minimum level of capital and surplus to
absorb the financial,  underwriting, and investment risks assumed by an insurer.
Texas' RBC  requirements  differ from those adopted by the NAIC in two principal
respects:  (i) they use  different  elements to determine  minimum RBC levels in
their  calculation  formulas;  and (ii) the Texas  Regulations  do not stipulate
"Action  Levels" (like those adopted by the NAIC) where  corrective  actions are
required.  However, the Commissioner of the Texas Insurance Department does have
the power to take similar  corrective actions if a company does not maintain the
required minimum level of capital and surplus.  Under the Texas Regulations,  an
insurer has met RBC  requirements  if its admitted assets exceed its liabilities
by at least 3 percent. Bankers National and Great American Reserve are domiciled
in Texas and must comply with Texas RBC  requirements.  At  December  31,  1995,
their  admitted  assets  exceeded  liabilities by more than twice the required 3
percent level.

       Effective  for  statutory  annual  statements  filed for the year  ending
December  31,  1992,  insurance  companies  are  required to  establish an asset
valuation reserve ("AVR")  consisting of two components:  a "default  component"
which provides for future credit-  related losses on fixed maturity  investments
and an  "equity  component"  which  provides  for  losses on all types of equity
investments,  including real estate.  Insurers are also required to establish an
interest  maintenance  reserve ("IMR") for fixed maturity realized capital gains
and losses,  net of tax,  related to changes in interest rates.  The IMR must be
amortized into earnings on a basis  reflecting the remaining  period to maturity
of the fixed maturity securities sold. State regulatory authorities require that
these  reserves be  established  as a liability  on a life  insurer's  statutory
financial  statements.  These reserves do not affect financial statements of the
Company  prepared in accordance with generally  accepted  accounting  principles
("GAAP").

       The  Life/Health  Task  Force  of the  NAIC  recently  adopted  Actuarial
Guideline No. 33 (the  "Guideline")  which defines minimum  reserves for certain
annuity  products having multiple  benefit  streams  (including  certain annuity
products  of  Conseco's  insurance  subsidiaries).  The  Guideline  affects  the
accounting  for  applicable  contracts  issued on or after  January 1, 1981,  in
financial statements prepared for state regulatory  authorities for years ending
on or after December 31, 1995.  Implementing the Guideline on December 31, 1995,
had an  immaterial  impact  on  the  financial  statements  prepared  for  state
regulatory authorities by the Company's insurance subsidiaries.

       Most states  have  enacted  legislation  or have  adopted  administrative
regulations  which affect the  acquisition of control of insurance  companies as
well as transactions  between insurance  companies and persons controlling them.
The nature and extent of such  legislation  and  regulations  vary from state to
state.  Most  states,  however,  require  administrative  approval  of:  (i) the
acquisition  of 10 percent  or more of the  outstanding  shares of an  insurance
company incorporated in the state; or (ii) the acquisition of 10 percent or more
of the  outstanding  stock  of an  insurance  holding  company  whose  insurance
subsidiary is incorporated  in the state.  The acquisition of 10 percent of such
shares is generally  deemed to be the  acquisition of control for the purpose of
the  holding  company  statutes.  It  requires  not only the filing of  detailed
information  concerning the acquiring  parties and the plan of acquisition,  but
also the receipt of  administrative  approval prior to the acquisition.  In many
states,  however,  an insurance  authority may  determine  that control does not
exist,  even in circumstances in which a person owns or controls 10 percent or a
greater amount of securities.

       Under the  solvency  or  guaranty  laws of most  states in which  they do
business,  Conseco's insurance subsidiaries may be required to pay guaranty fund
assessments (up to certain prescribed limits). Guaranty funds are established by
various states to fund  policyholder  losses or the  liabilities of insolvent or
rehabilitated insurance companies. These assessments may be deferred or forgiven
under most guaranty laws if they would threaten an insurer's financial strength.
In certain  instances,  the  assessments  may be offset  against  future premium
taxes.  Prior to 1991 these  assessments  were not material.  The amount of such
assessments has increased in recent years,  however,  and may increase in future
years. The Company's insurance  subsidiaries  statutory financial statements for
the year ended  December 31, 1995,  include $3.2 million of expenses as a result
of such assessments.  The likelihood and amount of any other future  assessments
in  addition  to  estimated  amounts  accrued at December  31,  1995,  cannot be
estimated. Such assessments are beyond the control of the Company.

       Approximately once every three years, as part of their routine regulatory
oversight process,  insurance  departments conduct detailed  examinations of the
books,  records and accounts of insurance  companies  domiciled in their states.
Such examinations are generally conducted in cooperation with the departments of
two or three other states,  under  guidelines  promulgated by the NAIC.  Several
examinations  of  Conseco's  life  insurance  subsidiaries  have  been  recently
completed. The conclusions reached did not have a material adverse effect on the
Company or its businesses and operations.
                                        8
<PAGE>

       Health Care

       Federal and state  regulations  have had, and are expected to continue to
have, the effect of increasing the  regulation of Medicare  supplement  plans in
all states. OBRA mandated,  among other things,  standardized policy features in
Medicare  supplement  plans.  In July  1991,  the NAIC  implemented  regulations
creating 10 model Medicare supplement plans (Plans A through J). Plan A provides
the least extensive coverage, while Plan J provides the most extensive coverage.
Under NAIC  regulations,  Medicare insurers must offer Plan A, but may offer any
of the other  plans at their  option.  BLH  currently  offers  nine of the model
plans.  BLH has declined to offer Plan J, due in part to its high benefit levels
and consequently high costs to the consumer.

       The NAIC model regulation  concerning  Medicare  supplement policies also
regulates the profits that  insurance  companies may earn in respect of any such
policies by providing that Medicare supplement policies may not be issued unless
it can be expected,  as estimated for the period for which the  prescribed  rate
thereunder is to provide coverage, to return to policyholders aggregate benefits
equal to at least:  (i) 75 percent of the aggregate amount of premiums earned on
group policies;  and (ii) 65 percent of the aggregate  amount of premiums earned
on individual  policies.  Technical  corrections to OBRA mandate compliance with
these  calculations for policies issued prior to the original OBRA  regulations.
Under this regulation,  BLH must file a Medicare  Supplement Refund  Calculation
Form each year. If BLH's actual loss ratio falls below ratios  prescribed by the
Form by more than a de minimis amount,  BLH must make a refund to policyholders.
BLH has  reviewed  the  loss  ratios  on  business  subject  to the  NAIC  model
regulations and currently believes that no significant refunds will be required.

       Numerous  proposals  to reform the  current  health care system have been
introduced  in Congress and the state  legislatures.  Proposals  have  included,
among other  things,  modifications  to the  existing  employer-based  insurance
system, a quasi-regulated  system of "managed  competition"  among health plans,
and a  single-payer,  public  program.  Changes  in  health  care  policy  could
significantly  affect BLH's  business.  Federal  comprehensive  major medical or
long-term care programs,  if proposed and implemented,  could partially or fully
replace some of BLH's current  products,  for example.  The  institution of such
programs,   however,  also  could  create  new  opportunities  for  supplemental
insurance  similar to BLH's  Medicare  supplement  policies.  Reforms also could
standardize  major  medical or  long-term  care  coverages,  impose  mandated or
targeted loss ratios or rate regulation,  require the use of community rating or
other means that limit the ability of insurers to differentiate  among risks, or
mandate  utilization  review or other  managed care  concepts to determine  what
benefits would be paid by insurers.  These or other proposals could increase the
level of competition among health insurers.  In addition,  changes could be made
in  Medicare  that could  necessitate  revisions  in BLH's  Medicare  supplement
products.  Other potential  initiatives,  designed to tax insurance  premiums or
shift  medical care costs from  government  to private  insurers,  could have an
adverse effect on BLH's business,  although such taxes and costs might be offset
in whole or in part by increasing  premiums.  Depending on their form, proposals
designed to reduce health care costs could reduce  benefits  payable by BLH. BLH
is unable to predict  what changes to the  country's  health care system will be
enacted, and if enacted,  their scope and effects on its business.  However, BLH
continues to believe that its  opportunities  will grow under any  realistic and
affordable health care reform scenario.

       FEDERAL INCOME TAXATION

       The annuity and life insurance  products marketed and issued by Conseco's
subsidiaries generally provide the policyholder with an income tax advantage, as
compared to other saving  investments such as certificates of deposit and bonds,
in that  income  taxation  on the  increase  in value of the product is deferred
until receipt by the policyholder.  With other savings investments, the increase
in value is taxed as earned. Annuity benefits, and life insurance benefits which
accrue prior to the death of the  policyholder,  are generally not taxable until
paid. Life insurance death benefits are generally  exempt from income tax. Also,
benefits received on immediate annuities (other than structured settlements) are
recognized as taxable income ratably as opposed to the economic accrual methods,
which  tend to  accelerate  taxable  income  into  earlier  years than which are
required  for  other  investments.  The tax  advantage  for  annuities  and life
insurance  is  provided  in the  Internal  Revenue  Code  (the  "Code"),  and is
generally  followed in all states and other United States taxing  jurisdictions.
Accordingly,  the tax  advantage  is  subject to change by  Congress  and by the
legislatures of the respective taxing jurisdictions.

       Conseco's  insurance  company  subsidiaries  are  taxed  under  the  life
insurance  company  provisions  of the Code.  Provisions  in the Code  require a
portion of the expenses  incurred in selling  insurance  products to be deducted
over a period of years, as opposed to immediate  deduction in the year incurred.
This provision increases the tax for statutory accounting purposes which reduces
statutory surplus and, accordingly,  decreases the amount of cash dividends that
may be paid by the life  insurance  subsidiaries.  For 1995, the increase in the
Company's current tax due to this provision was $18.4 million.

                                        9
<PAGE>

       The Company had regular tax loss  carryforwards  at December 31, 1995, of
approximately $408 million,  portions of which begin expiring in 1999.  However,
the amount of such loss that may be offset  against  current  taxable  income is
subject to the following limitations: (i) losses may be offset against income of
other  corporate  entities  only if  such  entities  are  included  in the  same
consolidated tax return (AGP is currently not eligible for inclusion in a single
consolidated  tax return);  (ii) losses  incurred in non-life  companies  (which
comprise  most of the loss  carryforwards)  may offset  only a portion of income
from life  companies in the same  consolidated  tax return;  and (iii) some loss
carryforwards may not be available to offset taxable income of entities acquired
after the loss was incurred.  However,  the Company  believes it will be able to
utilize the loss carryforwards prior to their expiration.

       ITEM 2. PROPERTIES.

       The Company's  principal  operations are located on a 150-acre  corporate
campus in Carmel, Indiana,  immediately north of Indianapolis.  These facilities
contain  approximately  416,000  square feet of space in seven  buildings  which
contain Conseco's executive offices and certain administrative operations of its
subsidiaries. These facilities include sufficient capacity for future growth.

       BLH  currently  leases  300,000  square  feet  of  executive  office  and
administration  space in a single  facility in downtown  Chicago under a 15-year
lease agreement.  BLH also leases approximately 100,000 square feet of warehouse
space in a second Chicago  facility under a 10-year lease agreement  executed in
1993.  BLH leases more than 200 sales  offices  totaling  approximately  350,000
square  feet.  All of the sales office  leases are  short-term  in length,  with
remaining lease terms ranging from one to five years.

       AGP owns the building  housing its  principal  operations  in Des Moines,
Iowa,  consisting  of  approximately  107,000  square  feet of  space.  The land
underlying  the building is subject to a long-term  lease  expiring in 2016,  at
which time  title to the  building  will pass to the  lessor.  AGP owns  another
building  housing its  operations in Birmingham,  Alabama,  consisting of 44,000
square feet.

       ITEM 3. LEGAL PROCEEDINGS.

       Conseco and its subsidiaries are involved in lawsuits  primarily  related
to their  operations.  Most of these  lawsuits  involve  claims under  insurance
policies  or  other  contracts  of  the  Company.  Even  though  Conseco  may be
contesting the validity or extent of its liability in response to such lawsuits,
the Company has established  reserves in its consolidated  financial  statements
which  approximate  its  estimated  potential  liability  or  cost  of  defense.
Accordingly,  none of the lawsuits currently pending,  either individually or in
the  aggregate,  is expected to have a material  adverse effect on the Company's
consolidated financial condition or results of operations.

       ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS.

       None.

                                       10
<PAGE>


     OPTIONAL ITEM.  EXECUTIVE OFFICERS OF THE REGISTRANT.
<TABLE>
<CAPTION>


         Officer                                                    Positions with Conseco, principal
    name and age (a)                  Since                      occupation and business experience (b)
    ----------------                  -----                      --------------------------------------
<S>                                  <C>            <C>
    Stephen C. Hilbert, 50.........   1979           Since 1979, Chairman of the Board and Chief Executive Officer and, since 1988,
                                                     President of Conseco.

    Ngaire E. Cuneo, 45 ...........   1992           Since 1992, Executive Vice President, Corporate Development and, since 1994,
                                                     Director of Conseco; from 1986 to 1992, Senior Vice President and Corporate
                                                     Officer of General Electric Capital Corporation.

    Rollin M. Dick, 64.............   1986           Since 1986, Executive Vice President, Chief Financial Officer and Director of
                                                     Conseco.

    Donald F. Gongaware, 60........   1985           Since 1985, Executive Vice President and Director and, since 1989, Chief
                                                     Operations Officer of Conseco.

    Lawrence W. Inlow, 45..........   1986           Since 1986, Executive Vice President and General Counsel of Conseco.

- -------------------
<FN>
    (a)   The executive officers serve as such at the discretion of the Board of
          Directors and are elected at the annual meeting of the Board.

    (b)   Business experience is given for at least the last five years.
</FN>
</TABLE>

                                       11

<PAGE>
                                     PART II

       ITEM 5.  MARKET  FOR REGISTRANT'S  COMMON  STOCK AND RELATED  STOCKHOLDER
       MATTERS.

       MARKET INFORMATION

       The common stock of Conseco  (trading  symbol  "CNC") has been listed for
trading on the New York Stock  Exchange (the "NYSE")  since 1986.  The following
table sets forth the quarterly  dividends  paid per share and the ranges of high
and low sales prices per share on the NYSE for the last two fiscal years,  based
upon  information  supplied by the NYSE. All applicable per share data have been
adjusted for the two-for-one stock split to be distributed on April 1, 1996.
<TABLE>
<CAPTION>

                      Period                                       Market price                  
                      ------                                    ------------------                 Dividend
                                                                High           Low                   paid
                                                                ----           ---                   ----
 
     <S>                                                     <C>           <C>                   <C> 
                      1994:
         First Quarter......................................  32-1/8        26-9/16               .0625
         Second Quarter.....................................  29-1/16       23-3/16               .0625
         Third Quarter......................................  26-3/16       21-5/8                .0625
         Fourth Quarter.....................................  23-1/8        17-15/16              .0625

                      1995:
         First Quarter......................................  24-5/16       16-1/4                .0625
         Second Quarter.....................................  23-5/16       19-9/16               .0625
         Third Quarter......................................  26-5/8        22-3/4                .01
         Fourth Quarter.....................................  31-9/16       25-7/16               .01
</TABLE>

       As of March 5,  1996,  there  were  approximately  13,000  holders of the
outstanding  shares  of  common  stock,  including  individual  participants  in
securities position listings.

       DIVIDENDS

       In October 1988,  Conseco's Board of Directors adopted a policy of paying
regular  quarterly cash  dividends on its common stock.  The first such dividend
was $.00625 per share. Subsequent dividends,  which were increased to $.0075 per
share  effective  with the  dividend  paid  October 1,  1990,  to $.01 per share
effective with the dividend paid October 1, 1991, to $.0125 per share  effective
with the dividend paid January 4, 1993, to $.0625 per share  effective  with the
dividend paid October 1, 1993,  have been paid on the first business day of each
calendar  quarter,  after  review by the  Board of  Directors  of the  Company's
interim  operating  results.  On March 3,  1995,  Conseco's  Board of  Directors
reduced the  quarterly  cash  dividend to 1 cent per share,  effective  with the
dividend paid in July 1995. Conseco's Board of Directors increased the quarterly
cash dividend to be paid on April 1, 1996, to 2 cents per share from the current
rate of 1 cent. The Company's  general policy is to retain most of its earnings.
Retained  earnings have been used: (i) to finance the growth and  development of
the Company's  business through  acquisitions or otherwise;  and (ii) to finance
the  repurchase  of  common  stock  on those  occasions  when  the  Company  has
determined that the use of funds for stock  repurchases would not interfere with
other cash needs and that its shares were undervalued in the market.

       In February 1993, the Company  issued $287.5  million  liquidation  value
Series D Cumulative Convertible Preferred Stock ("Series D Preferred Stock"), on
which dividends ($3.25 per share) are cumulative from the date of original issue
and are payable quarterly,  commencing April 15, 1993. The terms of the Series D
Preferred  Stock prohibit the payment of cash dividends on capital stock ranking
junior to the Series D  Preferred  Stock if the  Company  is not  current in its
Series D dividend payments. The Company paid dividends on the Series D Preferred
Stock of $18.5 million,  $18.6 million and $13.5 million  during 1995,  1994 and
1993, respectively, and is current on its payments.

       On January 23, 1996,  the Company issued 4.37 million shares of Preferred
Redeemable Increased Dividend Equity Securities,  7% Convertible Preferred Stock
("PRIDES").  Each share of PRIDES pays dividends at the annual rate of 7 percent
of the stated $61.125 liquidation  preference per share (equivalent to an annual
amount of $4.279 per share),  payable quarterly commencing February 1, 1996. The
shares of PRIDES  rank  prior to common  stock and on parity  with the  Series D
Preferred Stock, as to payment of dividends.

                                       12
<PAGE>


       The  principal  operating  subsidiaries  of  Conseco  are life  insurance
companies  organized  under  state  laws  and  subject  to  regulation  by state
insurance departments. These laws and regulations limit the ability of insurance
subsidiaries to make cash dividends, loans or advances to a holding company such
as Conseco.  However,  these laws  generally  permit the payment,  without prior
approval,  of annual  dividends which in the aggregate do not exceed the greater
of (or in a few states, the lesser of): (i) the subsidiary's prior year net gain
from operations;  or (ii) 10 percent of surplus attributable to policyholders at
the  prior  year-end,  both  computed  on  the  statutory  basis  of  accounting
prescribed  for  insurance  companies.  For  further  information  on state laws
regulating the payment of dividends by insurance subsidiaries, see "Management's
Discussion  and  Analysis of  Consolidated  Financial  Condition  and Results of
Operations  -  Consolidated  Financial  Condition"  and  note  13  to  Conseco's
consolidated financial statements.


                                       13

<PAGE>

    ITEM 6.  SELECTED CONSOLIDATED FINANCIAL DATA (a).
<TABLE>
<CAPTION>

                                                                                    Years ended December 31,
                                                                ----------------------------------------------------------
                                                                1995          1994         1993          1992         1991
                                                                ----          ----         ----          ----         ----
                                                                       (Amounts in millions, except per share amounts)
<S>                                                           <C>          <C>          <C>           <C>          <C>
STATEMENT OF OPERATIONS DATA
Insurance policy income.....................................   $1,465.0     $1,285.6     $1,293.8       $378.7      $ 280.8
Investment activity:
  Net investment income.....................................    1,142.6        385.7        896.2        888.6        921.4
  Net trading income (losses) ..............................        2.5         (4.9)        93.1         35.9         50.7
  Net realized gains (losses) ..............................      186.4        (25.6)       149.5        124.3        123.3
Total revenues..............................................    2,855.3      1,862.0      2,636.0      1,523.9      1,391.8
Interest expense on notes payable...........................      119.4         59.3         58.0         46.2         69.9
Total benefits and expenses.................................    2,436.8      1,537.6      2,025.8      1,193.9      1,168.6
Income before income taxes, minority interest and
  extraordinary charge......................................      418.5        324.4        610.2        330.0        223.2
Extraordinary charge on extinguishment of debt, net of tax..        2.1          4.0         11.9          5.3          5.0
Net income..................................................      220.4        150.4        297.0        169.5        116.0
Preferred dividends.........................................       18.4         18.6         20.6          5.5          6.8
Net income applicable to common stock.......................      202.0        131.8        276.4        164.0        109.2

PER SHARE DATA (b)
Net income, primary.........................................     $ 4.69      $ 2.50        $ 4.73      $ 2.71        $ 2.05
Net income, fully diluted...................................       4.22        2.44          4.39        2.70          2.01
Dividends declared per common share.........................       .093         .25           .15        .043          .035
Book value per common share outstanding.....................      20.44       10.45         16.89       10.93          7.73
Shares outstanding at year-end..............................       40.5        44.4          50.6        49.8          49.4
Average fully diluted shares outstanding....................       52.2        61.7          67.0        59.2          50.8

BALANCE SHEET DATA - PERIOD END
Total assets................................................  $17,297.5   $10,811.9     $13,749.3    $11,772.7    $11,832.4
Notes payable for which Conseco is directly liable..........      871.4       191.8         413.0        163.2        177.6
Notes payable of BLH, not direct
   obligations of Conseco...................................      301.5       280.0         290.3        392.0        -
Notes payable of Partnership entities, not
  direct obligations of Conseco.............................      283.2       331.1            -            -         319.3
Total liabilities...........................................   15,782.5     9,743.2      12,382.9     11,154.4     11,321.3
Minority interest...........................................      403.3       321.7         223.8         24.0         79.5
Shareholders' equity .......................................    1,111.7       747.0       1,142.6        594.3        431.6

OTHER FINANCIAL DATA (c)
Premiums collected (d)......................................   $3,129.2    $1,879.1      $2,140.1     $1,464.9     $1,648.7
Operating earnings (e)......................................      131.3       151.7         162.0        114.8         61.5
Operating earnings per fully diluted common share (e).......       2.52        2.46          2.39         1.80         1.05
Shareholders' equity excluding unrealized appreciation
  (depreciation) of fixed maturity securities (f)...........      999.1       884.7       1,055.2        560.3         N/A
Book value per common share outstanding, excluding
  unrealized appreciation (depreciation) of fixed
  maturity securities (f)...................................      17.66       13.55         15.16        10.24         N/A

<FN>

  (a)  Comparison of  consolidated  financial  information in the above table is
       significantly   affected  by  the   Partnership  I  and   Partnership  II
       acquisitions,  the sale of WNC and the transactions  affecting  Conseco's
       ownership  interest  in BLH and CCP.  For  periods  beginning  with their
       acquisitions and ending June 30, 1992, Partnership I and its subsidiaries
       were consolidated with the financial statements of Conseco. Following the
       completion  of the initial  public  offering by CCP,  the Company did not
       have unilateral control to direct all of CCP's activities and, therefore,
       did not  consolidate  the financial  statements of CCP with the financial
       statements  of  Conseco.  As a result of the CCP  Merger,  the  financial
       statements  of CCP's  subsidiaries  are  consolidated  with the financial
       statements  of  Conseco,  effective  January 1,  1995.  The  Company  has
       included BLH in its financial  statements since November 1, 1992. Through
       December 31, 1993, the financial statements of WNC were consolidated with
       the financial
                                       14

<PAGE>
       statements of Conseco.  Following  the  completion of the IPO of WNC (and
       subsequent  disposition of Conseco's  remaining  equity interest in WNC),
       the  financial  statements  of WNC were no longer  consolidated  with the
       financial  statements of Conseco.  As of September 29, 1994,  the Company
       began  to  include  in  its  financial   statements  the  newly  acquired
       Partnership  II  subsidiary,  AGP.  Refer to the  notes  to  consolidated
       financial statements for a description of business combinations.

   (b) All  share and per  share  amounts  have been  restated  to  reflect  the
       two-for-one stock split paid April 1, 1996.

   (c) Amounts under this heading are included to assist the reader in analyzing
       the Company's financial position and results of operations.  Such amounts
       are not intended to, and do not,  represent  insurance policy income, net
       income,  net  income per  share,  shareholders'  equity or book value per
       share  prepared  in  accordance   with  generally   accepted   accounting
       principles ("GAAP").

   (d) Includes  premiums  received from  annuities and universal life policies,
       which are not reported as revenues under GAAP.

   (e) Represents  income  before  extraordinary  charge,  excluding net trading
       income  (losses) (net of income  taxes),  net realized  gains (losses) on
       investments  (less  that  portion  of change in future  policy  benefits,
       amortization  of cost of  policies  purchased  and the  cost of  policies
       produced  and income  taxes  relating  to such  gains) and  restructuring
       activities (net of income taxes).

   (f) Excludes  the effects of  reporting  fixed  maturities  at fair value and
       recording the unrealized  gain or loss on such  securities as a component
       of  shareholders'  equity,  net of tax and other  adjustments,  which the
       Company began to do in 1992.  Such  adjustments  are in  accordance  with
       Statement of  Financial  Accounting  Standards  No. 115  "Accounting  for
       Certain  Investments  in Debt and Equity  Securities"  ("SFAS  115"),  as
       described in note 1 to the  consolidated  financial  statements  included
       elsewhere herein.
 </FN>
</TABLE>

       ITEM 7.   MANAGEMENT'S DISCUSSION AND ANALYSIS OF CONSOLIDATED FINANCIAL 
                 CONDITION AND RESULTS OF OPERATIONS.

       This  discussion  should  be read in  conjunction  with the  accompanying
consolidated  financial  statements,  notes  thereto and  financial  statistics.
Changes in 1995, 1994 and 1993 balances in the consolidated financial statements
are  caused  primarily  by the  transactions  described  in note 1  "Significant
Accounting     Policies    -    Basis    of    Presentation"    and    note    2
"Acquisitions/Dispositions" to the consolidated financial statements.

       RESULTS OF OPERATIONS

       Conseco  generates   earnings   primarily  by  operating  life  insurance
companies and providing  services to affiliates and  nonaffiliates  for fees. In
the past,  Conseco was also active in acquiring and restructuring life insurance
companies in partnership with other investors.

       Life Insurance Company Operations

       The  Company's  life  insurance  operations  are  conducted  through four
activities:  (i) senior market operations,  consisting of the activities of BLH;
(ii) annuity  operations,  consisting of the activities of the Company's annuity
companies  (Great American  Reserve and Beneficial  Standard);  (iii) other life
insurance operations, consisting of the activities of the Company's other wholly
owned subsidiaries  (National Fidelity,  Bankers National and Lincoln American),
which have  profitable  blocks of business  but do not  currently  market  their
products to new customers; and (iv) Partnership II operations, consisting of the
activities of AGP.

       Life insurance operation earnings increase when Conseco: (i) improves the
profitability of owned companies by increasing their sales, investment income or
product  profitability,  or by  reducing  their  expenses;  (ii)  increases  its
ownership  interest  in the  partially  owned  companies;  or (iii)  acquires an
interest in additional companies.

       Fee-Based Operations

       Conseco  provides  all  affiliated  and other  unaffiliated  clients with
various services,  including  investment  management,  mortgage  origination and
servicing,  policy  administration,   data  processing,  product  marketing  and
executive  management services.  In addition,  subsidiaries of Conseco earn fees
by: (i) providing  marketing services to financial  institutions  related to the
distribution  of insurance and investment  products;  (ii)  providing  financing
services  to  Partnership  II;  and (iii)  distributing  property  and  casualty
insurance products as an independent agency.

       Earnings in this segment  increase when Conseco adds new clients  (either
affiliated  or  unaffiliated)  and  when  Conseco  increases  the  fee-producing
activities conducted for clients.

                                       15
<PAGE>

       Restructuring Activities

       Since  commencing  operations  in  1982,  Conseco  has  acquired  12 life
insurance companies and related businesses.  Conseco acquired the first seven as
wholly owned subsidiaries and the last five through its acquisition partnership.
Recent  acquisition  activity is described in notes 1 and 2 to the  consolidated
financial  statements.  All  acquisitions  have been accounted for as purchases.
Therefore,  activities of the acquired companies have been included in Conseco's
results of operations beginning with the date of purchase.

       Of the  first  seven  companies  acquired  by  Conseco  as  wholly  owned
subsidiaries,  four were  subsequently  sold  (including  WNC  through an IPO in
February 1994 and the subsequent sale of Conseco's  remaining interest in WNC in
December 1994, as described in note 2 to the consolidated financial statements).
Three remain as wholly owned subsidiaries. The first three companies acquired by
Partnership I (two of which were merged at the end of 1994) are now wholly owned
subsidiaries  of Conseco.  The fourth and final  acquisition  of  Partnership  I
became a wholly owned subsidiary of BLH, in which Conseco currently holds a 90.5
percent interest. In addition,  Conseco currently holds a 36 percent interest in
the  acquisition  made by  Partnership  II.  Conseco  records the  activities of
acquired companies in its insurance  operations  segment.  Conseco also provides
services to  acquired  companies,  thereby  generating  income in the  fee-based
operations  segment.  Incentive  compensation  earned  by  exceeding  prescribed
returns  to the  partners  and  restructuring  gains  realized  from the sale of
portions of the acquired entities are reflected in the restructuring segment.

       Recently,  there has been a change in the financial structure required to
acquire life insurance companies while maintaining competitive ratings from A.M.
Best and other rating  agencies.  As a result,  Conseco believes it is no longer
feasible  to  acquire  life  insurance   companies   through  highly   leveraged
transactions,  such as those made in the past by the  acquisition  partnerships.
Conseco,  therefore,  terminated  Partnership  II in  March  1996.  Conseco  may
accomplish future acquisitions through different financial structures, including
acquisitions using its equity capital or other means.

       In  addition  to  its  life  insurance  acquisitions,  two  wholly  owned
subsidiaries (Conseco Private Capital Group and Conseco Global Investments) make
direct strategic  investments in growing  companies,  providing these firms with
the capital or financing they need to continue their growth,  make  acquisitions
or realize the potential of their  businesses.  When these investments are sold,
Conseco reports the gains in this segment.


                                       16

<PAGE>

       Analysis of Net Income and Fully Diluted Earnings Per Share

       The  following  table shows the sources of  Conseco's  net income  (after
taxes and minority interest) for the last three years:
<TABLE>
<CAPTION>

                                                                                        1995          1994         1993
                                                                                        ----          ----         ----
                                                                                              (Dollars in millions)
<S>                                                                                     <C>          <C>           <C>
Life Insurance Operations:
    Senior market operations:
        Operating earnings............................................................   $83.1        $ 68.9        $ 36.9
        Net trading income (losses)...................................................     1.0           (.6)          6.9
        Net realized gains (losses)...................................................     1.7          (3.4)          2.9
        Extraordinary charge .........................................................    (1.4)           -           (3.1)
                                                                                         -----         -----        -----
           Net income.................................................................    84.4          64.9          43.6
                                                                                         -----         -----        -----
    Annuity operations:
        Operating earnings............................................................    39.8          23.7          24.9
        Net trading income (losses)...................................................     1.0           (.2)          5.5
        Net realized gains (losses)...................................................     1.0           (.5)          4.2
        Extraordinary charge..........................................................      -           (2.1)           -
                                                                                         -----         -----        -----
           Net income.................................................................    41.8          20.9          34.6
                                                                                         -----         -----        -----
    Other life insurance operations:
        Operating earnings............................................................    15.0          23.5          27.5
        Net trading income (losses)...................................................    (1.5)          (.7)          8.6
        Net realized losses...........................................................    (5.2)         (9.1)         (1.3)
                                                                                         -----         -----        -----
           Net income.................................................................     8.3          13.7          34.8
                                                                                         -----         -----        -----
    Partnership II operations:
        Operating earnings............................................................    12.4           1.5           -
        Trading income................................................................      .2           -             -
        Net realized gains............................................................    10.2           -             -
        Extraordinary charge..........................................................     (.7)          -             -
                                                                                         -----         -----        -----
           Net income.................................................................    22.1           1.5           -
                                                                                         -----         -----        -----
    WNC:
        Operating earnings............................................................     -            43.1         93.4
        Net trading income............................................................     -             2.6         32.1
        Net realized gains (losses)...................................................     -            (7.1)         4.5
                                                                                         -----         -----        -----
           Net income.................................................................     -            38.6        130.0
                                                                                         -----         -----        -----
Fee-based operations..................................................................    20.1          25.1         14.3
                                                                                         -----         -----        -----
Restructuring activities..............................................................    87.1          23.2         83.3
                                                                                         -----         -----        -----
Interest and other:
    Interest expense on notes payable.................................................   (32.6)        (18.0)       (19.9)
    Operating expenses, net of revenues ..............................................    (6.5)        (16.1)       (15.1)
    Net trading losses................................................................    (1.5)         (1.4)         (.7)
    Net realized gains (losses).......................................................    (2.8)          (.1)          .9
    Extraordinary charge..............................................................      -           (1.9)        (8.8)
                                                                                         -----         -----        -----
        Net loss......................................................................   (43.4)        (37.5)       (43.6)
                                                                                         -----         -----        -----

                            (continued on next page)
</TABLE>

                                       17

<PAGE>
                         (continued from previous page)
<TABLE>
<CAPTION>
                                                                                        1995          1994         1993
                                                                                        ----          ----         ----
                                                                                              (Dollars in millions)
<S>                                                                                     <C>          <C>           <C>
Consolidated earnings:
    Operating earnings................................................................   $131.3       $151.7      $162.0
    Net trading income (losses).......................................................      (.8)         (.3)       52.4
    Net realized gains (losses).......................................................      4.9        (20.2)       11.2
    Restructuring income..............................................................     87.1         23.2        83.3
    Extraordinary charge..............................................................     (2.1)        (4.0)      (11.9)
                                                                                         ------       ------      ------

        Net income....................................................................   $220.4       $150.4      $297.0
                                                                                         ======       ======      ======

</TABLE>


                                       18

<PAGE>

         The  following  table  shows the  sources of  Conseco's  fully  diluted
earnings per share for the last three years:
<TABLE>
<CAPTION>
                                                                                        1995          1994         1993
                                                                                        ----          ----         ----
<S>                                                                                     <C>          <C>           <C>
Life Insurance Operations:
    Senior market operations:
        Operating earnings............................................................    $1.60      $1.12        $ .55
        Net trading income (losses)...................................................      .02       (.01)         .10
        Net realized gains (losses)...................................................      .03       (.06)         .05
        Extraordinary charge..........................................................     (.03)         -         (.05)
                                                                                           ----       ----         ----
           Net income.................................................................     1.62       1.05          .65
                                                                                           ----       ----         ----
    Annuity operations:
        Operating earnings............................................................      .76        .38          .37
        Net trading income (losses)...................................................      .02         -           .08
        Net realized gains (losses)...................................................      .02       (.01)         .06
        Extraordinary charge..........................................................       -        (.03)          -
                                                                                           ----       ----         ----
           Net income.................................................................      .80        .34          .51
                                                                                           ----       ----         ----
    Other life insurance operations:
        Operating earnings ...........................................................      .29        .38          .40
        Net trading income (losses)...................................................     (.03)      (.01)         .13
        Net realized losses...........................................................     (.10)      (.15)        (.02)
                                                                                           ----       ----         ----
          Net income..................................................................      .16        .22          .51 
                                                                                           ----       ----         ----
    Partnership II operations:
        Operating earnings............................................................      .24        .02           -
        Trading income................................................................      -           -            -
        Net realized gains............................................................      .19         -            -
        Extraordinary charge..........................................................     (.01)        -            -
                                                                                           ----       ----         ----
           Net income ................................................................      .42        .02           -
                                                                                           ----       ----         ----
    WNC:
        Operating earnings............................................................      -          .70         1.37
        Net trading income............................................................      -          .04          .47
        Net realized gains (losses)...................................................      -         (.11)         .06
                                                                                           ----       ----        -----
           Net income.................................................................      -          .63         1.90
                                                                                           ----       ----        ----
Fee-based operations..................................................................      .38        .41          .21
                                                                                           ----       ----        ----
Restructuring activities..............................................................     1.67        .38         1.25
                                                                                           ----       ----        ----
Interest and other:
    Interest expense on notes payable.................................................     (.62)      (.29)        (.29)
    Operating expenses ...............................................................     (.13)      (.26)        (.22)
    Net trading losses................................................................     (.03)      (.03)        (.01)
    Net realized gains................................................................     (.05)       -            .01
    Extraordinary charge..............................................................       -        (.03)        (.13)
                                                                                           ----       ----         ----
        Net loss......................................................................     (.83)      (.61)        (.64)
                                                                                           ----       ----         ----

                            (continued on next page)
</TABLE>

                                       19

<PAGE>

                         (continued from previous page)
<TABLE>
<CAPTION>

                                                                                        1995          1994         1993
                                                                                        ----          ----         ----
<S>                                                                                     <C>          <C>           <C>
Consolidated earnings:
    Operating earnings................................................................   $2.52        $2.46      $2.39
    Net trading income (losses).......................................................    (.02)        (.01)       .77
    Net realized gains (losses).......................................................     .09         (.33)       .16
    Restructuring income..............................................................    1.67          .38       1.25
    Extraordinary charge..............................................................    (.04)        (.06)      (.18)
                                                                                         -----        -----      -----
        Net income....................................................................   $4.22        $2.44      $4.39
                                                                                         =====        =====      =====
</TABLE>

                                                             20

<PAGE>

        The following table analyzes changes in Conseco's fully diluted earnings
per share:
<TABLE>
<CAPTION>

                                                                                               1995              1994
                                                                                            compared to       compared to
                                                                                               1994              1993
                                                                                               ----              ----
<S>                                                                                          <C>               <C>     
Fully diluted earnings per share:
    Current year............................................................................. $ 4.22            $ 2.44
    Prior year...............................................................................   2.44              4.39
                                                                                               -----            ------
          Net increase (decrease)............................................................  $1.78            $(1.95)
                                                                                               =====            ======
Increase (decrease)  related to changes in income:  Operations of life insurance
    companies:
       Operating earnings:
          Senior market operations........................................................... $  .23            $  .48
          Annuity operations ................................................................    .26              (.01)
          Other life insurance operations....................................................   (.14)             (.06)
          Partnership II operations..........................................................    .18               .02
          WNC................................................................................   (.70)             (.73)
       Net trading income (losses)...........................................................   (.01)             (.76)
       Net realized gains (losses)...........................................................    .45              (.45)
       Extraordinary charge..................................................................     -                .02
                                                                                               -----             -------

          Increase (decrease) from operations of life insurance companies....................    .27              (1.49)

    Fee-based operations.....................................................................   (.08)               .17
    Restructuring activities.................................................................   1.04               (.90)
    Interest and other.......................................................................   (.10)               .08
                                                                                               -----             -------
         Total related to changes in income..................................................   1.13              (2.14)

Increase related to issuances and repurchases of common
    or common equivalent shares..............................................................    .65                .19
                                                                                               -----             -------

         Net increase (decrease).............................................................  $1.78             $(1.95)
                                                                                               =====             ====== 

</TABLE>

                                       21

<PAGE>

Additional  Discussion of  Consolidated  Statement of  Operations  for the Three
Years Ended December 31, 1995:

       The following  tables and narratives  summarize  amounts  reported in the
consolidated statement of operations.  Many of the changes from period to period
resulted  from:  (i) the  acquisition  of AGP on September  29,  1994;  and (ii)
changes in Conseco's ownership in BLH, WNC and CCP.

Life Insurance Operations:

Senior Market Operations:
<TABLE>
<CAPTION>

                                                                                        1995          1994         1993
                                                                                        ----          ----         ----
                                                                                              (Dollars in millions)
<S>                                                                                  <C>           <C>          <C>
Revenues:
  Insurance policy income...........................................................  $1,247.2      $1,213.8     $1,200.7
  Investment activity:
     Net investment income..........................................................     247.2         219.5        174.7
     Net trading income (losses)....................................................       2.5          (1.6)        31.5
     Net realized gains (losses)....................................................      22.1          (9.8)        43.6
Total revenues......................................................................   1,522.4       1,437.0      1,450.5
Benefits and expenses:
  Insurance policy benefits and change in future policy benefits....................     940.2         883.8        864.3
  Interest expense on annuities and financial products..............................      77.7          59.7         36.5
  Interest expense on notes payable.................................................      30.4          30.9         36.0
  Amortization related to operations ...............................................     120.8         118.3        116.9
  Amortization related to realized gains (losses)...................................      17.4          (3.2)        30.5
  Other operating costs and expenses................................................     142.4         143.7        154.3
Income before taxes, minority interest and extraordinary charge.....................     188.4        197 .1        208.1
Income tax expense..................................................................      71.8          76.5         80.2
Income before minority interest.....................................................     116.6         120.6        127.9
Minority interest...................................................................      30.8          55.7         81.2
Extraordinary charge (net of minority interest:
   1995 - $.2 million; 1993 - $4.8 million).........................................      (1.4)          -           (3.1)
Net income..........................................................................      84.4          64.9         43.6

Summarized by  component,  all net of  applicable  expenses,  taxes and minority
  interest:
     Operating earnings ............................................................      83.1          68.9         36.9
     Net trading income (losses) ...................................................       1.0           (.6)         6.9
     Net realized gains (losses) ...................................................       1.7          (3.4)         2.9
     Extraordinary charge on extinguishment of debt.................................      (1.4)            -         (3.1)
     Net income ....................................................................      84.4          64.9         43.6
</TABLE>

       General.  Conseco  acquired a 44  percent  ownership  interest  in BLH in
November  1992,  the date BLH was acquired by  Partnership I. In March 1993, BLH
completed an IPO of its common stock,  thus reducing  Conseco's  ownership to 31
percent.  On September 30, 1993, Conseco acquired 13.3 million additional common
shares of BLH, increasing its ownership interest to 56 percent. During 1994, BLH
acquired  1.8  million  shares of its common  stock at a cost of $35.7  million,
which increased Conseco's ownership interest in BLH to 58 percent.  During 1995,
BLH  repurchased  2.2  million  shares  of its  common  stock at a cost of $42.1
million and Conseco  acquired 12.8 million shares of BLH common stock for $262.4
million. As a result of these transactions, Conseco's ownership in BLH increased
to 88 percent as of December 31, 1995 (it was 90.5 percent as of March 5, 1996).
Conseco's  weighted  average  ownership  of BLH during 1995 was 74  percent.  At
December 31, 1995,  the BLH shares owned by Conseco had a net carrying  value of
approximately $958.9 million and a cost of $575.5 million. All activities of BLH
are included in Conseco's  financial  statements on a  consolidated  basis since
November 1, 1992. Conseco's minority interest adjustment,  however,  removes the
portion of BLH's net income applicable to other owners.

       Insurance  policy  income is  comprised  primarily of  individual  health
premiums,  which  increased as a result of increases in Medicare  supplement and
long-term  care  premiums,  partially  offset by the  decrease in major  medical
products  that  was  anticipated  due  to  prior  steps  taken  to  improve  the
profitability of this product.

                                       22
<PAGE>
       Net  investment  income  increased  13  percent in 1995 and 26 percent in
1994.  Average  invested assets  (amortized cost basis)  increased 11 percent in
1995,  to $3.4  billion,  and 32 percent,  to $3.0  billion,  in 1994.  For 1995
compared to 1994, the percentage  increase in net investment  income was greater
than the percentage increase in average invested assets because the yield earned
on average  invested assets increased to 7.3 percent in 1995 from 7.2 percent in
1994.  For 1994  compared to 1993,  the  percentage  increase in net  investment
income was less than the percentage  increase in average invested assets because
the yield  earned on average  invested  assets  decreased to 7.2 percent in 1994
from 7.6 percent in 1993.

       Invested assets grew as a result of: (i) recurring  operations;  (ii) the
recapture in 1994 and 1993 of reinsurance  treaties with related assets totaling
$371 million and $182 million,  respectively;  and (iii) capital transactions in
connection  with  BLH's  IPO,  as  discussed  in the  notes to the  consolidated
financial statements.

       Net trading income and losses often fluctuate from year to year, based on
market conditions for trading activities.

       Net realized gains and losses often fluctuate from year to year. BLH sold
approximately $1.0 billion of fixed maturity securities in 1995, $1.2 billion in
1994 and $2.2  billion in 1993.  Net  realized  gains in 1995 were net of a $2.2
million  writedown of certain  exchange-rate  linked  securities  as a result of
currency  fluctuations and a $5.0 million writedown of two corporate  securities
as a result of changes in conditions which caused BLH to conclude that a decline
in their fair values was other than temporary.

       Selling securities at a gain and reinvesting the proceeds at lower yields
may, absent other management action,  tend to decrease future investment yields.
The Company believes,  however, the following factors would mitigate the adverse
effect of such decreases on net income:  (i) the Company  recognizes  additional
amortization of the cost of policies purchased and the cost of policies produced
in the  same  period  as the  gain in order to  reflect  reduced  future  yields
(thereby  reducing such  amortization in future  periods);  (ii) the Company can
reduce interest rates credited to some products  thereby  diminishing the effect
of the yield  decrease  on the  investment  spread;  and  (iii)  the  investment
portfolio grows as a result of reinvesting the realized gains.

       Realized  investment gains (losses) affect the timing of the amortization
of cost of policies  purchased and cost of policies  produced.  See amortization
related to realized gains and losses below.

       Insurance  policy  benefits  and change in future  policy  benefits  have
increased  primarily  because of: (i) the higher  incidence of medical  provider
claims  in the  Medicare  supplement  line;  and (ii) the  increased  amount  of
business in force,  on which benefits are incurred.  The table below  summarizes
insurance  policy  income and the ratio of policy  benefits to insurance  policy
income for the Company's individual health and group products.
<TABLE>
<CAPTION>
                                                                              1995             1994              1993
                                                                              ----             ----              ----
                                                                                       (Dollars in millions)
<S>                                                                        <C>              <C>               <C>
Medicare supplement
    Insurance policy income..............................................   $605.5           $588.8            $559.3
    Ratio of policy benefits to insurance policy income..................     71.3%            65.9%             63.8%
Long-term care
    Insurance policy income .............................................    151.4            127.8             112.3
    Ratio of policy benefits to insurance policy income..................     60.5%            63.5%             60.8%
Other individual health lines
    Insurance policy income..............................................    104.7            119.9             145.4
    Ratio of policy benefits to insurance policy income  ................     49.4%            56.6%             58.7%
Group life and health
    Insurance policy income..............................................    284.8            276.6             289.7
    Ratio of policy benefits to insurance policy income  ................     98.5%            97.7%             97.9%
</TABLE>
       The ratio of policy  benefits to  insurance  policy  income for  Medicare
supplement policies in 1995 reflects a higher incidence of claims. Additionally,
federal  legislation  regarding the standardization of Medicare supplement plans
for  policies  issued  after  1991 (see  "Business  of  Conseco -  Regulation"),
including  the  establishment  of  minimum  loss  ratios,  has had the effect of
increasing  Medicare  supplement  loss  ratios,  since a greater  percentage  of
Bankers' in-force premiums now relate to policies issued after 1991.

       Changes in the ratio of policy  benefits to insurance  policy  income for
long-term care policies  reflect  fluctuations  in claim  experience and reserve
development.

       Insurance  policy  income  related to other  individual  health lines has
declined  over the last  three  years.  BLH has  taken  steps  to  increase  the
profitability   of  these  products;   premiums  have  decreased  as  a  result.
Profitability  of this line continues to be favorably  impacted by such actions,
as  reflected  in the  improved  ratio of policy  benefits to  insurance  policy
income.
                                       23
<PAGE>

       The group business consists  principally of health insurance products and
administrative  services.  This  product  effectively  shifts most or all of the
risks of adverse loss  experience to the insured,  limiting  BLH's  underwriting
risk over time.  These group policies  generally  permit premiums to be adjusted
prospectively to reflect the historical loss experience of the group.

       Interest expense on annuities and financial  products  increased over the
last three years as a result of the increase in annuity reserves due to: (i) the
reinsurance  recapture  transactions  described  above;  and (ii)  increased new
sales. At December 31, 1995, 1994 and 1993, the weighted average  crediting rate
for the Company's annuity liabilities, excluding interest bonuses guaranteed for
the first year of the annuity  contract,  was 5.4  percent,  5.4 percent and 5.7
percent, respectively.

       Amortization  related to operations  was  primarily  affected by: (i) the
increase  in the  amount of  business  in force on which  acquisition  costs are
capitalized  and  amortized  in  subsequent  periods;  and (ii) the  increase in
goodwill  related to Conseco's  purchases of  additional  shares of BLH's common
stock on September 30, 1994 and in 1995.

       Cost of policies  produced  represents the cost of producing new business
(primarily  commissions and certain costs of policy  issuance and  underwriting)
which varies with and is primarily  related to the  production  of new business.
Costs deferred may represent  amounts paid in the period new business is written
(such as underwriting  costs and first year commissions) or in periods after the
business is written (such as commissions  paid in subsequent  years in excess of
ultimate commissions paid).

       Cost of policies  purchased  represents  the portion of Conseco's cost to
acquire  BLH that is  attributable  to the  right to  receive  cash  flows  from
insurance  contracts  in force at the  acquisition  dates.  Some costs  incurred
subsequent  to the  purchases  on policies  issued  prior to such  dates,  which
otherwise  would have been deferred had it not been for the  purchases  (because
they vary with and are  primarily  related  to the  production  of the  acquired
interests in  policies),  are expensed.  Such costs are  primarily  comprised of
certain  commissions  paid in excess of  ultimate  commissions  which  have been
expensed  as  operating  expense.  However,  such  amounts  were  considered  in
determining the cost of policies purchased and its amortization.

       Amortization  related to realized gains  (losses)  fluctuated in the last
three years as a result of the changes in  realized  gains and losses  discussed
above.

       Interest  expense on notes payable  decreased  over the last three years.
Debt was reduced through scheduled and unscheduled  principal  payments totaling
$16.0  million,  $11.0  million  and  $130.0  million  in 1995,  1994 and  1993,
respectively.

       Income tax expense  fluctuated  during the last three years  primarily in
relationship to pretax income. The effective tax rate of 38 percent for 1995 and
39 percent for 1994 and 1993  exceeded the statutory  corporate  income tax rate
(35 percent)  primarily  because  goodwill  amortization  is not  deductible for
federal income tax purposes.

       Minority interest declined in each year as Conseco's  ownership  interest
in BLH increased as previously discussed.

       Extraordinary charge related to BLH's prepayment of debt. The 1995 charge
was primarily  the result of BLH's  retirement of its senior term loan using the
proceeds from a $110.0 million credit  facility.  Conseco's share of this charge
was $1.4 million. In 1993 BLH retired all of its junior notes, prepaid a portion
of its  senior  term loan and  repurchased  $20  million  of its Series B Senior
Subordinated  Notes,  resulting  in an  extraordinary  charge  of $7.9  million.
Conseco's share of this charge was $3.1 million.

                                       24
<PAGE>

Annuity Operations:
<TABLE>
<CAPTION>


                                                                                For the years ended December 31,
                                                                 ---------------------------------------------------------------
                                                                     1995               1994                        1993
                                                                 -----------     --------------------      ---------------------
                                                                                        (Dollars in millions)

                                                                   Included in              Included in                Included in
                                                                   Conseco's      Total     Conseco's       Total      Conseco's
                                                                   accounts        CCP      accounts         CCP       accounts
                                                                   --------        ---      --------         ---       --------
<S>                                                               <C>           <C>        <C>            <C>         <C>
Revenues:
   Insurance policy income....................................      $109.3       $114.5     $   -          $127.8      $   -
   Investment activity:
      Net investment income...................................       393.1        367.8         -           412.9          -
      Net trading income (losses).............................         3.2          (.9)        -            24.3          -
      Net realized gains......................................        27.6          2.9         -            55.8          -
   Equity in earnings of CCP..................................         -            -          24.7           -           37.4
   Equity in earnings of BLH..................................         -            -           -             1.2          -
   Gain on sale of stock by BLH...............................         -            -           -            10.5          -
Total revenues................................................       533.2        484.3        24.7         632.5         37.4
Benefits and expenses:
   Insurance policy benefits and change in future policy 
     benefits.................................................        71.9         75.8         -            77.0          -
   Interest expense on annuities and financial products.......       229.1        208.6         -           243.5          -
   Interest expense on notes payable..........................        13.7         10.7         -            16.1          -
   Interest expense on short-term investment borrowings.......         9.3          5.2         -             4.4          -
   Amortization related to operations ........................        34.4         25.3         -            29.4          -
   Amortization related to realized gains.....................        24.8          3.7         -            36.4          -
   Other operating costs and expenses.........................        49.9         54.6         -            52.2          -
Income before taxes, minority interest and extraordinary
    charge....................................................       100.1        100.4        24.7         173.5         37.4
Income tax expense ...........................................        37.9         37.4         1.7          65.9          2.8
Income before minority interest and extraordinary charge......        62.2         63.0        23.0         107.6         34.6
Minority interest ............................................        20.4          -           -             -            -
Extraordinary charge..........................................         -           (4.9)       (2.1)          -            -
Net income....................................................        41.8         58.1        20.9         107.6         34.6

Summarized by  component,  all net of  applicable  expenses,  
   taxes and minority interest:
      Operating earnings .....................................        39.8         64.7        23.7          81.1         24.9
      Net trading income (losses).............................         1.0          (.6)        (.2)         15.8          5.5
      Net realized gains (losses).............................         1.0         (1.1)        (.5)         10.7          4.2
      Extraordinary charge....................................         -           (4.9)       (2.1)          -            -
      Net income .............................................        41.8         58.1        20.9         107.6         34.6

</TABLE>

       General.  The annuity  operations  include  earnings  from the former CCP
subsidiaries,  Beneficial  Standard and Great American Reserve.  As described in
the notes to the consolidated financial statements,  the CCP subsidiaries became
wholly  owned  subsidiaries  of  Conseco  upon the CCP  Merger in  August  1995.
Conseco's  consolidated statement of operations reflects these operations on the
equity  method in 1994 and 1993 based on  Conseco's  42  percent  and 37 percent
average ownership of CCP during those years. Conseco's consolidated statement of
operations  reflects these operations on a consolidated  basis in 1995, based on
Conseco's  49  percent  average  ownership  for the first  eight  months and 100
percent  ownership for the last four months of the year.  The minority  interest
adjustment  removes from  Conseco's  net income the portion  applicable to other
owners during the 1995 period prior to the CCP Merger.

       Insurance policy income consists of premiums received on traditional life
insurance  products  and policy  fund and  surrender  charges  assessed  against
investment  type products.  This account  decreased in the last three years as a
result of a decrease in sales of policies  with  mortality or  morbidity  risks,
partially  offset by an  increase in  surrender  charges  resulting  from higher
annuity  policy   withdrawals.   Surrender   charges  assessed  against  annuity
withdrawals  were $9.8 million,  $8.0 million and $9.4 million in 1995, 1994 and
1993, respectively,  and annuity withdrawals were $359.5 million, $353.8 million
and $245.0 million for the same periods, respectively.  Increases in withdrawals
were  primarily  due to the  increased  size  of  CCP's  annuity  portfolio  and
increased competition from higher yielding alternative investment products.

                                       25
<PAGE>

       Net  investment  income  increased  6.9 percent in 1995 and  decreased 11
percent in 1994.  Average  invested assets  (amortized cost basis) increased 3.5
percent  in 1995 to $4.8  billion  and  increased  1.0  percent  in 1994 to $4.7
billion.  For 1995 compared to 1994, the  percentage  increase in net investment
income was  greater  than the  percentage  increase in average  invested  assets
because:  (i) the yield  earned on  average  invested  assets  increased  to 8.2
percent in 1995 from 7.9 percent in 1994; (ii) net investment  income  generated
on dollar-roll transactions increased to $11.7 million in 1995 from $6.7 million
in 1994; and (iii) net investment income on separate account assets increased to
$19.2  million in 1995 from $2.3  million in 1994.  Net  investment  income from
separate  account assets for all periods is offset by a corresponding  change to
interest expense on annuities and financial products. For 1994 compared to 1993,
the percentage  increase in net  investment  income was less than the percentage
increase in average  invested  assets  because:  (i) the yield earned on average
invested  assets  decreased to 7.9 percent in 1994 from 8.9 percent in 1993; and
(ii) net  investment  income from  separate  account  assets  decreased  to $2.3
million from $11.8 million in 1993.

       Although investment portfolio yields fluctuated during these periods, CCP
maintained  a  comparable  level of  profitability  from  investment  spreads by
adjusting  credited interest rates on annuities and financial products to permit
the net spread percentage to remain relatively constant.

       Net realized gains (losses)  often  fluctuate from period to period.  The
annuity operations sold $1.7 billion of fixed maturity  securities in 1995, $1.2
billion in 1994 and $2.1 billion in 1993.  Net realized  gains in 1995  included
$6.1 million of  investment  writedowns  taken as a result of  conditions  which
caused the Company to conclude that declines in fair value of certain securities
were other than temporary.

       The effect of net realized gains (losses) on the  amortization of cost of
policies  purchased and the cost of policies  produced is discussed  above under
BLH. Also see amortization related to net realized gains (losses) below.

       Insurance  policy  benefits and change in future policy  benefits  relate
solely to policies with mortality or morbidity  features.  The decrease in these
amounts correspond with the decrease in the in-force block of such policies.

       Interest expense on annuities and financial products increased 10 percent
in 1995 over 1994  primarily due to: (i) an increase in the annuity  business in
force (1995 insurance  liabilities  increased by $88.7 million,  or 2.1 percent,
over  1994);  and  (ii)  fluctuations  in  charges  to the  account  related  to
investment  income from  separate  account  assets as described  above under net
investment  income.  Such amount  decreased 14 percent in 1994  compared to 1993
primarily due to: (i) lower crediting rates; and (ii) fluctuations in charges to
the account  related to  investment  income for  separate  accounts  assets.  At
December 31, 1995,  1994 and 1993, the weighted  average  crediting rate for the
Company's annuity  liabilities,  excluding  interest bonuses  guaranteed for the
first  year of the  annuity  contract,  was 5.5  percent,  5.7  percent  and 6.0
percent, respectively.

       Interest  expense  on notes  payable  increased  in 1995 as a result of a
higher average notes payable balance which were subject to higher interest rates
in 1995.  The decrease in 1994  resulted  from lower  interest  rates on a lower
average notes payable balance.  The average  principal  balance of notes payable
during 1995,  1994 and 1993 was $178  million,  $143  million and $210  million,
respectively.

       CCP issued $200  million of 10.5 percent  senior notes in December  1994.
Proceeds from the notes were used, in part, to repay outstanding debt. Conseco's
1994  earnings  included a $2.1  million  extraordinary  charge  related to such
prepayment.  After the CCP Merger,  these notes  became  direct  obligations  of
Conseco.  The  interest  expense  related to the senior notes is recorded in the
"Interest and Other" segment after the CCP Merger date.

       Interest  expense  on  investment  borrowings  in the  last  three  years
reflected  changes in investment  borrowing  activities and the higher  interest
rates paid on such borrowings during 1995.

       Amortization  related to operations was primarily affected by the changes
in the amount of business in force on which  acquisition  costs are  capitalized
and amortized.

       Amortization  related to net realized  gains  (losses)  fluctuated in the
last three years as a result of the  fluctuations  in realized  gains and losses
discussed above.

       Other  operating  costs  and  expenses  decreased  in 1995 as a result of
restructurings made under the Company's expense reduction program.

       Income tax expense  fluctuated  in  relationship  to income before income
taxes during the last three years.

                                       26
<PAGE>

Other Life Insurance Operations:
<TABLE>
<CAPTION>

                                                                                           1995         1994         1993
                                                                                           ----         ----         ----
                                                                                                (Dollars in millions)
<S>                                                                                        <C>        <C>           <C>
Revenues:
    Insurance policy income..............................................................   $50.4      $ 58.2        $ 72.3
    Investment activity:
      Net investment income..............................................................    71.3        75.5         110.2
      Net trading income (losses)........................................................    (2.4)       (1.1)         13.4
      Net realized gains (losses)........................................................    (6.9)      (16.2)         11.5
Total revenues...........................................................................   112.4       116.4         207.4
Benefits and expenses:
    Insurance policy benefits and change in future policy benefits.......................    62.3        64.8          82.3
    Interest expense on annuities and financial products.................................    19.8        13.7          38.9
    Amortization related to operations ..................................................     5.0         5.7           7.6
    Amortization related to realized gains (losses)......................................     1.0        (2.1)          11.5
    Other operating costs and expenses...................................................    10.7        10.7          12.0
Income before taxes .....................................................................    14.5        23.5          55.0
Income tax expense ......................................................................     6.2         9.8          20.2
Net income...............................................................................     8.3        13.7          34.8

Summarized by component, all net of applicable expenses and taxes:
      Operating earnings ................................................................    15.0        23.5          27.5
      Net trading income (losses) .......................................................    (1.5)        (.7)          8.6
      Net realized gains (losses)........................................................    (5.2)       (9.1)         (1.3)
      Net income ........................................................................     8.3        13.7          34.8

</TABLE>

     Insurance  policy income  related  primarily to premiums from products with
mortality and morbidity  features.  Recent declines have resulted from decreased
emphasis on generating new premiums from such products.

     Net  investment  income  declined  in 1995 as the result of a  decrease  in
invested assets on this segment's closed block of business, as well as decreased
yields earned on such assets.  The decline in 1994 was primarily a result of the
recapture  of a block of business  by WNC from  Conseco's  other life  insurance
subsidiaries on March 31, 1993,  which resulted in a decrease of $1.3 billion in
insurance liabilities and invested assets. In addition,  the redemption of fixed
maturity  investments  prior  to  their  scheduled  maturity  date  resulted  in
additional  investment  income (losses) of approximately  $(.1) million in 1995,
$.1 million in 1994 and $3.7 million in 1993.

     Net trading  income and losses often  fluctuate  from year to year based on
market conditions for trading activities.

     Net realized gains and losses often  fluctuate from year to year. The other
life insurance  subsidiaries  sold fixed  maturity  securities of $.2 billion in
1995,  $.2 billion in 1994 and $.6 billion in 1993. The effect of these sales on
the amortization of cost of policies  purchased and cost of policies produced is
discussed  above under BLH. Net realized  gains (losses)  increased  (decreased)
amortization of the cost of policies  purchased and the cost of polices produced
by $1.0 million in 1995, $(2.1) million in 1994 and $11.5 million in 1993.

     Insurance  policy  benefits  and change in future  policy  benefits  relate
solely to policies with  mortality and morbidity  features.  These benefits have
decreased over the last three years due to the decreased  emphasis on generating
new premiums from such products.

     Interest  expense on annuities and financial  products  decreased  over the
last three years as a result of the  reinsurance  recapture  by WNC. The average
rate  credited on all insurance  liabilities  was  approximately  7.0 percent at
December 31, 1995, 1994 and 1993.

     Amortization  related to operations  decreased in 1995 and 1994 as a result
of  the  previously  discussed  reinsurance  recapture  and  recent  decline  in
premiums.

     Other operating costs and expenses did not change  materially over the last
three years.

                                       27
<PAGE>

Partnership II Operations:
<TABLE>
<CAPTION>
                                                          As included in
                                                       Conseco's consolidated                         Prior to
                                                        financial statements                         Acquisition
                                                 -------------------------------------       ------------------------------

                                                   For the            For the period          Nine months     For the year
                                                  year ended         from acquisition            ended            ended
                                                 December 31,      through December 31,      September 30,    December 31,
                                                     1995                  1994                  1994             1993
                                                     ----                  ----                  ----             ----
                                                                             (Dollars in millions)
<S>                                                  <C>                  <C>                   <C>             <C>
Revenues:
   Insurance policy income......................      $ 58.1                $ 13.6               $ 40.2           $  50.0
   Investment activity:
      Net investment income......................      415.2                  92.7                250.8             304.8
      Net trading gains..........................        1.5                   -                    -                 -
      Net realized gains (losses)................      147.8                    .5                (16.8)             18.9
Total revenues      .............................      628.9                 111.4                275.7             379.2
Benefits and expenses:
   Insurance policy benefits and change
      in future policy benefits..................       33.1                   9.4                 26.1              31.7
   Interest expense on annuities and
      financial products.........................      258.8                  61.3                158.8             195.9
   Interest expense on notes payable.............       33.7                   8.7                  6.7               6.1
   Interest expense on short-term
      investment borrowings......................        7.7                   -                    2.8               -
   Amortization related to operations ...........       43.2                   9.1                 29.7              31.7
   Amortization related to realized gains........       83.4                   -                    2.8               9.8
   Acquisition and merger expenses...............        -                     -                    7.2               -
   Other operating costs and expenses............       31.1                   8.0                 25.8              35.5
Income before taxes and minority interest........      137.9                  12.4                 18.6              68.5
Income tax expense...............................       55.1                   5.3                  6.7              22.4
Income before minority interest..................       82.8                   7.1                 11.9              46.1
Minority interest................................       60.0                   5.6                  6.7               8.8
Extraordinary charge.............................         .7                   -                    -                 -
Net income.......................................       22.1                   1.5                  5.2              37.3

Summarized by component, all net of
   applicable expenses,  taxes and
   minority interest:
      Operating earnings.........................       12.4                   1.5                 17.9              31.4
      Net trading gains..........................         .2                   -                    -                 -
      Net realized gains (losses)................       10.2                   -                  (12.7)              5.9
      Extraordinary charge ......................        (.7)                  -                    -                 -
      Net income.................................       22.1                   1.5                  5.2              37.3

</TABLE>

                                       28
<PAGE>

   General.  Conseco's  earnings  reflect  its  ownership  interest  in AGP from
September 29, 1994,  the date AGP was acquired by  Partnership  II.  Immediately
after the Acquisition,  Conseco,  through its direct  investment and through its
equity interests in the investments made by BLH, CCP and WNC, had  approximately
a 27  percent  ownership  interest  in AGP.  At  December  31,  1994,  Conseco's
ownership  interest in AGP  decreased to 25 percent as a result of: (i) the sale
of Conseco's 40 percent  equity  interest in WNC on December 23, 1994;  and (ii)
the sale by a subsidiary of CCP of a portion of its investment in AGP; partially
offset by (iii) Conseco's increased  ownership  percentage in BLH and CCP due to
stock repurchases made by BLH and CCP. At December 31, 1995, Conseco's ownership
in AGP increased to 36 percent as a result of: (i) Conseco's increased ownership
percentage  in BLH due to  common  stock  purchases  by  Conseco  and BLH;  (ii)
Conseco's increased  ownership  percentage in CCP as a result of the CCP Merger;
and (iii)  purchases of AGP common stock as a result of AGP's issuance of common
stock in a  private  placement  transaction.  While  all  activities  of AGP are
required to be included in  Conseco's  financial  statements  on a  consolidated
basis for all periods after September 29, 1994, the minority interest adjustment
removes from Conseco's net income the portion applicable to other owners so that
net income reflects only Conseco's  applicable  ownership  interest.  To enhance
comparability,  the amounts for the year ended  December 31,  1993,  and for the
nine months ended September 29, 1994,  (which were prior to the Acquisition) are
presented separately.

      Insurance   policy  income,   which  consists  of  premiums   received  on
traditional  life  insurance  products  and policy  fund and  surrender  charges
assessed against investment type products, increased 8 percent in 1995 and 1994,
primarily  because  increased  annuity  policy  withdrawals  resulted  in higher
surrender charges.  Surrender charges assessed against annuity  withdrawals were
$15.4  million,  $10.2  million and $6.2  million in 1995,  the 1994 periods and
1993, respectively, while annuity policy withdrawals were $750.4 million, $532.8
million and $277.9 million for the same periods, respectively. Surrender charges
as a  percentage  of annuity  policy  withdrawals  declined in 1995 and the 1994
periods as a result of  increased  withdrawals  of a certain  policy  form whose
surrender  charge  expired in 1995 and 1994 upon such  policies  reaching  their
sixth anniversary. In addition, AGP has experienced increases in withdrawals due
to: (i) the increased size of AGP'S annuity portfolio; and (ii) competition from
other  investment  products  in the  second  half of  1994,  which  caused  some
policyholders to surrender policies and incur a surrender charge to invest funds
in higher yielding alternative investments.

      Net investment  income  increased 21 percent in 1995 and 13 percent in the
1994 periods. Average invested assets (amortized cost basis) increased 7 percent
to $4.7  billion  in 1995  compared  to $4.4  billion in the 1994  periods.  The
percentage  increase in net  investment  income was greater than the  percentage
increase in average invested assets because the yield earned on average invested
assets  increased to 8.8 percent in 1995 from 7.9 percent in 1994.  The increase
in yield primarily  resulted from the application of purchase  accounting on the
Acquisition  date, as discussed above.  Average invested assets  (amortized cost
basis) increased 19 percent,  to $4.4 billion in 1994 from $3.7 billion in 1993.
The percentage  increase in net  investment  income was less than the percentage
increase in average invested assets because the yield earned on average invested
assets  decreased  to 7.9 percent in the 1994  periods from 8.3 percent in 1993.
The decrease in yield resulted from the cash flows received during 1994 and 1993
being  invested  in lower  yielding  securities  due to the  general  decline in
interest  rates during 1993,  partially  offset by the increase in yields during
the fourth quarter of 1994 because of the  application  of purchase  accounting.
Redemption of fixed  maturity  investments  prior to their  regularly  scheduled
maturity dates resulted in additional  investment  income of approximately  $5.9
million in 1993 and insignificant income in both 1995 and 1994.

      Net  realized  gains  (losses)  and  net  trading  income  (losses)  often
fluctuate  from  period  to  period.  AGP sold  approximately  $2.8  billion  of
investments  (principally  fixed  maturities) in 1995,  $1.1 billion in the 1994
periods and $2.2 billion in 1993.  Such sales  resulted in net realized gains of
$154.9 million and trading income of $1.5 million in 1995, net realized gains of
$6.2  million in the 1994  periods and net  realized  gains of $19.5  million in
1993.  Net  realized  gains from sales of  investments  in the 1994 periods were
offset  by a loss on  certain  interest  rate  swap  contracts  that  no  longer
effectively  hedged  interest rate risks in the second  quarter of 1994 and were
therefore  recorded at fair value,  resulting  in a net  realized  loss of $21.3
million. Substantially all of AGP's interest rate swap contracts were terminated
after the Acquisition with no additional loss. In addition,  during 1995 and the
1994  periods,  AGP recorded  realized  losses on the  writedown of  investments
totaling $7.1 million and $1.2 million,  respectively, as a result of changes in
conditions  which  caused  AGP to  conclude  that a decline in fair value of the
investments was other than temporary. In 1993, AGP's net realized gains were net
of a $.6 million increase to its mortgage loan valuation  reserve.  Net realized
gains increased the amortization of the cost of policies  purchased and the cost
of policies  produced by $83.4 million in 1995, $2.8 million in the 1994 periods
and $9.8 million in 1993.

      The increased level of investment  activity in 1995 was the result of more
active investment portfolio management since the Acquisition and planned changes
in the fixed maturity  investment  portfolio to reduce the portfolio's  duration
and exposure to more  volatile CMO  investments.  The  declining  interest  rate
environment  since the  Acquisition  date,  which  increased the market value of
fixed  maturity  investments,  contributed  to AGP's ability to realize gains on
investment sales in 1995.

      The effect of net realized gains (losses) on the  amortization  of cost of
policies  purchased and the cost of policies  produced is discussed  above under
BLH.

                                       29
<PAGE>

      Interest expense on annuities and financial  products increased 18 percent
in 1995 over the 1994  periods  primarily  due to: (i) a larger block of annuity
business in force in 1995;  and (ii) the  expensing  of the first year  interest
rate bonuses of  approximately  $5.9 million in 1995 on policies issued prior to
the Acquisition  date as a result of the  application of purchase  accounting on
the Acquisition  date.  Prior to the Acquisition  date, such first year interest
rate bonuses  (related to policies  issued prior to the  Acquisition  date) were
capitalized as a cost of policies  produced.  Interest  expense on annuities and
financial products  increased 12 percent,  to $220.1 million in the 1994 periods
from $195.9 million in 1993, primarily due to a larger block of annuity business
in force in 1994, higher crediting rates, and in the fourth quarter of 1994, the
expensing of first year  interest  rate bonuses on policies  issued prior to the
Acquisition  date on which interest had previously been capitalized as a cost of
policies  produced.  At December 31, 1995,  1994 and 1993, the weighted  average
crediting rate for the Company's annuity liabilities, excluding interest bonuses
guaranteed for the first year of the annuity contract, was 5.3 percent.

      Interest  expense on notes payable  increased in 1995 and the 1994 periods
as a result of the full year effect in 1995 of interest on debt incurred in 1994
to finance the  Acquisition,  partially offset by reductions in interest expense
resulting  from: (i) the  conversion  and  retirement of $9.2 million  principal
amount of the Convertible  Debentures  during 1995 and $44.8 million in the 1994
periods;  and  (ii)  the  repayment  of  subsidiary  bank  debt  that  had  been
outstanding prior to the Acquisition.

      Interest  expense on  investment  borrowings  increased to $7.7 million in
1995 from $2.8 million in the 1994  periods as a result of increased  investment
borrowing  activity and higher  interest  rates paid on such  borrowings  during
1995. There was no investment borrowing activity in 1993.

       Amortization  related to operations increased 11 percent in 1995 over the
1994 periods and 22 percent in the 1994 periods  compared to 1993. Such increase
reflects  a larger  asset  balance  subject to  amortization  as a result of the
Acquisition and the increase in in-force business.

      Extraordinary  charge incurred in 1995 related to debt issuance costs that
were  written off when the former  senior loan was paid off with the proceeds of
new bank  financing,  resulting in a net  extraordinary  charge of $4.0 million.
Conseco's share of this charge was $.7 million.

      Acquisition  and merger  expenses  incurred  by AGP  include,  among other
items,  compensation  expense  recognized  upon the cash  redemption  of certain
unexercised stock options and stock appreciation rights upon consummation of the
Acquisition.

      Minority  interest  for periods  prior to September  30, 1994,  represents
dividends on preferred  stock of a subsidiary of AGP. After that date,  minority
interest includes such dividends and the portion of earnings applicable to other
owners of AGP.

                                       30
<PAGE>
WNC:
<TABLE>
<CAPTION>

                                                                                                       
                                                                               For the year ended        As included in
                                                                                December 31, 1994     Conseco's consolidated
                                                                             ---------------------     financial statements
                                                                             Included in               for the year ended
                                                                              Conseco's      Total         December 31,
                                                                              accounts        WNC             1993
                                                                              --------        ---             ----
                                                                                        (Dollars in  millions)
<S>                                                                        <C>             <C>                <C> 
Revenues:
     Insurance policy income.............................................   $    -          $  27.4            $ 21.8
     Investment activity:
        Net investment income............................................        -            637.5             610.1
        Net trading income...............................................        -              3.7              49.6
        Net realized gains (losses)......................................        -            (52.9)             92.7
     Equity in earnings of WNC...........................................       40.2            -                 -
Total revenues...........................................................       40.2          615.7             774.2
Benefits and expenses:
     Insurance policy benefits and change
        in future policy benefits........................................        -            119.2             121.2
     Interest expense on annuities and
        financial products...............................................        -            344.2             333.1
     Interest expense on notes payable...................................        -              9.6               -
     Interest expense on short-term
        investment borrowings............................................        -              7.3               6.2
     Amortization related to operations .................................        -             20.1              16.5
     Amortization and change in future policy
        benefits related to realized gains (losses)......................        -            (16.8)             84.3
     Other operating costs and expenses..................................        -             18.0               8.4
Income before taxes......................................................       40.2          114.1             204.5
Income tax expense.......................................................        1.6           40.8              74.5
Net income...............................................................       38.6           73.3             130.0

Summarized by component, all net of applicable expenses and taxes:
        Operating earnings...............................................       43.1           94.2              93.4
        Net trading income...............................................        2.6            2.4              32.1
        Net realized gains (losses)......................................       (7.1)         (23.3)              4.5
        Net income ......................................................       38.6           73.3             130.0
</TABLE>

       Prior to the completion of its IPO, WNC was a wholly owned  subsidiary of
Conseco.  Conseco sold 60 percent of WNC in the IPO.  Conseco sold its remaining
40 percent  equity  interest in WNC on December  23, 1994.  Amounts  included in
Conseco's accounts for the year ended December 31, 1994,  therefore include: (i)
all of WNC's earnings from January 1 through February 15, 1994, the date the IPO
was  completed;  and (ii) 40 percent of WNC's  earnings from February 15 through
December 23, 1994.

       WNC's  operating  earnings  during the above periods were affected by the
growth in invested assets from annuity sales, interest income, and the recapture
on March 31, 1993, of a $1.3 billion block of business previously reinsured with
subsidiaries of Conseco,  offset in part by  fluctuations  in prepayment  income
included in net investment  income and interest expense on notes payable.  WNC's
net investment  income  included  prepayment  income of $3.1 million in 1994 and
$18.0 million in 1993. WNC's net income was affected by these factors,  and also
changes in realized gains (losses) and trading income.

                                       31
<PAGE>
Fee-Based Operations:
<TABLE>
<CAPTION>

                                                                                           1995         1994         1993
                                                                                           ----         ----         ----
                                                                                                (Dollars in millions)
<S>                                                                                       <C>         <C>           <C>
Revenue:
   Investment management................................................................   $ 44.8      $ 39.9        $34.1
   Commissions..........................................................................     15.8        18.8          9.4
   Administrative services, net of directly related expenses............................      8.1         7.4          5.5
   Financing services for Partnership II................................................       .5         4.9          -
Total revenue...........................................................................     69.2        71.0         49.0
Less intercompany eliminations..........................................................    (35.3)      (13.0)       (22.5)
Revenues reported.......................................................................     33.9        58.0         26.5

Net income attributable to:
   Investment management................................................................     18.7        18.6         14.7
   Commissions..........................................................................     (4.2)        (.8)        (4.0)
   Administrative services..............................................................      5.4         4.8          3.6
   Financing services for Partnership II................................................       .2         2.5          -
Net income..............................................................................     20.1        25.1         14.3
</TABLE>

       Conseco's fee revenues  include:  (i) fees for investment  management and
mortgage  origination and servicing;  (ii) commissions  earned for insurance and
investment  product marketing and distribution;  (iii)  administrative  fees for
policy  administration,   data  processing,   product  marketing  and  executive
management   services;   and  (iv)  fees  for  financing  services  provided  to
Partnership II. Fees earned from services provided to consolidated  entities are
eliminated.  Such  eliminations  increased  during  1995  as  a  result  of  the
consolidation of the accounts of CCP effective  January 1, 1996, and a full year
of revenues  from AGP in 1995,  compared to only one quarter of such revenues in
1994.

       The growth in  investment  management  revenues in 1995 was the result of
fee-producing activities provided to AGP, partially offset by a reduction in the
rates charged to WNC.  Commission revenues include gains of $2.5 million in 1995
and $4.0  million in 1994  related to the  buyouts of  marketing  agreements  by
banks.  Commission  revenues  decreased  in 1995 as compared  to 1994  primarily
because of the decrease in such gains and the decrease in commissions  generated
from such  marketing  agreements  before the sales.  The increase in  commission
revenues  in 1994  compared  to 1993 was  primarily  due to the  acquisition  of
Bankmark,  an insurance  marketing  company which helps  financial  institutions
provide insurance and investment products to their customers.

                                       32
<PAGE>
Restructuring Activities:
<TABLE>
<CAPTION>
                                                                                           1995         1994         1993
                                                                                           ----         ----         ----
                                                                                                (Dollars in millions)
<S>                                                                                       <C>         <C>          <C>
Non-recurring expenses of AGP...........................................................   $ (5.4)     $  -         $  -
Reduction of tax accrual................................................................     74.9         -            -
Incentive earnings allocation ..........................................................      -           -           36.6
Gain on sale of stock ..................................................................     20.6        80.8        101.5
Expenses incurred in conjunction with terminated merger.................................      -          35.8          -
Income tax expense......................................................................      5.2        21.8         54.8
Minority interest.......................................................................      2.2         -            -
Net income..............................................................................     87.1        23.2         83.3
</TABLE>

       Restructuring  income  was  recorded:  (a) in  1993  for:  (i)  incentive
earnings allocations from Partnership I, based on the returns resulting from the
value of the BLH shares distributed to the partners; and (ii) from the Company's
share of the gain  realized  from the public sale of shares of BLH; (b) in 1994,
from  the  gain  realized  from the sale of WNC,  net of  expenses  incurred  in
conjunction  with a terminated  merger;  and (c) in 1995 for: (i) the release of
deferred income tax liabilities  that were no longer required as a result of the
CCP Merger and the  purchase  of shares of BLH common  stock;  and (ii) the gain
which resulted from the sale of Conseco's  investment in Eagle Credit (a finance
subsidiary of Harley-Davidson).

Interest and Other:
<TABLE>
<CAPTION>
                                                                                           1995         1994         1993
                                                                                           ----         ----         ----
                                                                                                (Dollars in millions)
<S>                                                                                       <C>         <C>          <C>
Net investment income...................................................................    $14.8      $  4.2        $12.4
Interest expense on notes payable.......................................................     50.1        27.8         30.6
Other operating costs and expenses......................................................     27.7        28.7         35.9
Income tax benefit......................................................................     26.1        18.7         17.6
Expenses before extraordinary charge....................................................     43.4        35.6         34.8
Extraordinary charge on extinguishment of debt .........................................      -           1.9          8.8
Net loss ...............................................................................     43.4        37.5         43.6
</TABLE>

      Interest and other includes  financing  costs for debt on which Conseco is
directly liable and the costs associated with the holding company operations.

      Net investment  income  fluctuates based on the amount of average invested
assets held by this segment during the periods presented.  Additionally in 1995,
investment income was received on certain fixed maturity investments on which no
investment income was accrued in prior periods because they were in default.

      Interest expense on notes payable  increased to $50.1 million in 1995 from
$27.8  million in 1994 as a result of: (i)  increases in  borrowings  under bank
credit  facilities  primarily used to finance the CCP Merger and the purchase of
additional  shares of BLH;  and (ii)  interest  expense on the $200 million 10.5
percent  senior notes issued by CCP for periods  after August 31, 1995,  the CCP
Merger date (such senior notes became direct  obligations  of Conseco at the CCP
Merger date).  These increases were partially  offset by the repayment of: (i) a
$200  million  note in February  1994;  and (ii) notes  payable with book values
totaling  $19.2 million in March 1994.  The Company  prepaid the  aforementioned
notes in 1994 with the proceeds  from the sale of shares of WNC. The  prepayment
resulted in an extraordinary charge in the first quarter of 1994 of $1.9 million
(net of a $1.0  million tax  benefit).  The decrease in the account in 1994 from
1993 was primarily the result of the aforementioned repayments in 1994.

      Other  operating  costs and expenses  fluctuated over the last three years
principally  as the  result  of  compensation  expense  based  on the  Company's
earnings.

                                       33
<PAGE>

      SALES

      In accordance with generally  accepted  accounting  principles,  insurance
policy income shown in Conseco's  consolidated  statement of operations consists
of premiums  received for policies  which have life  contingencies  or morbidity
features.  For annuity and  universal  life  contracts  without  such  features,
premiums  collected  are not  reported as  revenues,  but rather are reported as
deposits to insurance  liabilities.  Revenues for these  products are recognized
over time in the form of investment income and surrender or other charges.

      Total premium  collections by the companies in which Conseco has ownership
interests were as follows:
<TABLE>
<CAPTION>
                                                                                           1995         1994         1993
                                                                                           ----         ----         ----
                                                                                                (Dollars in millions)
<S>                                                                                       <C>         <C>          <C>
Senior market operations............................................................   $1,513.8     $1,534.5     $1,464.7
Annuity operations..................................................................      709.8        522.1        451.0
Other life insurance operations.....................................................       80.0         83.0        142.2
Partnership II operations...........................................................      825.6        284.4          -
                                                                                       --------     --------     --------
     Total while managed by Conseco.................................................    3,129.2      2,424.0      2,057.9

Premium collections by Partnership II operations prior to
     purchase by Conseco............................................................          -        844.7      1,064.9
                                                                                       --------     --------     --------
       Total  ......................................................................   $3,129.2     $3,268.7     $3,122.8
                                                                                       ========     ========     ========
</TABLE>
     Premiums  collected  by senior  market  operations  in 1995  were  $1,513.8
million,  of which $272.8 million were recorded as deposits to policy  liability
accounts.  This  compares  with $1,534.5  million  collected and $316.3  million
recorded as deposits in 1994; and $1,464.7 million  collected and $263.7 million
recorded as deposits in 1993.
<TABLE>
<CAPTION>
                                                                                           1995         1994         1993
                                                                                           ----         ----         ----
                                                                                                (Dollars in millions)
<S>                                                                                    <C>          <C>          <C>
Individual health:
   Medicare supplement................................................................. $   597.0    $  591.8      $ 565.5
   Long-term care .....................................................................     158.8       131.9        114.9
   Other ..............................................................................      93.7       116.5        142.4
                                                                                         --------    --------     --------
       Total individual health.........................................................     849.5       840.2        822.8

Annuities..............................................................................     261.4       291.6        239.1
Individual life and other..............................................................      96.1        94.1         93.1
Group .................................................................................     306.8       308.6        309.7
                                                                                         --------    --------     --------
       Total...........................................................................  $1,513.8    $1,534.5     $1,464.7
                                                                                         ========    ========     ========
</TABLE>

       Medicare  supplement  policies  accounted for approximately 39 percent of
BLH's total collected  premiums over the last three years. The rate of growth in
premiums  from  Medicare  supplement  policies  decreased  in  1995,  due to the
competitive  environment,  changes in the  commission  structure  to improve the
profitability  of this  product,  and an  increased  focus  on  sales  of  other
products.  The number of new Medicare supplement policies sold in 1995 decreased
30 percent to 62,800  from 1994,  following  a 3 percent  decrease  in 1994 from
1993. Annualized new business premiums from such new sales totaled $56.3 million
in 1995 compared with $76.3 million in 1994 and $80.5 million in 1993.

       Long-term  care premiums  accounted  for 10 percent,  8.6 percent and 7.8
percent of total collected  premiums in 1995, 1994 and 1993,  respectively.  The
continued  growth in this product line reflects new product  introductions,  the
competitiveness of BLH's existing products,  the success of agent  cross-selling
activities,  increased consumer awareness and demand and improved persistency on
a larger base of renewal  premiums.  Annualized new business premiums were $40.9
million, $27.9 million and $21.6 million in 1995, 1994 and 1993, respectively.

                                       34
<PAGE>

       Annuity premiums collected decreased by 10 percent in 1995 following a 22
percent  increase in 1994. The decrease in 1995 reflects  increased  competition
from alternative investment products.

       Collected  premiums for other individual health products  decreased by 20
percent in 1995 following an 18 percent  decrease in 1994. This decrease,  which
was anticipated,  follows steps taken previously to improve the profitability of
the comprehensive major medical product included in this category.

       Premiums collected by the annuity operations in 1995 were $709.8 million,
of which  $641.4  million  were  recorded  as deposits  to  insurance  liability
accounts.  This compared to $522.1 million collected and $450.7 million recorded
as deposits to insurance liability accounts in 1994 and $451.0 million collected
and $368.5 million recorded as deposits to insurance liability accounts in 1993.
The increase in total  premiums  collected was the result of increased  sales of
single premium  deferred  annuities by: (i) professional  independent  producers
($352.7  million in 1995  versus  $201.3  million  in 1994 and $48.8  million in
1993),  and (ii)  educator  market  specialists  ($48.6  million in 1995,  $20.5
million in 1994 and $3.8  million in 1993).  Total  premiums  collected  through
professional  independent  producers  were $413.6  million in 1995, a 58 percent
increase  over 1994,  and  comprised 58 percent of  collected  premiums in 1995.
Total premiums collected through educator market specialists were $293.7 million
in 1995, a 16 percent  increase  compared to 1994,  and  comprised 41 percent of
collected premiums in 1995.

       Premiums collected by other life insurance operations were $80.0 million,
$83.0 million and $142.2  million in 1995,  1994 and 1993,  respectively.  These
subsidiaries  are no longer writing new business,  except that during 1995, 1994
and  1993,  they  collected  $6.6  million,  $5.6  million  and  $61.8  million,
respectively, of premiums from guaranteed investment contracts and deposit funds
for qualified retirement plans maintained by the Company.

       Premiums  collected in 1993 include $563.0 million of premiums  collected
by WNC. As previously  discussed,  Conseco's  equity interest in WNC was sold in
1994.

       Premiums  collected by Partnership  II operations  were $825.6 million in
1995 and $284.4  million for the three  months ended  December  31, 1994.  AGP's
products  include single premium deferred  annuities,  flexible premium deferred
annuities,  interest sensitive life insurance products (including universal life
insurance),   traditional  life  insurance  products  and  accident  and  health
insurance  products.  Of the $825.6  million in premiums  collected in 1995,  91
percent was from sales of annuities  (primarily  SPDAs and FPDAs), 6 percent was
from life insurance products,  3 percent from single premium immediate annuities
and less than 1 percent from accident and health insurance products.

       For the full year 1994 and 1993, premiums collected were $1,129.1 million
and $1,064.9 million,  respectively.  Sales of annuities declined in 1995 as the
result of  several  factors.  The  demand for  annuity  products  offered by all
insurance  companies  decreased  during  1995.  Such  decrease is believed to be
attributable  to  increased  competition  from  products  such as mutual  funds,
traditional  bank  investments  and  other  investment  and  retirement  funding
alternatives.  In addition,  AGP has  generally  maintained  a less  competitive
crediting rate position on new business since the Acquisition in order to manage
its asset growth relative to its capital position.

       INVESTMENTS

       The  Company's  investment  strategy is to: (i) maintain a  predominately
investment grade fixed income portfolio; (ii) provide adequate liquidity to meet
the cash flow  requirements of policyholders  and other  obligations;  and (iii)
maximize  current  income total  investment  return  through  active  investment
management.  Consistent  with  this  strategy,  investments  in  fixed  maturity
securities,  mortgage loans,  credit-tenant  loans,  policy loans and short-term
investments  comprised  98  percent of the  Company's  investment  portfolio  at
December  31,  1995.  The  remainder  of the  invested  assets  were  in  equity
securities and other investments. At December 31, 1995, the Company had invested
assets of approximately $14.4 billion.

       The Company's insurance  subsidiaries are regulated by insurance statutes
and  regulations as to the type of  investments  that they are permitted to make
and the  amount  of funds  that may be used for any one type of  investment.  In
light  of  these  statutes  and  regulations  and  the  Company's  business  and
investment  strategy,  the Company  generally  seeks to invest in United  States
government  and government  agency  securities  and corporate  securities  rated
investment grade by established  nationally  recognized rating organizations or,
if not rated, in securities of comparable investment quality.

                                       35
<PAGE>
       The following  table  summarizes  investment  yields earned over the past
three years,  including AGP from the Acquisition date, WNC until the date of its
deconsolidation  (effective  January 1,  1994),  and CCP upon its  consolidation
(effective January 1, 1995).
<TABLE>
<CAPTION>
                                                                                       1995         1994         1993
                                                                                       ----         ----         ----
                                                                                           (Dollars in millions)
<S>                                                                                  <C>           <C>        <C>
Weighted average invested assets
   (excluding investment in unconsolidated subsidiaries):
       As reported .................................................................. $13,769.3     $4,707.2   $10,977.5
       Excluding unrealized appreciation (depreciation) (a)..........................  13,690.6      4,899.0    10,609.8
Net investment income................................................................   1,142.6        385.7       896.2

Yields earned:
       As reported...................................................................       8.3%         8.2%        8.2%
       Excluding unrealized appreciation (depreciation) (a) .........................       8.3%         7.9%        8.4%
<FN>
   (a)  Excludes  the  effect of  reporting  fixed  maturities  at fair value as
described in note 1 to the consolidated financial statements.
</FN>
</TABLE>

       Although investment income is a significant  component of total revenues,
the  profitability  of Conseco's  annuity  business is  determined  primarily by
spreads between  interest rates earned and rates credited on annuity  contracts.
At  December  31,  1995,  the average  yield,  computed on the cost basis of the
Company's  investment  portfolio,  was 8.0 percent and the average interest rate
credited on the Company's total liability  portfolio was 5.3 percent,  excluding
interest bonuses guaranteed for the first year of the contract.

       Actively Managed Fixed Maturities

       Conseco's actively managed fixed maturity portfolio at December 31, 1995,
was comprised  primarily of debt  securities  of the United  States  government,
public  utilities  and  other  corporations  and   mortgage-backed   securities.
Mortgage-backed securities included collateralized mortgage obligations ("CMOs")
and mortgage-backed pass-through securities.

       At December 31, 1995,  the  Company's  fixed  maturity  portfolio had net
unrealized  gains of $608.2 million (equal to  approximately  4.7 percent of the
portfolio's  carrying  value),  consisting of $663.3 million of unrealized gains
and $55.1 million of unrealized losses. Estimated fair values for fixed maturity
investments  were  determined  based on  estimates  from  nationally  recognized
pricing services (88 percent of the portfolio),  broker-dealer market makers (11
percent of the portfolio) and internally developed methods.

       As discussed in the notes to the consolidated financial statements,  when
Conseco adjusts  carrying values of actively  managed fixed maturity  securities
for  changes in fair  value,  the  Company  also  adjusts  the cost of  policies
purchased,   cost  of  policies  produced  and  insurance   liabilities.   These
adjustments are made in order to reflect the change in  amortization  that would
be needed if those fixed  maturity  investments  had actually been sold at their
fair values and the proceeds reinvested at current interest rates.

       At December 31,  1995,  approximately  4.5 percent of Conseco's  invested
assets and 5.0 percent of fixed maturity investments were rated below investment
grade by nationally  recognized  statistical  rating  organizations  (or, if not
rated by such  firms,  with  ratings  below  Class 2  assigned  by the  National
Association of Insurance Commissioners). Conseco plans to maintain approximately
the present level of below investment grade fixed  maturities.  These securities
generally have greater risks than other  corporate debt  investments,  including
risk  of  loss  upon  default  by the  borrower,  and are  often  unsecured  and
subordinated to other  creditors.  Below  investment  grade issuers usually have
high  levels  of  indebtedness  and  are  more  sensitive  to  adverse  economic
conditions,  such as recession or increasing interest rates, than are investment
grade  issuers.  The  Company  is aware of these  risks and  monitors  its below
investment grade securities  closely.  At December 31, 1995, the Company's below
investment  grade fixed  maturity  investments  had an amortized  cost of $646.8
million and an estimated fair value of $647.2 million.

       Conseco periodically  evaluates the creditworthiness of each issuer whose
securities  are  held in the  portfolio.  Special  attention  is  paid to  those
securities  whose market values have declined  materially for reasons other than
changes in  interest  rates or other  general  market  conditions.  The  Company
considers  available  information  to  evaluate  the  realizable  value  of  the
investment,  the specific  condition of the issuer,  and the issuer's ability to
comply with the material terms of the security. Information reviewed may include
the recent operational results and financial position of the issuer, information
about its industry, recent press releases and other information. Conseco employs
a staff of  experienced  securities  analysts in a variety of  specialty  areas.
Among other responsibilities,  this staff compiles and reviews such evidence. If
evidence  does not exist to support a realizable  value equal to or greater than
the  carrying  value of the  investment  and such  decline  in  market  value is
determined to be other than temporary, Conseco reduces the
                                       36
<PAGE>
carrying amount to its net realizable  value,  which becomes the new cost basis;
the amount of the reduction is reported as a realized loss.  Conseco  recognizes
any recovery of such reductions in the cost basis of an investment only upon the
sale,  repayment  or  other  disposition  of the  investment.  Conseco  recorded
writedowns of investments of $21.9 million in 1995 as a result of changes in the
financial  condition  of an issuer and  changes  in the value of the  underlying
collateral  which caused the Company to conclude  that the decline in fair value
of such investments was other than temporary. The Company's investment portfolio
is subject to the risks of further  declines in realizable  value.  The Company,
however,  attempts to mitigate this risk through the  diversification and active
management of its portfolio.

       As of December 31, 1995,  the amortized  cost and estimated fair value of
fixed  maturity  investments in  substantive  default  (i.e.,  in default due to
nonpayment  of  interest  or  principal)  were $3.3  million  and $3.2  million,
respectively. The Company had no fixed maturity investment in technical (but not
substantive) default (i.e., in default, but not as to the payment of interest or
principal).   There  were  no  other  fixed  maturity  investments  about  which
management  had  serious  doubts as to the  ability of the issuer to comply on a
timely basis with the material terms of the instruments.

       The  Company's  policy is to  discontinue  the  accrual of  interest  and
eliminate  all previous  interest  accruals  for  defaulted  securities,  if the
Company's  assessment  is that such amounts will not be  ultimately  realized in
full.  Investment  income forgone due to defaulted  securities was $1.6 million,
$3.9  million and $2.7 million for the years ended  December 31, 1995,  1994 and
1993,  respectively.  During  1995,  the Company  recovered  approximately  $6.0
million of  investment  income which was not  recognized in prior periods due to
defaulted securities.

       At December 31, 1995, fixed maturity investments included $4.0 billion of
mortgage-backed   securities  (31  percent  of  the  fixed   maturity   security
portfolio).  CMOs are  securities  backed  by pools of  pass-through  securities
and/or  mortgages that are segregated into sections or "tranches"  which provide
for  sequential  retirement  of  principal  rather  than the pro  rata  share of
principal  return which occurs through  regular  monthly  principal  payments on
pass-through securities.

       The yield characteristics of mortgage-backed securities differ from those
of traditional fixed income  securities.  Interest and principal  payments occur
more frequently,  often monthly,  and mortgage-backed  securities are subject to
risks associated with variable prepayments. Prepayment rates are influenced by a
number of factors  which  cannot be  predicted  with  certainty,  including  the
relative  sensitivity of the underlying  mortgages backing the assets to changes
in interest rates; a variety of economic,  geographic and other factors; and the
repayment priority of the securities in the overall securitization structures.

       In  general,  prepayments  on the  underlying  mortgage  loans,  and  the
securities backed by these loans, increase when the level of prevailing interest
rates   declines   significantly   below  the  interest  rates  on  such  loans.
Mortgage-backed  securities  purchased at a discount to par will  experience  an
increase in yield when the  underlying  mortgages  prepay faster than  expected.
Those  securities  purchased at a premium that prepay  faster than expected will
incur a reduction in yield.  When declines in interest rates occur, the proceeds
from the prepayment of mortgage-backed securities are likely to be reinvested at
lower rates than the Company was earning on the prepaid securities. As the level
of  prevailing   interest  rates  increases,   prepayments  on   mortgage-backed
securities  decrease as fewer  underlying  mortgages are  refinanced.  When this
occurs,  the average  maturity  and duration of the  mortgage-backed  securities
increase, which decreases the yield on mortgage-backed securities purchased at a
discount  because  the  discount  is  realized  as income  at a slower  rate and
increases the yield on those purchased at a premium as a result of a decrease in
annual amortization of the premium.

       The  following  table  sets  forth  the par  value,  amortized  cost  and
estimated fair value of  mortgage-backed  securities  including CMOs at December
31, 1995,  summarized by interest rates on the underlying collateral at December
31, 1995:
<TABLE>
<CAPTION>
                                                                                  Par        Amortized      Estimated
                                                                                 value         cost        fair value
                                                                                 -----         ----        ----------
                                                                                       (Dollars in millions)
<S>                                                                            <C>           <C>          <C>
Below 7 percent   .........................................................     $1,426.8      $1,351.3     $1,391.2
7 percent - 8 percent......................................................      1,922.1       1,837.3      1,924.2
8 percent - 9 percent......................................................        471.9         452.2        478.9
9 percent and above........................................................        222.6         219.6        224.8
                                                                                --------      --------     --------
            Total mortgage-backed securities...............................     $4,043.4      $3,860.4     $4,019.1
                                                                                ========      ========     ========

</TABLE>
                                       37
<PAGE>

     The amortized cost and estimated fair value of  mortgage-backed  securities
including  CMOs at December 31,  1995,  summarized  by type of security  were as
follows:
<TABLE>
<CAPTION>

                                                                                                 Estimated fair value
                                                                                               -------------------------
                                                                                                               % of
                                                                                Amortized                      fixed
Type                                                                              cost         Amount       maturities
- ----                                                                              ----         ------       ----------
                                                                                (Dollars in millions)
<S>                                                                           <C>            <C>             <C>
Pass-throughs and sequential and targeted amortization  classes............    $2,429.0       $2,513.0         19%
Support classes............................................................        65.6           76.6          1
Accrual (Z tranche) bonds..................................................        40.8           46.6          -
Planned amortization classes and accretion directed bonds..................     1,107.3        1,148.6          9
Subordinated classes.......................................................       217.7          234.3          2
                                                                               --------       --------         --
                                                                               $3,860.4       $4,019.1         31%
                                                                               ========       ========         == 
</TABLE>

       Pass-throughs  and  sequential  and  targeted  amortization  classes have
similar prepayment  variability.  Pass-throughs  have historically  provided the
best  liquidity in the  mortgage-backed  securities  market and provide the best
price/performance  ratio in a highly volatile  interest rate  environment.  This
type of  security  is also  frequently  used as  collateral  in the  dollar-roll
market.  Sequential  classes pay in a strict  sequence;  all principal  payments
received by the CMO are paid to the  sequential  tranches in order of  priority.
Targeted  amortization classes provide a modest amount of prepayment  protection
when  prepayments  on the underlying  collateral  increase from those assumed at
pricing.  Thus,  they offer  slightly  better call  protection  than  sequential
classes and pass-throughs.

       Support   classes   absorb  the   prepayment   risk  from  which  planned
amortization and targeted amortization classes are protected.  As such, they are
usually  extremely  sensitive  to  prepayments.  Most of the  Company's  support
classes are higher average life  instruments that generally will not lengthen if
interest  rates rise  further  and will have a tendency  to shorten if  interest
rates decline.  However,  since these bonds have costs below par values,  higher
prepayments will have the effect of increasing yields.

       Accrual  bonds  are CMOs  structured  such  that the  payment  of  coupon
interest is deferred until  principal  payments begin. On each accrual date, the
principal  balance is increased  by the amount of the  interest  (based upon the
stated  coupon rate) that  otherwise  would have been  payable.  As such,  these
securities  act much the same as zero coupon  bonds until cash  payments  begin.
Cash  payments  typically  do not  commence  until  earlier  classes  in the CMO
structure  have been  retired,  which  can be  significantly  influenced  by the
prepayment  experience of the  underlying  mortgage  loan  collateral in the CMO
structure.  Because  of the zero  coupon  element  of these  securities  and the
potential uncertainty as to the timing of cash payments, their market values and
yields  are  more  sensitive  to  changing   interest  rates  than  other  CMOs,
pass-through securities and coupon bonds.

       Planned amortization classes and accretion directed bonds are some of the
most stable and liquid  instruments in the  mortgage-backed  securities  market.
Planned  amortization  class  bonds  adhere  to a fixed  schedule  of  principal
payments as long as the underlying mortgage collateral  experiences  prepayments
within a certain  range.  Changes  in  prepayment  rates are first  absorbed  by
support  classes.  This  insulates  the planned  amortization  classes  from the
consequences  of both faster  prepayments  (average life  shortening) and slower
prepayments (average life extension).

       Subordinated  CMO  classes  have both  prepayment  and credit  risk.  The
subordinated  classes  are  used  to  lend  credit  enhancement  to  the  senior
securities  and  as  such,   rating  agencies  require  that  this  support  not
deteriorate  due to the prepayment of the  subordinated  securities.  The credit
risk of subordinated  classes is derived from the negative  leverage of owning a
small  percentage of the  underlying  mortgage loan  collateral  while bearing a
majority of the risk of loss due to homeowner defaults.

       All  mortgage-backed  securities  are  subject to risks  associated  with
variable prepayments.  As a result, these securities may have a different actual
maturity  than planned at the time of purchase.  When  securities  having a cost
greater  than par are backed by  mortgages  that prepay  faster  than  expected,
Conseco records a charge to investment  income.  When  securities  having a cost
less than par prepay faster than expected, Conseco records investment income.

                                       38
<PAGE>

       The degree to which a  mortgage-backed  security is susceptible to income
fluctuations is influenced by: (i) the difference between its cost and par; (ii)
the relative  sensitivity  of the underlying  mortgages  backing the security to
prepayment  in a changing  interest  rate  environment;  and (iii) the repayment
priority of the security in the overall  securitization  structure.  The Company
limits the extent of these risks by : (i) purchasing securities which are backed
by collateral with lower prepayment  sensitivity  (such as mortgages priced at a
discount to par value and mortgages that are extremely seasoned);  (ii) avoiding
securities whose values are heavily  influenced by changes in prepayments  (such
as  interest-only  and  principal-only  securities);   and  (iii)  investing  in
securities  structured to reduce  prepayment risk (such as planned  amortization
class ("PAC") and targeted  amortization class ("TAC")  collateralized  mortgage
obligations).  PAC and TAC instruments  represented  approximately 30 percent of
the Company's mortgage-backed securities at December 31, 1995. The call-adjusted
modified  duration of the Company's  mortgage-backed  securities at December 31,
1995, was 6.0 years.

       If the Company  determines  that it will dispose of an investment held in
the  actively  managed  fixed  maturity  category,  Conseco will either sell the
security or transfer  it to the trading  account at its fair value;  the gain or
loss is recognized  immediately.  There were no such  transfers in 1995.  During
1995, the Company sold actively  managed fixed maturity  securities  with a $5.5
billion book value,  resulting in $236.7  million of  investment  gains  (before
related expenses, amortization and taxes). Such securities were sold in response
to changes in the investment  environment which created opportunities to enhance
the total return of the investment  portfolio  without  adversely  affecting the
quality of the  portfolio or the matching of expected  maturities  of assets and
liabilities.  The  realization  of gains and  losses  affects  the timing of the
amortization  of the  cost  of  policies  produced  and  the  cost  of  policies
purchased, as explained in note 11 to the consolidated financial statements.

       During 1995,  fixed maturity  investments  with par values  totaling $170
million were redeemed prior to the scheduled  maturity date. As a result of such
redemptions,  Conseco recognized additional income of approximately $3.8 million
which was credited to investment income.

       Other Investments

       Credit-tenant loans are loans on commercial properties where the lease of
the principal tenant is assigned to the lender and the principal  tenant, or any
guarantor  of such  tenant's  obligations,  has a credit  rating  at the time of
origination  of the loan of at least BBB- or its  equivalent.  The  underwriting
guidelines  consider such factors as: (i) the lease term of the  property;  (ii)
the mortgagee's  management  ability,  including business  experience,  property
management  capabilities  and  financial  soundness;  and (iii)  such  economic,
demographic  or other  factors  that may  affect  the  income  generated  by the
property,  or its value.  The underwriting  guidelines also generally  require a
loan-to-value  ratio of 75 percent or less.  Credit-tenant  loans are carried at
amortized  cost and were $259.1  million at December 31,  1995,  or 2 percent of
total invested assets. The total estimated fair value of credit-tenant loans was
$258.6 million at December 31, 1995.

       At December 31, 1995, the Company held mortgage loan  investments  with a
carrying value of $339.9 million (or 2.4 percent of total invested assets) and a
fair value of $363.3 million. Substantially all of the mortgage loan investments
were commercial  loans.  Approximately 2 percent of the Company's  mortgage loan
balance  consisted  of  investments  in junior and  residual  interests of CMOs.
Investments  in junior  and  residual  interests  of CMOs are  instruments  that
entitle  the  Company  to the  excess  cash flows  arising  from the  difference
between:  (i) the cash flows required to make principal and interest payments on
the  related  senior  interests  in the CMOs;  and (ii) the  actual  cash  flows
received  on the  mortgage  loan  assets  included  in the  CMO  portfolios.  If
prepayments  vary from  projections on the mortgage loan assets included in such
CMO  portfolios,  the total  cash  flows to the  Company  from such  junior  and
residual  interests could change from projected cash flows,  resulting in a gain
or loss.

       Non-current mortgage loans were not significant at December 31, 1995. The
Company had $2.4 million in realized losses on mortgage loans for the year ended
December 31, 1995. At December 31, 1995,  the Company had a loan loss reserve of
$5.2 million.  Approximately 40 percent, 9 percent and 7 percent of the mortgage
loans were on properties located in California, Texas and Indiana, respectively.
No other state comprised greater than 6 percent of the mortgage loan balance.

       At December 31, 1995,  the Company  held no trading  account  securities.
Trading account securities are investments that are purchased with the intent to
be traded prior to their  maturity,  or are believed likely to be disposed of in
the foreseeable future as a result of market or issuer  developments.  Effective
December  31,  1993,  with the  Company's  adoption of  Statement  of  Financial
Accounting  Standards  No. 115 ("SFAS  115"),  trading  account  securities  are
carried at estimated fair value, with the changes in fair value reflected in the
statement  of  operations.  The net  unrealized  gain (loss) on trading  account
securities at December 31, 1995 and 1994, recorded in trading income as a result
of adopting SFAS 115, was immaterial.

                                       39
<PAGE>

       Short-term investments totaled $189.9 million, or 1.3 percent of invested
assets at December 31, 1995,  and consisted  primarily of  commercial  paper and
repurchase agreements relating to government securities.

       CONSOLIDATED FINANCIAL CONDITION

       Changes in the consolidated balance sheet of 1995 compared to 1994

       Changes in Conseco's  balance sheet of 1995 compared to 1994  principally
reflect the growth through operations, consolidation of CCP as the result of the
CCP  Merger,  changes  in the fair  value of  actively  managed  fixed  maturity
investments and the capital and financing transactions discussed below.

       As a result of the CCP Merger,  the accounts of the  subsidiaries  of CCP
are consolidated  with Conseco's,  effective  January 1, 1995. The effect of the
consolidation  on  the  accounts  of  Conseco  is  summarized  in  note 1 to the
consolidated financial statements.

       In accordance with SFAS 115,  Conseco records its actively  managed fixed
maturity  investments  at  estimated  fair value.  At December  31,  1995,  such
investments  were  increased  by  $608.2  million  as a  result  of the SFAS 115
adjustment.  At December 31, 1994,  such  investments  were  decreased by $373.4
million as a result of the SFAS 115 adjustment.

       During 1995, insurance liabilities of approximately $70 million resulting
from assumed  reinsurance were recaptured by a nonaffiliated  insurance company.
Assets approximately equal to the insurance  liabilities were transferred in the
reinsurance recapture.

       As part of its  investment  strategy,  the Company  enters  into  reverse
repurchase  agreements  and  dollar-roll  transactions   (specialized  forms  of
collateralized  lending  involving  mortgage-backed  securities) to increase its
return on investments and improve  liquidity.  These  transactions are accounted
for as short-term  collateralized  borrowings and are  collateralized by pledged
securities with fair values  approximately equal to the loan value.  Conseco had
investment  borrowings  of  $298.1  at  December  31,  1995,  compared  with  no
investment borrowings at December 31, 1994.

       Minority  interest  increased  primarily  as a result of : (i) the income
attributable to minority interest;  (ii) adjustments to minority interest as the
result of SFAS  115;  and (iii)  the sale of  common  stock by AGP,  other  than
amounts  purchased by Conseco and its  subsidiaries.  Such increases were offset
by: (i) Conseco's and BLH's  purchase of common stock of BLH; and (ii) Conseco's
additional ownership interest in CCP, BLH and AGP as a result of the CCP Merger.
Changes in minority interest are further described in note 9 to the consolidated
financial statements.

       Common stock and additional  paid-in capital decreased by $8.6 million as
a result of share repurchases which reduced common stock and additional  paid-in
capital by $15.0  million,  offset by:  (i) .1  million  shares of common  stock
issued  pursuant to the  Company's  stock  option  plan for net  proceeds of $.7
million and tax benefits of $.4 million;  and (ii) additions to common stock and
paid-in capital of $5.3 million relating to employee benefit plans.

                                       40
<PAGE>

       Financial Ratios
<TABLE>
<CAPTION>

                                                                1995
                                                        -----------------------
                                                                          As
                                                        Pro forma(a)   Reported     1994       1993       1992      1991
                                                         ------------   --------     ----       ----       ----     ----
<S>                                                        <C>          <C>        <C>        <C>        <C>       <C>   
Ratio of earnings to fixed charges:
    As reported........................................     1.59X        1.57X      2.26X      2.19X      1.54X     1.32X
    Excluding interest on annuities and
       financial products..............................     4.30X        3.80X      4.55X      8.85X      6.24X     3.41X

Ratio of earnings to fixed charges and 
  preferred dividends:
    As reported........................................     1.46X        1.50X      1.95X      2.04X      1.50X     1.30X
    Excluding interest on annuities and
       financial products ..............................    2.92X        3.06X      3.14X      6.00X      5.09X     2.99X

Ratio of statutory earnings to cash interest (b)........    4.82X        3.79X      5.06X      4.94X      5.75X     2.62X

Ratio of total debt to total capital:
       As reported......................................     .41X         .49X       .43X       .34X       .49X      .49X
       Excluding unrealized appreciation (depreciation)(c)   .43X         .53X       .39X       .36X       .50X      N/A

Ratio of debt  (including debt of CCP guaranteed by
    Conseco until its retirement in 1993) for which
    Conseco is directly  liable to total  capital
    of Conseco only:
       As reported .....................................     .32X         .44X       .20X       .27X       .22X      .29X
       Excluding unrealized appreciation (depreciation)(c)   .34X         .47X       .18X       .28X       .23X      .29X

Ratio of debt  (including debt of CCP guaranteed
    by Conseco until its retirement in 1993) for  
    which  Conseco  is  directly  liable  and debt 
    of BLH to total capital of Conseco and BLH:
       As reported......................................     .40X         .50X       .34X       .34X       .47X      .29X
       Excluding unrealized appreciation (depreciation)(c)   .42X         .52X       .30X       .36X       .48X      .29X
<FN>
(a)    The pro forma ratio of earnings to fixed  charges is  presented as if the
       following  transactions had occurred on January 1, 1995: (i) the issuance
       of the PRIDES and use of the proceeds  therefrom to reduce notes  payable
       (as described in note 16 to the consolidated financial statements);  (ii)
       the BLH tender offer and related  financing  (as  described in note 16 to
       the  consolidated  financial  statements);  and (iii)  the AGP  financing
       transaction completed in the fourth quarter of 1995 (as described in note
       8 to the consolidated financial statements).

       The pro  forma  ratio of debt to total  capital  is  presented  as if the
       following  transactions  (both of which are  described  in note 16 to the
       consolidated financial statements) had occurred on December 31, 1995: (i)
       the  issuance of the PRIDES and use of the  proceeds  therefrom to reduce
       notes payable;  and (ii) the BLH repurchase of senior  subordinated  debt
       pursuant to a tender offer and related financing transactions.

(b)    Statutory earnings represent gain from operations before interest (except
       interest on annuities and financial products) and income tax of Conseco's
       wholly owned life  insurance  companies  and Bankers Life as reported for
       statutory  accounting purposes plus income before interest and income tax
       of all  non-life  companies.  Cash  interest  includes  interest,  except
       interest on annuities and financial  products,  of Conseco's wholly owned
       subsidiaries and BLH that is required to be paid in cash.

(c)    Excludes the effect of reporting fixed maturities at fair value which the
       Company  began to do in 1992 as described  in note 1 to the  consolidated
       financial statements.
</FN>
</TABLE>
                                       41
<PAGE>

       Liquidity for Insurance Operations

       Conseco's  insurance  operating companies generally receive adequate cash
flow from premium  collections and investment income to meet their  obligations.
Insurance policy liabilities are primarily long-term and generally are paid from
future cash  flows.  Most of the  insurance  company  assets,  other than policy
loans, are invested in bonds and other  securities,  substantially  all of which
are readily  marketable.  Although there is no present need or intent to dispose
of such  investments,  the life  companies  could  liquidate  portions  of their
investments if such a need arose.  To increase  their return on investments  and
improve liquidity,  the life companies from time to time will lend U.S. Treasury
securities in reverse repurchase  agreements or lend mortgage-backed  securities
in dollar-roll transactions.

       Of the companies' total insurance  liabilities at December 31, 1995, only
20  percent  could  be  surrendered  by  the  policyholder  without  a  penalty.
Approximately  65 percent could be  surrendered by the  policyholder  subject to
penalty.  Payment  characteristics of the insurance  liabilities at December 31,
1995, were as follows (dollars in millions):
<TABLE>
            <S>                                                                            <C>       
             Payments under contracts containing fixed payment dates:
                   Due in one year or less..............................................    $   241.1
                   Due after one year through five years................................        517.0
                   Due after five years through ten years...............................        316.6
                   Due after ten years..................................................        755.8
                                                                                            ---------
                        Total gross payments whose payment dates are fixed by contract..      1,830.5
                   Less amounts representing future interest on such contracts..........        793.2
                                                                                            ---------
                        Insurance liabilities whose payment dates are fixed by contract.      1,037.3
             Insurance liabilities whose payment dates are not fixed by contract........     12,341.1
                                                                                            ---------
                        Total insurance liabilities.....................................    $13,378.4
                                                                                            =========
</TABLE>
       Of the above  insurance  liabilities  under  contracts  containing  fixed
payment dates,  approximately  36 percent  related to payments that will be made
for the lifetime of the contract  holder.  Expected  mortality is  considered in
determining the amount of this liability.  The remaining  insurance  liabilities
with  fixed  payment  dates are  payable  regardless  of the  contract  holder's
survival.

       Approximately  13 percent of  insurance  liabilities  were  subject to an
average  interest  rate of  approximately  7 percent,  fixed for the life of the
contract.  The remaining  liabilities  generally  were subject to interest rates
that could be reset at least annually.

       The Company  believes  that it has adequate  short-term  investments  and
readily  marketable  investment  grade  securities  to cover the payments  under
contracts  containing  fixed  payment  dates plus any likely  cash needs for all
other  contracts.  The  Company's  investment  portfolio  at December  31, 1995,
included  $.2  billion  of   short-term   investments,   $4.3  billion  of  U.S.
Government/agency  and mortgage-backed  securities and $11.5 billion of publicly
traded  investment grade bonds. The Company believes that such investments could
be readily sold at or near carrying value or used to facilitate borrowings under
reverse repurchase agreements.  At December 31, 1995, the Company's portfolio of
bonds, notes and redeemable preferred stocks had an aggregate unrealized gain of
$608.2 million.

       Liquidity of BLH

       As a holding  company whose  principal  assets are the  securities of its
insurance  subsidiaries,  BLH's ability to meet debt service obligations and pay
operating  expenses and dividends depends primarily on the receipt of sufficient
funds from its subsidiaries.  Bankers Life Insurance Company of Illinois ("BLI",
the parent of Bankers Life)  provides  liquidity to BLH by paying  principal and
interest on a surplus debenture and by paying dividends.

       BLH provided BLI with funds to acquire  Bankers  Life.  In exchange,  BLH
received a $500 million  surplus  debenture from BLI. The surplus  debenture was
approved by the Illinois Department of Insurance ("DOI").  During 1995 and 1994,
BLI repaid  principal of $30.0  million and $25.0  million,  respectively,  plus
accrued interest on the surplus debenture.  BLI may repay principal and interest
on the  surplus  debenture  only when the DOI is  satisfied  that the  financial
condition of BLI warrants that action;  such approval may not be withheld if BLI
submits  satisfactory  evidence of surplus of at least the amount  stipulated in
the surplus debenture.

                                       42
<PAGE>

       A summary of maturity  dates and amounts  (dollars  in  millions)  of the
surplus debenture is shown below.  Interest is payable quarterly  generally at 2
percent above the prime rate (10.75 percent at December 31, 1995).
<TABLE>
                     <S>                                                         <C>
                      1996......................................................  $ 30.0
                      1997......................................................    30.0
                      1998......................................................    30.0
                      1999......................................................    30.0
                      2000......................................................     -
                      Thereafter................................................   310.0
                                                                                  ------
                            Total...............................................  $430.0
                                                                                  ======
</TABLE>

       BLI's  ability to service  its  obligation  under the  surplus  debenture
depends  upon its ability to receive  dividend  and tax sharing due from Bankers
Life.  Bankers Life may pay  dividends up to $86.0  million  without  regulatory
approval during 1996. Under an intercompany tax sharing agreement,  Bankers Life
remits  tax  payments  to BLI based  upon its tax  liabilities  calculated  on a
separate company basis.

       At December 31, 1995,  BLH's debt service  obligations  included a $110.0
million  principal amount revolving credit facility due in 1996 and $180 million
principal amount of senior  subordinated  notes due in 2002.  Future annual debt
service  requirements  are  discussed  in note 8 to the  consolidated  financial
statements.  Significant  changes occurring after January 1, 1996, in these debt
instruments are discussed in note 16 to the consolidated financial statements.

       At December 31, 1995,  BLH had  short-term  investments of $42.8 million.
Conseco believes that BLH could generate additional liquidity,  if needed in the
future, by issuing equity or debt securities,  borrowing  additional  amounts on
its revolving credit facility discussed in note 16 to the consolidated financial
statements,  or by  converting  existing  assets  to cash  (such  as the sale or
transfer of existing blocks of insurance through reinsurance arrangements).

       In  addition  to its  debt  service  obligations,  BLH  uses  cash to pay
dividends on its common stock and to pay for administrative services provided by
Conseco's wholly owned subsidiaries.

       Liquidity of AGP

       AGP  relies on  dividends  from  ALHC and  payments  under a tax  sharing
agreement with its  subsidiaries to fund its operating  expenses,  dividends and
interest  expense.  AGP is not expected to pay  dividends on its common stock in
the near future.  Since the Acquisition,  AGP's direct obligations for dividends
on preferred stock and interest on indebtedness have been substantially  reduced
as a  result  of the  retirement  of  certain  preferred  stock  as  part of the
Acquisition  and  the  conversion  of  $54.0  million  principal  amount  of the
Convertible  Debentures.  AGP remains obligated to pay interest on the remaining
$15.0 million  principal  balance of the Convertible  Debentures as long as such
amounts remain outstanding.  The former senior term loan required the Company to
hold funds in escrow to pay the cash merger  consideration to the holders of the
Convertible  Debentures that remained outstanding.  The provisions of the Senior
Credit  Facility (as discussed  hereafter)  do not require an escrow  account to
fund the  conversion of the remaining  Convertible  Debentures  outstanding.  As
such,  these funds became available for general  corporate  purposes on the date
the Senior Credit Facility was executed.

       In the fourth  quarter of 1995,  AGP:  (i) sold  2,142,857  shares of its
common stock for $30.0 million in a private placement  transaction;  (ii) made a
$30.0 million unscheduled  principal payment on the then outstanding senior term
loan;  (iii) executed a new credit facility to provide for aggregate  borrowings
of up to $225.0 million (the "Senior Credit  Facility");  and (iv) borrowed $125
million  under the  Senior  Credit  Facility  and  repaid in full the  remaining
principal balance under the then outstanding senior term loan. Eighty percent of
the common shares sold were purchased by Partnership II and the remaining shares
were  purchased by other  holders of AGP's common  stock.  The proceeds from the
issuance of the shares were used to make a $30.0 million capital contribution to
ALHC to enable ALHC to prepay its prior senior term loan.  The general terms and
conditions  of  the  Senior  Credit  Facility  are  discussed  in  note 8 of the
accompanying  consolidated financial statements.  AGP believes the Senior Credit
Facility  provides  greater  flexibility to ALHC than the prior senior term loan
because the Senior  Credit  Facility:  (i) makes  available  additional  working
capital by increasing the aggregate maximum  borrowings to $225.0 million;  (ii)
provides for a revolving  credit  facility;  (iii) has more  favorable  interest
rates;  (iv)  has  less  restrictive  covenants;  and (v)  has a more  favorable
repayment schedule.

                                       43
<PAGE>

       AGP is obligated to pay the holders of the  Contingent  Payment Rights or
the holder of the 1988 Series  Preferred Stock  (depending on the outcome of the
Savings Bank  Litigation)  upon conversion of the 1988 Series Preferred Stock an
amount of not less than approximately $30 million.  Funds to make these payments
are available under the Company's Senior Credit Facility.

       In addition,  depending on the outcome of the AGP Litigation as described
in note 2 to the consolidated financial statements,  dividends may be payable on
the 1988 Series  Preferred  Stock.  The 1988 Series Preferred Stock provides for
cumulative annual dividends of approximately $1.1 million.  Cumulative dividends
in arrears on the 1988 Series  Preferred  Stock through  December 31, 1995, were
$7.0 million, of which $5.5 million have been accrued.

       AGP has $64.4 million par value 1994 Series Preferred Stock  outstanding.
Dividends on such  preferred  stock accrue  annually at 13 percent in additional
shares through September 2006.

       ALHC needs liquidity  primarily to service its debt, pay dividends on two
series of preferred stock described  below, pay dividends to AGP on common stock
and pay operating expenses. The primary sources of funds for these payments are:
(i) dividends on the capital stock of American Life and Casualty;  (ii) interest
payments on surplus notes from American  Life and Casualty;  and (iii)  payments
from American Life and Casualty and Vulcan Life under a tax sharing agreement.

       At December  31, 1995,  ALHC has $150.0  million  principal  indebtedness
outstanding  under its senior  subordinated  notes and $125.0 million  principal
indebtedness  under the Senior Credit  Facility (see note 8 to the  consolidated
financial  statements).  ALHC's annual  interest  payments for 1996 will be: (i)
approximately  $16.9  million  with  respect  to  the  senior  notes;  and  (ii)
approximately  $9.2 million with respect to the Senior Credit Facility (based on
rates in effect and amounts outstanding at December 31, 1995).

       Dividends  on ALHC's  common  stock are  limited  by:  (i) the  rights of
holders of its preferred  stock to receive  cumulative  dividends in full before
any dividends may be paid on common stock;  and (ii) the covenants of the Senior
Credit  Facility.  Under the most  restrictive  covenants  of the Senior  Credit
Facility,  ALHC is limited to paying  dividends of $3.0 million per year to AGP.
In the event that AGP is  required  to pay unpaid  dividends  on the 1988 Series
Preferred  Stock,  limitations  in the Senior Credit  Facility would require AGP
(absent a waiver from the lenders) to seek sources of funds other than dividends
from ALHC or borrowing.  AGP believes it will have  sufficient  resources to pay
such preferred stock  dividends.  ALHC currently has redeemable  preferred stock
outstanding,  on which aggregate dividends of $8.7 million are payable annually.
The two series of redeemable  preferred  stock  outstanding  must be redeemed in
2007 and 2008 at their respective par values of $69.0 million and $30.0 million.
ALHC holds zero coupon U.S.  Treasury  securities  in escrow  which will provide
adequate  funds for the redemption of the preferred  shares on their  respective
mandatory redemption dates.

       Liquidity of Conseco (Parent Company)

       The parent  company  (Conseco,  Inc.) uses cash  primarily to service its
debt, pay dividends on preferred and common stock, meet administrative expenses,
pay income taxes and invest in affiliates. The wholly owned subsidiaries and BLH
provide liquidity to Conseco by paying dividends,  tax sharing payments and fees
for  services  provided.  The  parent  company  may also  issue  debt or  equity
securities, borrow additional amounts under its Credit Agreement with a group of
banks as discussed in note 8 to the consolidated  financial statements,  or sell
all or a portion of its investments in subsidiaries or affiliates. These sources
have  historically  provided  adequate  cash flow to fund:  (i) the needs of the
parent company's normal operations;  (ii) internal  expansion,  acquisitions and
investment opportunities; and (iii) the retirement of debt and equity.

                                       44
<PAGE>

       The following  table shows the cash flow  activity of the parent  company
and its wholly owned non-life subsidiaries:
<TABLE>
<CAPTION>

                                                                                           1995         1994         1993
                                                                                           ----         ----         ----
                                                                                                (Dollars in millions)
    <S>                                                                                 <C>         <C>           <C>
     Items relating to operations:
       Dividends and surplus debenture payments......................................    $ 80.6      $   19.7      $   5.5
       Tax sharing payments from subsidiaries........................................       2.7          13.7        101.9
       Fees from affiliates..........................................................      34.7          45.8         33.7
       Fees from unaffiliated companies..............................................      39.0          30.1         20.4
       Parent company costs..........................................................     (64.5)        (67.6)       (62.9)
       Interest on debt of Conseco, including direct and indirect obligations........     (41.6)        (21.2)       (23.7)
       Interest on amounts due from Conseco to life subsidiaries.....................      (8.8)         (9.3)        (8.6)
       Income taxes..................................................................      (7.7)         (4.5)       (91.1)
       Other.........................................................................        -           17.3         18.0
                                                                                        ------         ------       ------
          Total items relating to operations.........................................      34.4          24.0         (6.8)
                                                                                        ------         ------       ------
     Items relating to investing:
       Purchase of investments.......................................................     (70.8)        (51.6)       (76.2)
       Sales and maturities of investments...........................................     125.6          22.9         45.5
       Cash held by CCP prior to CCP Merger..........................................      17.0           -            -
       Proceeds from the sale of shares of WNC and related transactions..............       -           811.7          -
       Investment in consolidated subsidiaries.......................................    (552.3)        (17.0)      (450.9)
       Redemption of investments in subsidiaries.....................................       -             -          118.3
       Expense incurred in terminated merger.........................................     (5.5)         (30.3)         -
       Payments to affiliates........................................................       -           (58.8)         -
                                                                                        ------         ------       ------
          Total items relating to investing..........................................   (486.0)         676.9       (363.3)
                                                                                        ------         ------       ------
     Items relating to financing:
       Proceeds from the issuance of equity securities...............................      1.8            3.2        281.7
       Proceeds from the issuance of debt............................................    827.2          158.0        393.4
       Common and preferred dividends................................................    (24.6)         (31.3)       (23.0)
       Dividends on stock held by subsidiaries.......................................    (38.7)          (4.6)        (1.8)
       Payments on debt, including prepayments.......................................   (330.0)        (378.4)      (180.0)
       Repurchases of Conseco common stock ..........................................    (92.4)        (354.3)       (25.3)
       Payments to retire preferred stock ...........................................      -             (3.3)       (50.0)
                                                                                        ------         ------       ------
          Total items relating to financing..........................................    343.3         (610.7)       395.0
                                                                                        ------         ------       ------
          Change in short-term investments of parent
              and its non-life subsidiaries..........................................   (108.3)          90.2         24.9
          Short-term investments, beginning of year..................................    132.5           42.3         17.4
                                                                                        ------         ------       ------
          Short-term investments, end of year........................................   $ 24.2         $132.5       $ 42.3
                                                                                        ======         ======       ======
</TABLE>

       At December 31, 1995,  the parent  company and its non-life  subsidiaries
had short-term  investments of $24.2 million, of which $5.8 million was expended
in January 1996 for accrued  interest and dividends.  The life  subsidiaries are
permitted to distribute  $97.9 million to the parent company in 1996. The parent
company  and  its  non-life   subsidiaries   had   additional   investments   in
nonaffiliates of $11.2 million at December 31, 1995, which, if needed,  could be
liquidated or contributed to the insurance  subsidiaries.  Conseco believes that
it could generate additional liquidity,  if needed in the future, through equity
offerings,  debt  issuance,   borrowing  additional  amounts  under  its  Credit
Agreement  with a group  of  banks as  discussed  in note 8 to the  consolidated
financial  statements,  or the conversion of existing assets to cash,  including
the sale of a partial or entire interest in its affiliates.

                                       45
<PAGE>

       Statutory Limitations on Payments by Life Insurance Subsidiaries to Their
       Parent

     As described in the  preceding  section,  Conseco  receives  funds from its
wholly owned insurance subsidiaries from dividends and fees for shared expenses,
tax sharing payments,  and principal and interest on surplus debentures.  Annual
dividends in excess of maximum amounts  prescribed by state statutes  (so-called
"extraordinary dividends") may not be paid without the approval of the insurance
commissioner of each state of domicile.

     Statutory operating results and statutory surplus are determined  according
to  statutes  adopted  by each  state in which  the  subsidiaries  do  business.
Statutory  surplus bears no direct  relationship  to equity as determined  under
generally accepted accounting principles ("GAAP"). With respect to new business,
statutory  accounting  practices  require that: (i)  acquisition  costs and (ii)
reserves  for future  guaranteed  principal  payments  and interest in excess of
statutory  rates,  be  expensed in the year the new  business is written.  These
items cause a statutory  loss ("surplus  strain") on many insurance  products in
the year they are issued.  The Company  designs  its  products to minimize  such
first-year  losses,  but certain products  continue to cause a statutory loss in
the year  written.  For each  product,  the Company  controls  the amount of new
premiums written in order to manage the effect of such statutory surplus strain.

     Note 13 to the  consolidated  financial  statements  shows  the  difference
between pretax income  reported using  statutory  accounting  practices  (before
deduction of expenses paid to affiliates and transfers to and from  amortization
of IMR) and GAAP.

       Insurance  departments  in the states where the Company's  life insurance
subsidiaries  are domiciled or do business require  insurance  companies to make
annual  and  quarterly  filings.   Portions  of  surplus,  called  the  interest
maintenance  reserve  ("IMR")  and the  asset  valuation  reserve  ("AVR"),  are
required to be appropriated  and reported as  liabilities.  The IMR captures all
investment  gains and  losses  resulting  from  changes  in  interest  rates and
provides for subsequent  amortization  of such amounts into statutory net income
on a basis  reflecting the remaining  lives of the assets sold. The AVR captures
investment gains and losses related to changes in  creditworthiness;  it is also
adjusted each year based on a formula related to the quality and loss experience
of the Company's investment portfolio.  These reserves affect the ability of the
Company's  insurance  subsidiaries  to  reflect  investment  gains and losses in
statutory earnings and surplus.

       INFLATION

       Inflation does not have a significant  effect on Conseco's balance sheet;
the Company has minimal investments in property, equipment or inventories.

       Medical cost inflation has had a significant  impact on BLH's operations.
In recent years,  these costs have increased more than increases in the Consumer
Price Index.  Medical  costs will likely  continue to rise.  The impact on BLH's
operations  depends  upon its  ability  to  increase  its  premium  rates.  Such
increases are subject to approval by the insurance  departments of each state in
which  BLH  sells  its  products.  Prior  to  the  standardization  of  Medicare
supplement  plans,  approximately  two-thirds of the states permitted rate plans
with automatic  escalation  clauses.  This  permitted BLH, in periods  following
initial  approval,  to adjust premium rates for changes in Medicare  deductibles
and increases in medical cost inflation  without  refiling with the  regulators.
Currently, all rate changes for standardized plans must be individually approved
by each state.  BLH's pricing of its new standardized  supplement plans reflects
the  impact of these  filings  and the  lengthening  of the period  required  to
implement rate increases.

       OUTLOOK

       As  indicated  throughout  this report,  Conseco  intends to continue its
strategy of growth  through  operating  life  insurance  companies and providing
services for fees to the affiliated companies and others.

                                       46
<PAGE>

       Growth Through Operations of Life Insurance Companies

       Conseco's life insurance  operations  include:  (i) BLH, in which Conseco
had an 88 percent  ownership  interest at December 31, 1995,  and a 90.5 percent
ownership  interest at March 5, 1996; (ii) Great American Reserve and Beneficial
Standard which became wholly owned  subsidiaries  as a result of the CCP Merger;
(iii) the wholly owned life insurance subsidiaries, principally Bankers National
and National Fidelity; and (iv) AGP, in which Conseco has a 36 percent ownership
interest.  Upon completion of the merger with Life Partners Group, Inc. ("LPG"),
announced in March 1996,  Conseco will have  significant  in-force  business and
marketing  activity  in  multiple  segments  of  the  life  insurance  industry,
including  universal life, ordinary life, term life, single and flexible premium
deferred and immediate annuities  (including both variable and fixed),  Medicare
supplement,  long-term care and individual and group health insurance. Pro forma
collected premiums for 1995 including LPG ($542.6 million), AGP ($825.6 million)
and subsidiaries ($2,303.6 million) were as follows (dollars in millions):
<TABLE>

<S>                                                                                                    <C>
Product
Life:
   Universal......................................................................................      $  411.7
   Individual whole and term life.................................................................         260.1

Annuities:
   Single premium.................................................................................       1,336.9
   Flexible premium ..............................................................................         509.2

Accident and health:
   Medicare supplement............................................................................         597.1
   Long-term care.................................................................................         158.8
   Group..........................................................................................         296.8
   Other..........................................................................................         101.2
                                                                                                        --------
     Total........................................................................................      $3,671.8
                                                                                                        ========
</TABLE>

     BLH's strategy is to continue to grow profitably its individual  health and
other insurance  business while  maintaining  appropriate  levels of capital and
surplus.  A primary area of focus is expanding and enhancing the productivity of
the career agency force, which is BLH's main distribution  system.  BLH's growth
strategy  also  emphasizes  increased  cross-selling  to  existing  policyholder
households and developing  products tailored to meet specific consumer needs. As
a result of cross-selling,  1995 annualized new business  premiums  increased 20
percent for  long-term  care  products.  While new sales of Medicare  supplement
insurance  in 1995 were below 1994 levels,  total  Medicare  premiums  collected
increased  1.0  percent.  We believe rate  increases  effected by BLH in 1995 to
offset increased claims costs may have caused the BLH Medicare supplement policy
to be less  competitive.  We believe recently  announced rate increases for some
competitors' products should improve the BLH price competitiveness in 1996.

     The U.S. Congress and state legislatures are currently  considering various
proposals  relating to the country's health care delivery system.  BLH is unable
to predict what changes will be enacted and, if enacted, their scope and impact.
BLH, however, continues to believe that opportunities for its products will grow
under any realistic and affordable health care reform scenario.

     The annuity  operations and AGP have: (i) a sizable and profitable block of
in-force  business;  and (ii)  distribution  systems that have the  potential to
generate growth in the SPDA and 403(b) tax sheltered annuity markets.

     LPG is a recognized  leader in the sale of universal life insurance and has
recently increased its annuity sales results. Upon completion of the LPG merger,
Conseco  intends to  concentrate  on programs to increase the  effectiveness  of
LPG's  marketing  programs  and to  seek  ways to  cross-sell  LPG  products  in
Conseco's other marketing  programs and provide other Conseco  products to LPG's
marketing force.

     Conseco believes that the statutory  surplus of its insurance  subsidiaries
and investees is adequate. Conseco believes that statutory earnings in 1996 will
exceed  amounts  needed by the  holding  companies  for debt  service  and other
requirements.  Such  excesses  would  increase  statutory  capital  of the  life
insurance subsidiaries and investees so that their internal growth can continue.

                                       47
<PAGE>

     Services Provided for Fees

     Conseco  continues  to provide  various  services to BLH,  AGP,  the former
subsidiaries  of CCP and the other wholly  owned  subsidiaries.  These  services
include investment  management,  mortgage origination and servicing,  policy and
claims  administration,   data  processing,   product  marketing  and  executive
management  services.  Conseco  also  provides  such  services  to  unaffiliated
clients,  principally insurance companies. Conseco intends to expand its service
fee revenue by seeking other unaffiliated  clients. Such arrangements would take
advantage of Conseco's  ability to administer  products and investments  without
requiring  Conseco  to  provide  additional  capital  needed  to  support  those
products. Because of changes in control at two of Conseco's unaffiliated clients
in 1995,  it expects to lose those clients  during 1996.  Fee revenue from those
clients in 1995 was $2.2 million for investment  management and $4.5 million for
administrative  services  (both  amounts  are  before  deduction  of direct  and
indirect  expenses).  In March 1993,  Conseco  acquired  Bankmark,  an insurance
marketing company which develops  relationships  with financial  institutions to
provide  insurance  and  investment  products  to  their  customers.  After  its
acquisition by Conseco,  Bankmark began a formal program to actively  expand its
business by developing relationships with a few large money-center banks.

     Acquisition and Restructuring of Life Insurance Companies

     With the 1996 announcement of the termination of Partnership II, Conseco no
longer expects to participate significantly in the process of restructuring life
insurance  companies in order to realize their increased value through a sale or
public offering of the companies. Conseco is currently reviewing alternatives to
realize  the values  represented  by AGP.  In  accordance  with the  partnership
agreement,  Partnership II's assets must be distributed  within two years of the
effective date of dissolution.

     The Company  believes  that a number of life  insurance  companies  will be
available  to be  acquired  in the  next  10  years  as a  result  of  strategic
restructuring  and  consolidation  within the life  industry.  The  Company  may
participate directly in such acquisitions,  such as its planned merger with LPG,
when the acquisition  fits Conseco's  strategic  growth plan and can be achieved
with a capital structure that results in both: (i) increased  earnings per share
and value to Conseco's  shareholders;  and (ii) favorable  rating agency actions
that facilitate profitable marketing activities by all Conseco companies.

     Conseco's  ability to complete  acquisitions  that achieve those objectives
depends on a number of external factors,  including: (i) the attitudes of rating
agencies  toward  Conseco's  strategic  plan  and  capital  structure;  (ii) the
availability  and cost of both debt and equity  capital;  (iii)  pressures  that
motivate  companies  to seek to be  acquired  at a  reasonable  cost;  and  (iv)
competition from other acquirers, which affects the cost of acquisitions.

     Conseco  believes it has the resources and capabilities to continue being a
successful acquirer of life insurance companies.  It also believes that its past
record  of  successfully  acquiring,  financing  and  operating  life  insurance
companies  will be an  advantage  compared  to others who may attempt to acquire
available candidates.  As shown in the prior section on liquidity, the pro forma
capital  structure of Conseco (giving effect to several 1996 events,  as if they
had  occurred at December  31,  1995)  includes  only 32 percent  debt for which
Conseco is directly  liable to  Conseco's  capital (40 percent if debt of BLH is
included).

     As part of its program of  exploring  opportunities  to improve its capital
structure,  Conseco continually reviews its corporate structure and the need and
desirability  of  restructuring  the existing debt and equity of the Company and
its affiliates.

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

                                       48
<PAGE>

       ITEM 8.  CONSOLIDATED FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA.


                   Index to Consolidated Financial Statements




<TABLE>
<CAPTION>

                                                                                                                       Page
                                                                                                                       ----
<S>                                                                                                                   <C> 
Report of Management.................................................................................................. 50

Report of Independent Accountants......................................................................................51

Consolidated Balance Sheet at December 31, 1995 and 1994...............................................................52

Consolidated Statement of Operations for the years ended
    December 31, 1995, 1994 and 1993...................................................................................54

Consolidated Statement of Shareholders' Equity
    for the years ended December 31, 1995, 1994 and 1993...............................................................56

Consolidated Statement of Cash Flows for the years ended
    December 31, 1995, 1994 and 1993...................................................................................57

Notes to Consolidated Financial Statements.............................................................................59

</TABLE>



                                       49

<PAGE>





                            REPORT OF MANAGEMENT




To Our Shareholders


       Management of Conseco,  Inc. is  responsible  for the  reliability of the
financial  information  in this annual  report.  The  financial  statements  are
prepared in accordance with generally accepted  accounting  principles,  and the
other financial information in this annual report is consistent with that of the
financial  statements  (except  for  such  information  described  as  being  in
accordance with regulatory or statutory accounting requirements).

       The  integrity  of the  financial  information  relies  in large  part on
maintaining a system of internal  control that is  established  by management to
provide  reasonable  assurance that assets are safeguarded and  transactions are
properly authorized,  recorded and reported.  Reasonable assurance is based upon
the premise  that the cost of controls  should not exceed the  benefits  derived
from them. The Company's internal auditors continually evaluate the adequacy and
effectiveness  of this  system of  internal  control  and  actions  are taken to
correct deficiencies as they are identified.

       Certain  financial   information   presented  depends  upon  management's
estimates and judgments regarding the ultimate outcome of transactions which are
not yet complete. Management believes these estimates and judgments are fair and
reasonable in view of present conditions and available information.

       The  Company  engages  independent  accountants  to audit  its  financial
statements  and express  their  opinion  thereon.  They have full access to each
member of management in  conducting  their audits.  Such audits are conducted in
accordance with generally  accepted  auditing  standards and include a review of
internal  controls,  tests of the  accounting  records,  and such other auditing
procedures  as they  consider  necessary to express an opinion on the  Company's
financial statements.

       The  Audit  Committee  of the  Board of  Directors,  composed  solely  of
nonmanagement directors,  meets periodically with management,  internal auditors
and the independent  accountants to review internal  accounting  control,  audit
activities  and  financial  reporting  matters.  The  internal  auditors and the
independent accountants have full and free access to the Audit Committee.





      Stephen C. Hilbert                              Rollin M. Dick
    Chairman of the Board,                     Executive Vice President and
        President and                             Chief Financial Officer
  Chief Executive Officer


                                       50

<PAGE>




                        REPORT OF INDEPENDENT ACCOUNTANTS





To the Board of Directors
  and Shareholders
Conseco, Inc.


       We have audited the accompanying  consolidated  balance sheet of Conseco,
Inc.  and  Subsidiaries  as of  December  31,  1995 and  1994,  and the  related
consolidated statements of operations,  shareholders' equity, and cash flows for
each of the three years in the period ended December 31, 1995.  These  financial
statements   are  the   responsibility   of  the   Company's   management.   Our
responsibility  is to express an opinion on these financial  statements based on
our audits.

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

       In our  opinion,  the  financial  statements  referred  to above  present
fairly,  in all  material  respects,  the  consolidated  financial  position  of
Conseco,  Inc.  and  Subsidiaries  as of  December  31,  1995 and 1994,  and the
consolidated  results of their  operations  and their cash flows for each of the
three years in the period ended December 31, 1995, in conformity  with generally
accepted accounting principles.



                                                        COOPERS & LYBRAND L.L.P.

Indianapolis, Indiana
March 20, 1996

                                       51

<PAGE>
                                              CONSECO, INC. AND SUBSIDIARIES

                                                CONSOLIDATED BALANCE SHEET
                                                December 31, 1995 and 1994
                                                   (Dollars in millions)

<TABLE>
<CAPTION>


                                                          ASSETS


                                                                                                             1995           1994
                                                                                                             ----           ----
<S>                                                                                                      <C>              <C>
Investments:
    Actively managed fixed maturities at fair value (amortized cost:
       1995 - $12,355.1; 1994 - $7,440.5) ..........................................................     $  12,963.3     $   7,067.1
    Equity securities at fair value (cost: 1995 - $34.6; 1994 - $43.0) .............................            36.6            39.6
    Mortgage loans .................................................................................           339.9           142.6
    Credit-tenant loans ............................................................................           259.1            69.0
    Policy loans ...................................................................................           307.6           175.1
    Investment in CCP Insurance, Inc. ..............................................................           --              195.4
    Other invested assets ..........................................................................            91.2            68.7
    Trading account securities .....................................................................          --                21.6
    Short-term investments .........................................................................           189.9           295.4
    Assets held in separate accounts ...............................................................           227.0            84.9
                                                                                                           ---------       ---------

           Total investments .......................................................................        14,414.6         8,159.4


Accrued investment income ..........................................................................           207.8           126.3
Cost of policies purchased .........................................................................         1,030.7         1,021.6
Cost of policies produced ..........................................................................           391.0           300.7
Reinsurance receivables ............................................................................            84.8            45.5
Income taxes .......................................................................................            --             195.2
Goodwill (net of accumulated amortization:  1995 - $48.0; 1994 - $25.3) ............................           894.1           687.7
Property and equipment (net of accumulated depreciation: 1995 - $36.3; 1994 - $27.1) ...............            88.7            89.1
Securities segregated for future redemption of  redeemable preferred stock of a subsidiary .........            39.2            36.2
Other assets .......................................................................................           146.6           150.2
                                                                                                           ---------       ---------

           Total assets ............................................................................       $17,297.5       $10,811.9
                                                                                                           =========       =========
















                            (continued on next page)
<FN>

                     The accompanying notes are an integral
                 part of the consolidated financial statements.
</FN>
</TABLE>

                                       52

<PAGE>




                         CONSECO, INC. AND SUBSIDIARIES

                     CONSOLIDATED BALANCE SHEET (Continued)
                           December 31, 1995 and 1994
                              (Dollars in millions)

<TABLE>
<CAPTION>

                      LIABILITIES AND SHAREHOLDERS' EQUITY




                                                                                                             1995            1994
                                                                                                             ----            ----
<S>                                                                                                     <C>            <C>   
Liabilities:
    Insurance liabilities ..........................................................................     $  13,378.4    $   8,537.4
    Income tax liabilities .........................................................................            93.3           --
    Investment borrowings ..........................................................................           298.1           --
    Other liabilities ..............................................................................           329.6          318.0
    Liabilities related to separate accounts .......................................................           227.0           84.9
    Notes payable of Conseco .......................................................................           871.4          191.8
    Notes payable of Bankers Life Holding Corporation, not direct obligations of Conseco ...........           301.5          280.0
    Notes payable of Partnership II entities, not direct obligations of Conseco ....................           283.2          331.1
                                                                                                           ---------      ---------

            Total liabilities ......................................................................        15,782.5        9,743.2
                                                                                                           ---------      ---------

Minority interest ..................................................................................           403.3          321.7
                                                                                                           ---------      ---------

Shareholders' equity:
    Preferred stock ................................................................................           283.5          283.5
    Common stock and additional paid-in capital (no par value, 500,000,000 shares
       authorized, shares issued and outstanding: 1995 - 40,515,914;
       1994 - 44,369,700) ..........................................................................           157.2          165.8
    Unrealized appreciation (depreciation) of securities:
       Fixed maturity securities (net of applicable deferred income taxes:
          1995 - $66.8; 1994 - $(65.0)) ............................................................           112.6         (137.7)
       Equity securities (net of applicable deferred income taxes:
          1995 - $.1; 1994 - $(.9)) ................................................................              .1           (2.0)
    Retained earnings ..............................................................................           558.3          437.4
                                                                                                           ---------      ---------

            Total shareholders' equity .............................................................         1,111.7          747.0
                                                                                                           ---------      ---------

            Total liabilities and shareholders' equity .............................................       $17,297.5      $10,811.9
                                                                                                           =========      =========










<FN>


                     The accompanying notes are an integral
                 part of the consolidated financial statements.

</FN>
</TABLE>

                                       53

<PAGE>



                         CONSECO, INC. AND SUBSIDIARIES

                      CONSOLIDATED STATEMENT OF OPERATIONS
              for the years ended December 31, 1995, 1994 and 1993
                  (Dollars in millions, except per share data)
<TABLE>
<CAPTION>

                                                                             1995           1994              1993
                                                                             ----           ----              ----
<S>                                                                      <C>              <C>               <C>   
Revenues:
    Insurance policy income.............................................  $1,465.0         $1,285.6          $1,293.8
    Investment activity:
       Net investment income............................................   1,142.6            385.7             896.2
       Net trading income (losses)......................................       2.5             (4.9)             93.1
       Net realized gains (losses)......................................     186.4            (25.6)            149.5
    Fee revenue.........................................................      33.9             58.0              26.5
    Equity in earnings of CCP Insurance, Inc............................       -               24.7              37.4
    Equity in earnings of Western National Corporation..................       -               40.2               -
    Restructuring income................................................      15.2             80.8             138.1
    Other income........................................................       9.7             17.5               1.4
                                                                         ---------        ---------          --------

            Total revenues..............................................   2,855.3          1,862.0           2,636.0
                                                                         ---------        ---------          --------

Benefits and expenses:
    Insurance policy benefits...........................................   1,075.5            915.4           1,007.8
    Change in future policy benefits....................................      32.0             42.6              60.0
    Interest expense on annuities and financial products................     585.4            134.7             408.5
    Interest expense on notes payable...................................     119.4             59.3              58.0
    Interest expense on investment borrowings...........................      22.2              7.7              10.6
    Amortization related to operations..................................     203.6            133.3             140.2
    Amortization and change in future policy
       benefits related to realized gains (losses)......................     126.6             (5.3)            126.3
    Expenses incurred in conjunction with terminated merger.............       -               35.8               -
    Other operating costs and expenses..................................     272.1            214.1             214.4
                                                                          --------        ---------          --------

            Total benefits and expenses.................................   2,436.8          1,537.6           2,025.8
                                                                          --------        ---------          --------

            Income before income taxes, minority interest
                and extraordinary charge ...............................     418.5            324.4             610.2

Income tax expense......................................................      87.0            111.0             223.1
                                                                          --------         --------         ---------

            Income before minority interest and
                extraordinary charge ...................................     331.5            213.4             387.1

Minority interest.......................................................     109.0             59.0              78.2
                                                                          --------         --------         ---------











                            (Continued on next page)
<FN>
                     The accompanying notes are an integral
                 part of the consolidated financial statements.
</FN>
</TABLE>

                                       54

<PAGE>



                         CONSECO, INC. AND SUBSIDIARIES
<TABLE>
<CAPTION>

                CONSOLIDATED STATEMENT OF OPERATIONS (Continued)
              for the years ended December 31, 1995, 1994 and 1993
                  (Dollars in millions, except per share data)



                                                                             1995             1994              1993
                                                                             ----             ----              ----
<S>                                                                        <C>              <C>              <C> 
            Income before extraordinary charge ........................      222.5            154.4            308.9

Extraordinary charge on extinguishment of
    debt, net of taxes and minority interest...........................        2.1              4.0             11.9
                                                                         ---------       ----------          -------

            Net income.................................................      220.4            150.4            297.0

Less preferred stock dividends.........................................       18.4             18.6             20.6
                                                                          --------        ---------          -------

            Net income applicable to common stock......................     $202.0           $131.8           $276.4
                                                                            ======           ======           ======

Earnings per common share and common equivalent share:
    Primary:
       Weighted average shares outstanding............................. 43,047,000        52,696,000      58,490,000
       Net income before extraordinary charge .........................      $4.74             $2.58           $4.93
       Extraordinary charge ...........................................        .05               .08             .20
                                                                           -------           -------          ------

            Net income.................................................      $4.69             $2.50           $4.73
                                                                             =====             =====           =====

    Fully diluted:
       Weighted average shares outstanding............................. 52,240,000        61,718,000      66,990,000
       Net income before extraordinary charge .........................      $4.26             $2.50           $4.57
       Extraordinary charge............................................        .04               .06             .18
                                                                           -------           -------          ------

            Net income.................................................      $4.22             $2.44           $4.39
                                                                             =====             =====           =====
















<FN>

                     The accompanying notes are an integral
                 part of the consolidated financial statements.
</FN>
</TABLE>

                                       55

<PAGE>



                         CONSECO, INC. AND SUBSIDIARIES

                     CONSOLIDATED STATEMENT OF SHAREHOLDERS'
           EQUITY for the years ended December 31, 1995, 1994 and 1993
                              (Dollars in millions)
<TABLE>
<CAPTION>


                                                                             1995             1994               1993
                                                                             ----             ----               ----
<S>                                                                      <C>               <C>                <C>
Preferred stock:
    Balance, beginning of year.........................................   $   283.5          $ 287.5            $ 50.0
       Series D preferred shares issued................................         -                -               287.5
       Preferred shares redeemed.......................................         -               (4.0)            (50.0)
                                                                          ---------          -------            ------
    Balance, end of year...............................................   $   283.5          $ 283.5            $287.5
                                                                          =========          =======            ======

Common stock and additional paid-in capital:
    Balance, beginning of year.........................................   $   165.8          $ 102.8            $115.4
       Amounts related to stock options and
          employee benefit plans.......................................         6.0             19.3               6.4
       Tax benefit related to issuance of shares
          under employee benefit plans.................................          .4             69.2              15.3
       Cost of shares acquired charged to common stock
          and additional paid-in capital...............................       (15.0)           (25.5)            (25.3)
       Cost of issuance of Series D preferred shares...................         -                -                (9.0)
                                                                          ---------         --------            -------

    Balance, end of year...............................................   $   157.2          $ 165.8            $ 102.8
                                                                          =========          =======            =======

Unrealized appreciation (depreciation) of securities:
    Fixed maturity securities:
       Balance, beginning of year .....................................   $ (137.7)          $  87.4            $  34.0
          Change in unrealized appreciation (depreciation).............      250.3            (225.1)              53.4
                                                                          --------           -------            -------

       Balance, end of year............................................   $  112.6           $(137.7)           $  87.4
                                                                          ========           =======            =======

    Equity securities:
       Balance, beginning of year .....................................   $   (2.0)         $   10.1            $   8.9
          Change in unrealized appreciation (depreciation).............        2.1             (12.1)               1.2
                                                                          --------          --------            -------

       Balance, end of year............................................   $     .1          $   (2.0)           $  10.1
                                                                          ========          ========            =======

Retained earnings:
    Balance, beginning of year.........................................   $  437.4           $ 654.8            $ 386.0
       Net income .....................................................      220.4             150.4              297.0
       Cost of shares acquired charged to retained earnings............      (77.4)           (337.0)               -
       Dividends on common stock.......................................       (3.7)            (12.2)              (7.6)
       Dividends on preferred stock....................................      (18.4)            (18.6)             (20.6)
                                                                          --------           -------             -------

    Balance, end of year...............................................   $  558.3           $ 437.4            $ 654.8
                                                                          ========           =======            =======

          Total shareholders' equity...................................   $1,111.7           $ 747.0           $1,142.6
                                                                          ========           =======           ========





<FN>

                     The accompanying notes are an integral
                 part of the consolidated financial statements.
</FN>
</TABLE>

                                       56


<PAGE>



                         CONSECO, INC. AND SUBSIDIARIES

                      CONSOLIDATED STATEMENT OF CASH FLOWS
              for the years ended December 31, 1995, 1994 and 1993
                              (Dollars in millions)

<TABLE>
<CAPTION>
                                                                                          1995             1994           1993
                                                                                          ----              ----          ----
<S>                                                                                <C>                    <C>         <C>
Cash flows from operating activities:
    Net income ................................................................     $    220.4             $ 150.4     $  297.0
    Adjustments to reconcile net income to net
       cash provided by operating activities:
          Amortization and depreciation .......................................          339.4               136.3        235.4
          Income taxes ........................................................          (34.7)               (5.7)         1.2
          Insurance liabilities ...............................................           (4.2)               67.9         89.5
          Interest credited to insurance liabilities ..........................          585.4               134.7        408.5
          Fees charged to insurance liabilities ...............................         (108.1)              (43.0)       (38.8)
          Accrual and amortization of investment income .......................          (71.8)              (37.6)       (34.0)
          Deferral of cost of policies produced ...............................         (282.1)             (161.8)      (159.7)
          Restructuring income ................................................          (15.2)              (80.8)      (138.1)
          Equity in undistributed earnings of CCP Insurance, Inc. .............           --                 (23.8)       (36.6)
          Equity in undistributed earnings of Western National
            Corporation .......................................................           --                 (37.3)         --
          Trading account securities ..........................................           21.6                23.4        287.0
          Minority interest ...................................................           91.9                45.1         77.2
          Extraordinary charge on extinguishment of debt ......................            3.7                 5.0         16.3
          Realized (gains) losses and trading (income) losses..................         (188.9)               30.5       (242.6)
          Other ...............................................................          (28.9)              (37.2)        16.0
                                                                                      --------            --------       ------

            Net cash provided by operating activities .........................          528.5               166.1        778.3
                                                                                      --------            --------     --------

Cash flows from investing activities:
    Sales of investments ......................................................        5,831.8             1,902.4      6,628.8
    Maturities and redemptions ................................................          417.1               148.2      1,428.9
    Purchases of investments ..................................................       (7,064.8)           (2,749.8)    (9,703.4)
    Cash received from reinsurance recapture ..................................           --                 158.8         --
    Purchase of additional shares of Bankers Life Holding Corporation .........         (262.4)               --         (237.6)
    Purchase of additional shares of CCP Insurance, Inc. ......................         (281.8)               --          (59.5)
    Payments to repurchase equity securities by Bankers Life
       Holding Corporation ....................................................          (42.1)              (35.7)       (52.2)
    Payments to repurchase equity securities by CCP Insurance, Inc. ...........          (44.5)               --           --
    Purchase of American Life Group, Inc. .....................................           --                (215.3)        --
    Purchase of Bankmark ......................................................           --                  --           (3.8)
    Cash held by CCP Insurance, Inc. before consolidation
       at January 1, 1995 .....................................................          123.0                --           --
    Proceeds from sale of  Western National  Corporation,
       net of cash held before deconsolidation ................................           --                 459.2         --
    Other .....................................................................           (3.3)              (31.3)       (25.7)
                                                                                      --------             -------    ---------

             Net cash used by investing activities ............................       (1,327.0)             (363.5)    (2,024.5)
                                                                                      --------            -------    ---------




                            (continued on next page)
<FN>
                     The accompanying notes are an integral
                 part of the consolidated financial statements.
</FN>
</TABLE>

                                       57

<PAGE>



                         CONSECO, INC. AND SUBSIDIARIES

<TABLE>
<CAPTION>

                CONSOLIDATED STATEMENT OF CASH FLOWS (Continued)
              for the years ended December 31, 1995, 1994 and 1993
                              (Dollars in millions)

                                                                                         1995             1994           1993
                                                                                         ----             ----           ----
<C>                                                                                  <C>                  <C>         <C>  
Cash flows from financing activities:
    Issuance of capital stock, net ............................................       $    1.8             $  16.9     $  281.7
    Issuance of equity interests in subsidiaries, net .........................           16.8                68.0        405.3
    Issuance of notes payable of Conseco, net .................................          795.2               158.0        393.4
    Issuance of notes payable of subsidiaries, net - not direct
       obligations of Conseco .................................................          233.4               306.4          --
    Payments to repurchase equity securities of Conseco .......................          (92.4)             (366.5)       (75.3)
    Payments on notes payable of Conseco ......................................         (330.0)             (378.4)      (157.2)
    Payments on notes payable of subsidiaries - not direct
       obligations of Conseco .................................................         (269.0)              (66.5)      (127.3)
    Deposits to insurance liabilities .........................................        1,757.4               634.6        891.9
    Investment borrowings .....................................................          298.1              (207.2)       220.4
    Withdrawals from insurance liabilities ....................................       (1,622.6)             (307.6)      (563.9)
    Cash paid in reinsurance recapture ........................................          (71.1)               --           --
    Dividends paid ............................................................          (24.6)              (31.3)       (23.0)
                                                                                       -------            --------      -------

            Net cash provided (used)  by financing activities .................          693.0              (173.6)     1,246.0
                                                                                       -------            --------      -------

            Net decrease in short-term investments ............................         (105.5)             (371.0)         (.2)

Short-term investments, beginning of year .....................................          295.4               666.4        666.6
                                                                                       -------            --------      -------

Short-term investments, end of year ...........................................        $ 189.9            $  295.4      $ 666.4
                                                                                       =======            ========      =======

<FN>

                     The accompanying notes are an integral
                 part of the consolidated financial statements.

</FN>
</TABLE>

                                       58

<PAGE>
                         CONSECO, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

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


       1.  SIGNIFICANT ACCOUNTING POLICIES:

       Basis of Presentation

       The following  summary explains the accounting  policies we use to arrive
at some of the more  significant  numbers in our financial  statements.  We have
restated all share and per share amounts for the April 1, 1996 two-for-one stock
split. We prepare our financial statements in accordance with generally accepted
accounting  principles ("GAAP").  We follow the accounting standards established
by the Financial Accounting Standards Board, the American Institute of Certified
Public Accountants and the Securities and Exchange Commission.

       Conseco,  Inc. ("We," "Conseco" or "the Company") is a financial services
holding   company   engaged   primarily  in  the   development,   marketing  and
administration  of annuity,  supplemental  health and individual  life products.
Conseco's   earnings  result   primarily  from:  (i)  operating  life  insurance
companies;  and (ii) providing investment  management,  administrative and other
fee-based services to affiliated businesses as well as non-affiliates. Conseco's
operating  strategy is to grow the insurance business within its subsidiaries by
focusing its resources on the development  and expansion of profitable  products
and strong  distribution  channels.  Conseco  has  supplemented  such  growth by
acquisitions   of  companies  that  have  profitable   niche  products,   strong
distribution systems and progressive  management teams who can work with Conseco
to implement Conseco's operating and growth strategies.  Once a company has been
acquired,  Conseco's  operating  strategy has been to consolidate and streamline
management and administrative  functions, to realize superior investment returns
through  active  asset  management,   to  eliminate  unprofitable  products  and
distribution  channels,  and to expand the profitable  distribution channels and
products.  Our  principal  wholly owned life  insurance  subsidiaries  are Great
American  Reserve  Insurance  Company  ("Great  American  Reserve"),  Beneficial
Standard Life Insurance Company ("Beneficial  Standard"),  Bankers National Life
Insurance Company ('Bankers National"), National Fidelity Life Insurance Company
("National  Fidelity")  and Lincoln  American Life Insurance  Company  ("Lincoln
American").  We also own 88  percent  (90.5  percent as of March 5, 1996) of the
common stock of Bankers Life Holding Corporation  ("BLH"),  which is the holding
company for Bankers Life and Casualty Company ("Bankers Life");  and through our
interests in Conseco Capital Partners II, L.P. ("Partnership II") and our direct
investments,  we have a 36 percent  ownership  interest in American  Life Group,
Inc.  ("AGP")  (formerly  known as The Statesman  Group,  Inc. prior to its name
change in August 1995).

       Consolidation   issues.  During  1990,  Conseco  formed  Conseco  Capital
Partners,  L.P.  ("Partnership  I"),  which raised and invested $99.5 million of
capital. Approximately half of this capital was provided by Conseco; the balance
was provided by other  investors.  A wholly owned  subsidiary of Conseco was the
sole general partner of Partnership I.  Partnership I was the Company's  vehicle
for acquiring four  insurance  companies:  Great American  Reserve in June 1990,
Jefferson  National Life Insurance  Company  ("Jefferson  National") in November
1990 (it was merged with Great American Reserve in 1994), Beneficial Standard in
March 1991 and Bankers  Life in November  1992.  We  accounted  for all of these
acquisitions as purchases,  reflecting the acquired  operations in our financial
statements  beginning  with the  acquisition  dates.  As sole  general  partner,
Conseco  exercised  unilateral  control over  Partnership  I. We were  therefore
required  to  include  the  accounts  of  Partnership  I and its  majority-owned
subsidiaries in our consolidated  financial  statements until  Partnership I was
liquidated on March 31, 1993.  See note 2 for a description of the activities of
Partnership I.

       CCP  Insurance,  Inc.  ("CCP"),  a newly  organized  holding  company for
Partnership I's first three  acquisitions,  completed an initial public offering
(IPO) in July 1992. As a result of the IPO, we no longer had unilateral  control
over those entities and stopped  including  their  accounts in our  consolidated
financial  statements.  We carried our investment in CCP and its subsidiaries in
our  financial  statements on the equity basis in 1994 and 1993. As described in
note 2, in August  1995,  Conseco  completed  the  purchase of all the shares of
common stock of CCP we did not previously own in a transaction pursuant to which
CCP was merged with Conseco,  with Conseco being the surviving  corporation (the
merger and related transactions are referred to herein as the "CCP Merger").  As
a result,  CCP's subsidiaries  (Great American Reserve and Beneficial  Standard)
became wholly owned  subsidiaries  of the Company.  The  Company's  consolidated
statements  reflect the  operations  of CCP on a  consolidated  basis  effective
January 1, 1995.

       We were required to use step-basis accounting when we acquired the shares
of CCP  common  stock in  various  transactions  . As a result,  the  assets and
liabilities of CCP included in our December 31, 1995, consolidated balance sheet
represent  the  following  combination  of values:  (i) the portion of CCP's net
assets  acquired by Conseco in the initial  acquisitions  of CCP's  subsidiaries
made by Partnership I is valued as of those  respective  acquisition  dates; and
(ii) the portion of CCP's net assets  acquired in the CCP Merger is valued as of
August 31, 1995.

                                       59
<PAGE>
                         CONSECO, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

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

       BLH, a company formed by Partnership I to acquire Bankers Life, completed
an IPO in March 1993.  As a result of the IPO,  Conseco  owned 31 percent of BLH
and no  longer  had  unilateral  control  of BLH.  However,  after  we  acquired
additional  shares of BLH in  September  1993,  our  ownership  position  in BLH
increased to 56 percent.  In June 1995, we purchased  additional  shares of BLH,
increasing  the Company's  ownership of BLH to 82 percent (85 percent  including
the shares of BLH owned by CCP).  Conseco's  ownership  of BLH  increased  to 88
percent at December 31, 1995,  and 90.5 percent at March 5, 1996, as a result of
share  repurchases by BLH in the third and fourth  quarters of 1995 and in 1996.
The accounts of BLH are consolidated with Conseco's  accounts for all periods in
the accompanying consolidated financial statements.

       BLH's  former  owner  continued  to  own  40  percent  of  BLH  following
Partnership  I's  acquisition  of BLH in 1992.  Partnership  I and Conseco  were
therefore  required  to  account  for that  acquisition  as a "step  acquisition
transaction" in accordance  with the guidance  provided in Issue Number 88-16 of
the  Emerging  Issues Task Force of the  Financial  Accounting  Standards  Board
entitled "Basis in Leveraged Buyout Transactions." We also used step acquisition
accounting when we bought more BLH stock in September 1993 and during 1995. As a
result,   the  assets  and   liabilities  of  BLH  included  in  Conseco's  1995
consolidated  balance sheet represent the following  combination of values:  (i)
the  portion  of BLH's net assets  acquired  by  Conseco  in the  November  1992
acquisition  made by Partnership I is valued as of that  acquisition  date; (ii)
the portion of BLH's net assets  acquired in September 1993 is valued as of that
date; (iii) the portion of BLH's net assets acquired during 1995 is valued as of
the date of their purchase (for accounting  convenience  June 30, 1995, has been
used);  and (iv) the portion of BLH's net assets owned by minority  interests is
valued based on a  combination  of the former  owner's  historical  bases of net
assets  acquired in the initial  acquisition  in 1992 and the values  defined in
clause (i).

       Western National Corporation ("WNC"), a company formed in October 1993 to
be the holding  company for Western  National Life Insurance  Company  ("Western
National"),  completed  an IPO in  February  1994.  Prior to the IPO,  WNC was a
wholly owned subsidiary of Conseco. We sold 60 percent of our equity interest in
the IPO. As a result of the IPO, we no longer had unilateral  control of WNC and
we ceased including the accounts of WNC in our consolidated financial statements
as of January 1,  1994.  We sold our  remaining  40 percent  interest  in WNC on
December 23, 1994 (refer to note 2 for further  discussion  of the  transactions
involving WNC). Our equity in earnings of WNC in 1994 therefore  reflected:  (i)
all of WNC's  earnings for the period  through  February  15, 1994;  and (ii) 40
percent of WNC's  earnings  for the  period  from  February  15,  1994,  through
December 23, 1994.

       Partnership   II  was   organized  to  invest  in  privately   negotiated
acquisitions  of  specialized  annuity,  life and accident and health  insurance
companies and related  businesses.  Partnership II acquired AGP on September 29,
1994 (as further  described  in note 2).  Partnership  II owns 80 percent of the
outstanding  shares of AGP's common stock.  Because  Conseco is the sole general
partner of Partnership II, Conseco  controls  Partnership II and AGP even though
its  ownership  interest  is less  than 50  percent.  Because  of this  control,
Conseco's consolidated financial statements are required to include the accounts
of Partnership II and AGP.  Immediately  after the acquisition of AGP,  Conseco,
through  its  direct   investment  and  through  its  equity  interests  in  the
investments made by BLH, CCP and WNC, had  approximately a 27 percent  ownership
interest in AGP.

       On November 30, 1995, AGP issued 2,142,857 shares of its common stock for
$30.0 million  (including $13.2 million paid by Conseco and its subsidiaries) in
a private placement transaction.  Eighty percent of the shares were purchased by
Partnership  II and the remainder  were  purchased by the other holders of AGP's
common  stock.  Conseco's  ownership  interest in AGP increased to 36 percent at
December  31,  1995,  as the  result  of this  transaction  and  changes  in our
ownership of BLH and CCP (which have  ownership  interests in Partnership II and
its subsidiaries), partially offset by the following transactions which occurred
in December 1994: (i) the sale of Conseco's  remaining  equity  interest in WNC;
and (ii) the  sale of a  portion  of its  investment  in AGP to an  unaffiliated
company.

       We accounted  for the  acquisition  of AGP using the  purchase  method of
accounting.  Under purchase accounting,  we allocated the total purchase cost of
AGP to the assets and liabilities  acquired based on their fair values, with the
excess of the total purchase cost over the fair value of the net assets acquired
recorded as goodwill.

        Neither "consolidation" nor  "non-consolidation"  changes the net income
or shareholders' equity we report. Our consolidated  financial statements do not
include  the results of material  transactions  between us and our  consolidated
affiliates,  or among our consolidated affiliates.  We reclassified some figures
in our 1994 and 1993 consolidated financial statements and notes to conform with
the 1995 presentation.

                                       60
<PAGE>

                         CONSECO, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

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

       Investments

       Fixed  maturities  are  securities  that  mature more than one year after
issuance.  They  include  bonds,  notes  receivable  and  preferred  stocks with
mandatory redemption features.

       Equity securities include investments in common stocks and non-redeemable
preferred stock.

       We  implemented  Statement of  Financial  Accounting  Standards  No. 115,
"Accounting for Certain  Investments in Debt and Equity Securities" ("SFAS 115")
as of December 31, 1993.  We classify our fixed  maturity and equity  securities
into three categories:

       Actively managed - fixed maturity and equity  securities that we may sell
       prior to maturity in response to changes in interest rates, issuer credit
       quality  or  our  liquidity  requirements.   We  carry  actively  managed
       securities at fair value.  We record any unrealized  gain or loss, net of
       tax and the  related  adjustments  described  below,  as a  component  of
       shareholders' equity.

       Trading  account  - fixed  maturity  and  equity  securities  that we buy
       principally for the purpose of selling in the near term. We carry trading
       account  securities at estimated  fair value.  We include any  unrealized
       gain or loss in net trading  income.  We did not hold any trading account
       securities at December 31, 1995.

       Held to maturity - (all other fixed maturities)  securities which we have
       the ability and  positive  intent to hold to  maturity.  When we own such
       securities,  we carry them at  amortized  cost.  We may  dispose of these
       securities  if  the  credit  quality  of  the  issuer  deteriorates,   if
       regulatory  requirements change or under other unforeseen  circumstances.
       We have not held any held to maturity  securities since implementing SFAS
       115.

       We consider the anticipated returns from investing policyholder balances,
including realized gains and losses, in determining the amortization of the cost
of policies purchased and the cost of policies produced.  When we state actively
managed  fixed  maturities  at fair  value,  we also adjust the cost of policies
purchased and the cost of policies  produced to reflect the change in cumulative
amortization  that we would have  recorded  if we had sold these  securities  at
their fair value and reinvested the proceeds at current yields. If future yields
on such  securities  decline,  it may be  necessary  to increase  certain of our
insurance  liabilities.  We are required to adjust such  liabilities  when their
balances  and  future  net  cash  flows   (including   investment   income)  are
insufficient to cover future benefits and expenses.

       Unrealized gains and losses and the related  adjustments  described above
have no effect on our  earnings.  We record them,  net of tax, to  shareholders'
equity.  The  following  table  summarizes  the effect of these  adjustments  on
Conseco's actively managed fixed maturities as of December 31, 1995:
<TABLE>
<CAPTION>

                                                                                    Effect of fair value
                                                                                        adjustment to
                                                                 Balance              actively managed            Reported
                                                            before adjustment         fixed maturities              amount
                                                            -----------------         ----------------              ------
                                                                                    (Dollars in millions)
<S>                                                            <C>                          <C>                  <C>   
Actively managed fixed maturities...........................    $12,355.1                    $608.2               $12,963.3
Cost of policies purchased..................................      1,216.5                    (185.8)                1,030.7
Cost of policies produced...................................        434.7                     (43.7)                  391.0
Income tax liabilities......................................        (44.4)                    137.7                    93.3
Minority interest...........................................        274.9                     128.4                   403.3
Unrealized appreciation of fixed maturity securities........          -                       112.6                   112.6

</TABLE>

       When there are  changes in  conditions  that cause us to transfer a fixed
maturity investment to a different category (i.e., actively managed,  trading or
held to  maturity),  we transfer it to the new category at its fair value on the
date of the  transfer.  We account for the  security's  unrealized  gain or loss
(such amounts were immaterial in 1995) as follows:

                                       61
<PAGE>
                         CONSECO, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

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

       For a transfer to the trading category - we recognize the unrealized gain
       or loss immediately in earnings.

       For a  transfer  from  the  trading  category  - we do  not  reverse  the
       unrealized gain or loss already recognized in earnings.

       For a transfer to actively  managed  from held to maturity - we recognize
       the unrealized gain or loss immediately in shareholders' equity.

       For a transfer to held to maturity from actively managed - we continue to
       report  the  unrealized   gain  or  loss  at  the  date  of  transfer  in
       shareholders' equity, but we amortize the gain or loss over the remaining
       life of the security as an adjustment of yield.

       Credit-tenant  loans are loans for  commercial  properties.  When we make
these loans:  (i) the lease of the principal tenant must be assigned to Conseco;
(ii) the lease must produce  adequate  cash flow to fund  substantially  all the
requirements  of the loan;  and (iii) the  principal  tenant or the guarantor of
such tenant's  obligations must have an investment-grade  credit rating when the
loan is made.  These  loans  also must be  secured  by the value of the  related
property. Our underwriting guidelines take into account such factors as: (i) the
lease term of the property;  (ii) the borrower's  management ability,  including
business experience,  property management  capabilities and financial soundness;
and (iii) such economic, demographic or other factors that may affect the income
generated by the property,  or its value. The underwriting  guidelines generally
require a loan-to-value ratio of 75 percent or less. We carry both credit-tenant
loans and traditional mortgage loans at amortized cost.

       As part of our investment strategy,  we may enter into reverse repurchase
agreements and  dollar-roll  transactions  to increase our investment  return or
improve  our  liquidity.   We  account  for  these  transactions  as  collateral
borrowings,  where  the  amount  borrowed  is  equal to the  sales  price of the
underlying securities.

       Other   invested   assets   consist   principally   of   investments   in
unconsolidated  limited  partnerships.  We generally  account for them using the
equity method.

       Policy loans are stated at their current unpaid principal balances.

       Short-term  investments include commercial paper, invested cash and other
investments  purchased with maturities of less than three months.  We carry them
at amortized cost,  which  approximates  their estimated fair value. We consider
all short-term investments to be cash equivalents.

       We  defer  any  fees  received  or  costs   incurred  when  we  originate
investments--principally  credit-tenant  loans and mortgages.  We amortize fees,
costs, discounts and premiums as yield adjustments over the contractual lives of
the  investments.   We  consider  anticipated   prepayments  on  mortgage-backed
securities in determining estimated future yields on such securities.

       We record the cost of each individual investment security.  When we sell,
we report the difference between our sale proceeds and our carrying value of the
individual  security as a realized gain or loss on investments.  If the proceeds
result from prepayments by the issuer prior to maturity,  then those differences
are recorded as an adjustment to investment income.

       We regularly  evaluate all our  credit-tenant  loans,  mortgage loans and
other investments based on current economic  conditions,  credit loss experience
and other investee-specific  developments. If there is a decline in a security's
net  realizable  value that is other than  temporary,  we treat it as a realized
loss and we reduce our cost basis of the security to its  estimated  fair value.
If a loan becomes  impaired (i.e., it becomes probable that we will be unable to
collect all amounts due according to the contractual terms of the agreement), we
revalue the loan at the present value of expected cash flows,  discounted at the
loan's  effective  interest  rate.  We  accrue  interest  thereafter  on the net
carrying amount of impaired loans.

       Separate Accounts

       Separate  accounts  are  funds on which  investment  income  and gains or
losses accrue  directly to certain  policyholders.  The assets of these accounts
are legally  segregated.  They are not subject to the claims which may arise out
of any other business of Conseco.  We report  separate  account assets at market
value; the underlying  investment risks are assumed by the contract holders.  We
record the related  liabilities at amounts equal to the underlying  assets;  the
fair value of these liabilities is equal to their carrying amount.

                                       62
<PAGE>
                         CONSECO, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

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

       Cost of Policies Purchased

       When we acquire an insurance company,  we assign a portion of its cost to
the right to receive future cash flows from insurance  contracts existing at the
date  of the  acquisition.  This  cost  of  policies  purchased  represents  the
actuarially determined present value of the projected future cash flows from the
acquired policies.  To determine this value, we use a method which is consistent
with methods  commonly  used to value blocks of insurance  business and with the
basic  methodology  generally  used to value  assets.  It can be  summarized  as
follows:

       -  Identify the expected future cash flows from the blocks of business.

       -  Identify  the risks to realizing  those cash flows  (i.e.,  assess the
          probability that the cash flows will be realized).

       -  Identify the rate of return that we must earn in order to accept these
          risks, based on consideration of the factors summarized below.

       -  Determine  the value of the  policies  purchased  by  discounting  the
          expected future cash flows by the discount rate we need to earn.

       The expected future cash flows we use in determining such value are based
on actuarially determined projections of future premium collections,  mortality,
surrenders,  operating expenses,  changes in insurance  liabilities,  investment
yields on the assets  held to back the  policy  liabilities  and other  factors.
These  projections  take into  account  all  factors  known or  expected  at the
valuation date, based on the collective  judgment of Conseco's  management.  Our
actual  experience  on  purchased  business  may vary  from  projections  due to
differences in renewal premiums collected,  investment spread,  investment gains
or losses, mortality and morbidity costs and other factors.

       The discount  rate we use to determine  the value of the cost of policies
purchased  is the  rate of  return  we need to earn in order  to  invest  in the
business  being  acquired.  In  determining  this  required  rate of return,  we
consider the following factors:

       -  The  magnitude  of the risks  associated  with  each of the  actuarial
          assumptions  used  in  determining  expected  future  cash  flows  (as
          described above).

       -  Our cost of the capital required to fund the acquisition.

       -  The  likelihood  of changes in projected  future cash flows that might
          occur if there are changes in insurance regulations and tax laws.

       -  The acquired  company's  compatibility  with other Conseco  activities
          that may favorably affect future cash flows.

       -  The complexity of the acquired company.

       -  Recent prices (i.e.,  discount rates used in  determining  valuations)
          paid by others to acquire similar blocks of business.

       After we  determine  the cost of policies  purchased,  we  amortize  that
amount based on the incidence of the expected cash flows.  For  acquisitions  we
made on or before  November 19, 1992, we amortize the asset with interest at the
same rate used to determine the discounted  value of the asset. For acquisitions
after November 19, 1992,  (including the acquisition of AGP and the acquisitions
of additional  ownership interests in BLH and CCP in 1995 and 1994), we amortize
this asset using the interest rate credited to the underlying policies.

       If renewal premiums  collected,  investment  spread,  investment gains or
losses,  mortality  and  morbidity  costs  or  other  factors  differ  from  our
expectations,  we adjust our amortization of the cost of policies purchased. For
example, the sale of a fixed maturity investment may result in a gain (or loss).
If the sale proceeds are reinvested at a lower (or higher)  earnings rate, there
may also be a reduction (or increase) in our future  investment  spread. We must
then increase (or decrease)  amortization to reflect the change in the incidence
of expected cash flows. For acquisitions made on or before November 19, 1992, we
adjust amortization in the current and future years to reflect:  (i) our revised
estimate of future cash flows;  and (ii) the revised  interest rate at which the

                                       63
<PAGE>

                         CONSECO, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

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

discounted  present value of such expected future profits equals the unamortized
asset balance (this rate may not exceed the rate  initially  used and may not be
lower than the rate  earned on invested  assets).  For  acquisitions  made after
November 19, 1992, we adjust amortization  consistent with the methods used with
the cost of policies produced (described below).

       We  evaluate  annually  the   recoverability  of  the  cost  of  policies
purchased.  We compare  our  current  estimate  of  expected  future  cash flows
(discounted at the rate earned on our invested assets) to the unamortized  asset
balance by line of insurance  business.  If our current estimate  indicates that
the existing  insurance  liabilities,  together with the present value of future
net cash flows from the blocks of business  purchased,  will be  insufficient to
recover the cost of policies purchased, we charge the difference to expense.

       Cost of Policies Produced

       The costs  which vary with and are  primarily  related to  producing  new
business are referred to as cost of policies produced. They consist primarily of
commissions,   bonus   interest  and  certain  costs  of  policy   issuance  and
underwriting,  net of fees  charged  to the  policy in excess of  ultimate  fees
charged.  To the extent that they are recoverable from future profits,  we defer
these costs and amortize them with interest as follows:

       -  For universal life-type contracts and  investment-type  contracts,  in
          relation  to the  present  value of expected  gross  profits  from the
          contracts, discounted using the interest rate credited to the policy.

       -  For  immediate  annuities  with  mortality  risks,  in relation to the
          present value of benefits to be paid.

       -  For traditional life and accident and health products,  in relation to
          future  anticipated  premium revenue,  using the same assumptions that
          are used in calculating the insurance liabilities.

       We evaluate annually the recoverability of the unamortized balance of the
cost of policies produced. For universal life-type contracts and investment-type
contracts,  we increase or decrease the accumulated  amortization whenever there
is a material change in the estimated gross profits  expected over the life of a
block of  business.  We do this in order to  maintain  a  constant  relationship
between the  cumulative  amortization  and the present value  (discounted at the
rate of interest that accrues to the policies) of expected  gross  profits.  For
most other  contracts,  we reduce the unamortized  asset balance (by a charge to
income)  only when the present  value of future  cash  flows,  net of the policy
liabilities, is insufficient to recover the asset balance.

       Goodwill

       Goodwill  is the excess of the  amount we paid to acquire a company  over
the fair value of its net  assets.  We amortize  goodwill  on the  straight-line
basis over a 40-year  period.  We continually  monitor the value of our goodwill
based on our  estimates of future  earnings.  We determine  whether  goodwill is
fully  recoverable  from projected  undiscounted net cash flows from earnings of
the subsidiaries over the remaining amortization period. If we were to determine
that a material change has occurred in the factors supporting  recoverability of
goodwill over the remaining  amortization  period,  we would reduce its carrying
value with a corresponding  charge to expense or shorten the amortization period
(no such changes have occurred.).

       Property and Equipment

       We carry  property  and  equipment at  depreciated  cost.  We  depreciate
property and equipment on a straight-line  basis over the estimated useful lives
of the assets,  which average  approximately 13 years. Our depreciation  expense
was $9.3 million in 1995, $8.3 million in 1994 and $6.0 million in 1993.

       Insurance Liabilities, Recognition of Insurance Policy Income and Related
       Benefits and Expenses

       Our reserves for universal  life-type and  investment-type  contracts are
based  either on the contract  account  balance (if future  benefit  payments in
excess of the account  balance are not  guaranteed)  or on the present  value of
future benefit payments (if such payments are guaranteed).  We make additions to
insurance  liabilities  if  we  determine  that  future  cash  flows  (including
investment income) are insufficient to cover future benefits and expenses.

                                       64

<PAGE>

                         CONSECO, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

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

       For  investment  contracts  without  mortality  risk  (such  as  deferred
annuities and immediate  annuities with benefits paid for a period  certain) and
for contracts  that permit either  Conseco or the insured to make changes in the
contract  terms (such as single-  premium  whole life and  universal  life),  we
record  premium  deposits  and benefit  payments as  increases or decreases in a
liability account,  rather than as revenue and expense. We record as revenue any
amounts charged against the liability account for the cost of insurance,  policy
administration  and  surrender  penalties.  We record as  expense  any  interest
credited to the  liability  account and any benefit  payments  which  exceed the
contract liability account balance.

       Our reserves for  traditional  and  limited-payment  life  contracts  are
generally calculated using the net level premium method, based on assumptions as
to  investment  yields,  mortality,  withdrawals  and  dividends.  We make these
assumptions  at the time the  contract  is issued  or, in the case of  contracts
acquired  by  purchase,  at the  purchase  date.  We base these  assumptions  on
projections from past experience,  modified as necessary to reflect  anticipated
trends and making allowance for possible unfavorable deviation.

       For traditional life insurance contracts, we recognize premiums as income
when due or, for short duration contracts, over the period to which the premiums
relate.  We  recognize  benefits and  expenses as a level  percentage  of earned
premiums.  We accomplish  this by providing  for future  policy  benefits and by
amortizing deferred policy acquisition costs.

       For  contracts  with  mortality  risk,  but with premiums paid for only a
limited  period (such as single premium  immediate  annuities with benefits paid
for the life of the annuitant), our accounting treatment is similar to that used
for traditional contracts. An exception is that we defer the excess of the gross
premium over the net premium and  recognize it in relation to the present  value
of expected future benefit payments (when  accounting for annuity  contracts) or
in  relation  to  insurance  in  force  (when   accounting  for  life  insurance
contracts).

       We establish  reserves for the  estimated  present value of the remaining
net cost of all reported and  unreported  claims.  We base our estimates on past
experience  and on  published  tables for  disabled  lives.  We believe that the
reserves we have established are adequate.  Final claim payments,  however,  may
differ from the established  reserves,  particularly when those payments may not
occur for several  years.  Any  adjustments we make to reserves are reflected in
the results for the year during which the adjustments are made.

       The liability for future policy benefits for accident and health policies
consists  of  active  life  reserves  and the  estimated  present  value  of the
remaining ultimate net cost of incurred claims. The active life reserves include
unearned premiums and additional reserves.  The additional reserves are computed
on the net level premium method using  assumptions for future  investment yield,
mortality and morbidity experience.  The assumptions are based on projections of
past experience and include provisions for possible adverse deviation.

       For participating policies, we determine annually the amount of dividends
to be paid.  We include as an  insurance  liability  the portion of the earnings
allocated to participating policyholders.

       Reinsurance

       In the normal course of business,  Conseco seeks to limit its exposure to
loss on any single  insured and to recover a portion of the  benefits  paid over
such limits. We do this by ceding reinsurance to other insurance  enterprises or
reinsurers  under excess coverage and coinsurance  contracts.  We limit how much
risk per policy we will retain. This retention limit does not exceed $.8 million
on any of our policies.

       We report assets and liabilities  related to insurance  contracts  before
the  effects of  reinsurance.  We report  reinsurance  receivables  and  prepaid
reinsurance  premiums  (including  amounts related to insurance  liabilities) as
assets. We recognize  estimated  reinsurance  receivables in a manner consistent
with the liabilities related to the underlying reinsured contracts.

       Income Taxes

       Our income tax  expense  includes  deferred  income  taxes  arising  from
temporary  differences  between the tax and financial  reporting basis of assets
and  liabilities.  This  liability  method of  accounting  for income taxes also
requires us to reflect the effect of a tax rate change on  accumulated  deferred
income taxes in income in the period in which the change is enacted.

                                       65

<PAGE>
                         CONSECO, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

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

       In assessing the realization of deferred  income tax assets,  we consider
whether it is more likely than not that the  deferred  income tax assets will be
realized.  The ultimate  realization of deferred  income tax assets is dependent
upon the  generation  of future  taxable  income  during  the  periods  in which
temporary  differences  become  deductible.  If future  income does not occur as
expected, deferred income taxes may need to be written off.

       Minority Interest

       Our  consolidated   financial  statements  include  all  of  the  assets,
liabilities,  revenues  and  expenses  of BLH,  AGP  (since its  acquisition  by
Partnership  II on September  29,  1994),  and CCP (since  January 1, 1995, as a
result of the CCP Merger). We make a charge against  consolidated income for the
share of earnings allocable to the minority interests. We show the shareholders'
equity of such entities  allocable to the minority  interests  separately on our
consolidated balance sheet.

       Earnings Per Share

       We  compute  primary  net  income  per share by  dividing  earnings  less
preferred  dividend  requirements  by the weighted  average number of common and
common  equivalent  shares  outstanding for the period. We compute fully diluted
net income per share on the same basis,  except that, if more dilutive:  (i) the
number of common  equivalent  shares  related  to stock  options is based on the
period- end market value of the shares, instead of the average market value; and
(ii) convertible  preferred stock is assumed to be converted into common shares.
We have  restated  all  share  and per  share  amounts  for the  April  1,  1996
two-for-one stock split.

       During the preparation of financial statements in conformity with GAAP we
are required to make estimates and  assumptions  that affect the reported assets
and liabilities and disclosure of contingent  assets and liabilities at the date
of the  financial  statements  and the reported  amounts of revenue and expenses
during the preparation period. Actual results could differ from those estimates.
We utilize  significant  estimates and assumptions in the calculation of cost of
policies produced, cost of policies purchased,  goodwill, insurance liabilities,
guaranty fund  assessment  accruals and deferred  income taxes. It is reasonably
possible that actual  experience could differ from the estimates and assumptions
utilized which could have a material impact on the financial statements.

       Fair Values of Financial Instruments

       We use the following  methods and  assumptions to determine the estimated
fair values of financial instruments:

       Investment   securities.   For  fixed  maturity   securities   (including
       redeemable   preferred   stocks)  and  for  equity  and  trading  account
       securities,  we use  quotes  from  independent  pricing  services,  where
       available.  For  investment  securities  for which  such  quotes  are not
       available,  we use values obtained from broker-dealer market makers or by
       discounting  expected  future  cash  flows  using a current  market  rate
       appropriate  for the  yield,  credit  quality  and,  for  fixed  maturity
       securities, the maturity of the investment being priced.

       Short-term investments.  We use quoted market prices. The carrying amount
       reported  on  our  consolidated   balance  sheet  for  these  instruments
       approximates their estimated fair value.

       Mortgage loans,  credit-tenant loans and policy loans. We discount future
       expected cash flows based on interest rates  currently  being offered for
       similar  loans to borrowers  with similar  credit  ratings.  We aggregate
       loans with similar characteristics in our calculations.

       Other invested assets.  We have assumed that these assets,  which are not
       material, have a market value equal to carrying value.

       Securities  segregated for the future redemption of redeemable  preferred
       stock  of a  subsidiary.  Estimated  fair  values  of the  U.S.  Treasury
       securities  held  in  escrow  for the  future  redemption  of  redeemable
       preferred stock of a subsidiary of AGP are based on quoted market prices.

       Interest  rate  swaps.  Estimated  fair  values  of  interest  rate  swap
       contracts  are  based on  estimates  of fair  value  from  dealers  which
       represent the net value or the cost of  terminating  the contracts at the
       balance sheet date.

                                       66
<PAGE>
                         CONSECO, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

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

       Insurance  liabilities for investment  contracts.  We use discounted cash
       flow  calculations  based on interest rates  currently  being offered for
       similar contracts having  maturities  consistent with the contracts being
       valued.

       Investment  borrowings and notes payable.  We use either:  (i) discounted
       cash flow analyses based on our current  incremental  borrowing rates for
       similar types of borrowing  arrangements;  or (ii) current  market values
       for publicly traded debt.

       Redeemable  preferred  stock  of a  subsidiary  of  AGP (a  component  of
       minority  interest).  The estimated  fair value of  redeemable  preferred
       stock which is  publicly-traded  is based on quoted  market  prices.  The
       estimated fair value of the privately placed  redeemable  preferred stock
       is determined  by  discounting  expected  future cash flows using assumed
       incremental dividend rates for similar duration securities.

       Here are the estimated fair values of our financial instruments:
<TABLE>
<CAPTION>

                                                                            1995                            1994
                                                                   ------------------------       --------------------------
                                                                   Carrying           Fair        Carrying            Fair
                                                                    Amount            Value        Amount             Value
                                                                    ------            -----        ------             -----
                                                                                    (Dollars in millions)
<S>                                                             <C>              <C>             <C>             <C>
Financial assets issued for purposes other than trading:
       Actively managed fixed maturities......................   $12,963.3        $12,963.3       $7,067.1        $7,067.1
       Equity securities .....................................        36.6             36.6           39.6            39.6
       Mortgage loans.........................................       339.9            363.3          142.6           146.7
       Credit-tenant loans....................................       259.1            258.6           69.0            61.3
       Policy loans...........................................       307.6            307.6          175.1           175.1
       Other invested assets..................................        91.2             91.2           68.7            68.7
       Short-term investments.................................       189.9            189.9          295.4           295.4
       Securities segregated for future redemption of
          redeemable preferred stock of a subsidiary..........        39.2             50.1           36.2            36.4

Trading account securities....................................         -                -             21.6            21.6

Financial liabilities issued for purposes other than trading:
       Insurance liabilities for investment
          contracts (1).......................................     9,628.9          9,628.9        5,727.6         5,727.6
       Interest rate swaps....................................         -                -             10.6            10.6
       Investment borrowings..................................       298.1            298.1            -               -
       Notes payable of Conseco...............................       871.4            890.3          191.8           173.6
       Notes payable of Bankers Life Holding
          Corporation, not direct obligations of Conseco......       301.5            311.6          280.0           306.0
       Notes payable of Partnership II entities, not direct
          obligations of Conseco..............................       283.2            299.4          331.1           339.7
       Redeemable preferred stock of a subsidiary of
          AGP (a component of minority interest)..............        99.0             94.0           99.0            90.9
<FN>

    (1)   The estimated fair value of the liabilities  for investment  contracts
          was approximately equal to its carrying value at December 31, 1995 and
          1994. This was because interest rates credited on the vast majority of
          account balances approximate current rates paid on similar investments
          and because these rates are not generally  guaranteed beyond one year.
          We are not required to disclose fair values for insurance liabilities,
          other  than  those for  investment  contracts.  However,  we take into
          consideration  the estimated fair values of all insurance  liabilities
          in our  overall  management  of  interest  rate  risk.  We  attempt to
          minimize  exposure to changing  interest rates by matching  investment
          maturities with amounts due under insurance contracts.
</FN>
</TABLE>
                                       67
<PAGE>

                         CONSECO, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

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

       2. ACQUISITIONS/DISPOSITIONS:

       CCP Insurance, Inc.

       In July 1992, CCP, a newly organized  holding company for Partnership I's
first three acquisitions,  completed an IPO of 8,010,700 shares of common stock.
Net proceeds to CCP totaled  $111.2  million.  The shares issued in the offering
represented a 31 percent  ownership  interest in the common stock outstanding of
CCP. The remaining  ownership interest in CCP was held by Conseco and others who
received common stock of CCP in a liquidating distribution from Partnership I.

       In September  1993, CCP completed a public offering in which CCP sold 3.0
million  shares of its common  stock and certain  shareholders  sold 6.5 million
shares of CCP common  stock.  Proceeds of  approximately  $80.9 million from the
offering of common shares by CCP (after  underwriting  and issuance  costs) were
added to CCP's funds for general  corporate  purposes.  CCP received no proceeds
from the sale of shares by the selling shareholders.  In a separate transaction,
Conseco  purchased  2.0  million  shares of CCP common  stock  from the  selling
shareholders for $53.6 million. In addition, Conseco purchased .3 million shares
of CCP common stock in open market  transactions  for $5.9 million  during 1993.
After these transactions, Conseco owned 40 percent of the common stock of CCP.

       In early 1994,  CCP  announced a program to  repurchase up to 2.0 million
shares  of  its  common   stock  in  the  open  market  or  through   negotiated
transactions.  In October  1994,  CCP  expanded  the  repurchase  program to 4.0
million shares. During 1994, CCP acquired 3.5 million shares of its common stock
under  this  program at a cost of $71.8  million.  CCP's  repurchases  increased
Conseco's ownership interest in CCP to 45 percent at December 31, 1994. In early
1995,  CCP  repurchased  an additional 2.2 million shares under this program for
$44.5 million increasing Conseco's ownership interest to 49 percent.

    In August  1995,  we  completed  the purchase of all of the shares of common
stock of CCP we did not  previously  own. A total of 11.8  million  shares  were
purchased for $281.8 million (including transaction costs and the cost to settle
outstanding  stock  options of CCP) in a  transaction  pursuant to which CCP was
merged with Conseco,  with Conseco being the surviving  corporation.  Income tax
expense was reduced by $8.4 million in the third  quarter of 1995 as a result of
the release of deferred  income taxes  previously  accrued on income  related to
CCP.  Such  deferred  tax is no  longer  required  because  the CCP  Merger  was
completed without incurring additional tax.

    We funded the CCP Merger  (including  the  repayment of our existing  $250.0
million  revolving  credit  facility ) with available cash and borrowings from a
new $600.0 million  credit  facility (the "Credit  Agreement").  The sources and
uses of the financing to complete the CCP Merger are  summarized  below (dollars
in millions):
<TABLE>

              <S>                                                                    <C>
               Sources of funds:
                  Credit Agreement..................................................  $530.0
                  Cash on hand......................................................     9.7
                                                                                      ------
                     Total sources..................................................  $539.7
                                                                                      ======

               Uses of funds:
                  Purchase of all common equity interest in CCP
                     not owned by Conseco...........................................  $281.8
                  Repayment of revolving credit facility of Conseco.................   250.0
                  Debt issuance, interest and other transaction costs...............     7.9
                                                                                      ------

                     Total uses.....................................................  $539.7
                                                                                      ======
</TABLE>


                                       68

<PAGE>
                         CONSECO, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

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

    The effect of the CCP Merger on the consolidated balance sheet as of the CCP
Merger date was as follows (dollars in millions):
<TABLE>

                  <S>                                                           <C>
                   Fixed maturities........................................      $ 4,051.3
                   Mortgage loans..........................................          230.6
                   Credit-tenant loans.....................................          155.8
                   Investment in CCP.......................................         (266.1)
                   Policy loans............................................          136.7
                   Short-term investments..................................          200.1
                   Other investments.......................................           20.0
                   Accrued investment income...............................           73.2
                   Cost of policies purchased..............................          313.8
                   Cost of policies produced...............................           62.8
                   Goodwill................................................          115.7
                   Income taxes............................................          (80.0)
                   Insurance liabilities...................................       (4,379.0)
                   Investment borrowings...................................         (219.6)
                   Notes payable...........................................         (213.7)
                   Minority interest.......................................           53.8
                   Other...................................................           26.4
                                                                                ----------

                      Cash used to acquire shares of CCP...................     $    281.8
                                                                                ==========
</TABLE>

       Bankers Life Holding Corporation

       On November 9, 1992,  Partnership  I formed BLH to acquire  Bankers  Life
from I.C.H. Corporation ("ICH"). The purchase price of $600.0 million was funded
with the net  proceeds of the  following  securities  issued by BLH:  (i) $175.0
million  senior notes to a group of lending  banks;  (ii) $200.0  million senior
subordinated  notes;  (iii) $45.0 million  payment-in-kind  junior  subordinated
notes  (including $8.3 million provided by Conseco and $34.7 million provided by
ICH);  (iv) $158.3 million of  payment-in-kind  preferred stock (of which $108.3
million was provided by Conseco and $50.0 million was provided by ICH);  and (v)
$66.7 million of common stock of BLH,  including $16.7 million directly provided
by ICH and $50.0  million  provided by  Partnership  I (including  $25.5 million
provided by Conseco and $9.6 million provided by ICH). None of the BLH notes are
direct  obligations of Conseco.  As a result of this acquisition,  Conseco owned
approximately 44 percent of the common equity interest in BLH through its direct
investments  and investments in Partnership I. For accounting  convenience,  the
acquisition was reported as of November 1, 1992, and Conseco made adjustments to
reflect  financing costs for the period between that date and the actual date of
acquisition, November 9, 1992.

       On March 25, 1993,  BLH  completed  an IPO of 19.6 million  shares of its
common  stock at $22 per share.  Proceeds  from the  offering of $405.3  million
(after  underwriting  and  issuance  costs)  were  used  by  BLH to  redeem  all
outstanding preferred stock, to retire all junior subordinated debt, to prepay a
portion of the senior debt and for other corporate purposes. After the offering,
Conseco  owned 31  percent  of the  common  shares  of BLH.  As a result  of the
offering, Conseco recorded a one-time gain of $58.8 million (net of tax of $40.4
million) in the first quarter of 1993,  representing Conseco's direct percentage
share of the increase in BLH's shareholders'  equity account attributable to the
proceeds from the offering. In addition, Conseco recorded a gain of $2.2 million
(net of tax of $.1 million) in the first quarter of 1993, representing Conseco's
indirect  percentage  share  (through the  Company's  ownership of CCP) of CCP's
percentage  share  of  the  increase  in  BLH's  shareholders'   equity  account
attributable  to the proceeds  from the  offering.  The  Partnership I agreement
provided for  incentive  compensation  to Conseco as the general  partner in the
event that returns to the limited partners were in excess of prescribed targeted
returns.  The  distribution  of BLH shares to the limited  partners  caused such
targets to be exceeded,  resulting in incentive compensation to Conseco of $22.3
million, net of tax of $14.3 million.

       On September 30, 1993, Conseco acquired 13.3 million shares of BLH common
stock from ICH for $287.6 million.  The shares purchased  represented 25 percent
of BLH's outstanding  shares.  Conseco paid for these shares by surrendering for
redemption  $50.0  million  stated value of ICH preferred  stock,  and by paying
$237.6 million in cash. Conseco funded the cash payment using available cash and
the net proceeds  from a $200.0  million  senior  unsecured  loan.  As described
below,  the loan was repaid in February 1994, using the proceeds from the IPO of
WNC.  The  transaction  with  ICH  increased  Conseco's  ownership  of BLH to 56
percent.

                                       69
<PAGE>
                         CONSECO, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

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

       In April 1994,  BLH  announced a program to repurchase up to 2 million of
its common shares in  open-market or negotiated  transactions.  During 1994, BLH
acquired 1.8 million  shares of its common stock under this program at a cost of
$35.7 million.  BLH's repurchases  increased Conseco's ownership interest in BLH
to 58 percent.

       On June 28, 1995, we completed the program to acquire  additional  shares
of BLH common stock.  A total of 12.8 million  shares were  purchased for $262.4
million in open  market and  negotiated  transactions  during  1995.  The shares
purchased  represented 24 percent of the then  outstanding  shares of BLH common
stock increasing our ownership of BLH to 82 percent (85 percent including shares
of BLH  owned  by CCP) as of June 30,  1995.  We  funded  the  acquisition  with
available  cash,  proceeds  from our  revolving  credit  agreements  and a $32.0
million  loan from CCP.  Income tax expense was reduced by $66.5  million in the
second  quarter of 1995 as a result of the  release  of  deferred  income  taxes
previously  accrued on income  related to BLH.  Such  deferred  tax is no longer
required since we are permitted to file a  consolidated  tax return with BLH and
the income this tax relates to can be distributed to Conseco without the payment
of tax. In  addition,  BLH  repurchased  2.2 million  shares of its common stock
during 1995 at a cost of $42.1 million, increasing our ownership interest in BLH
to 88 percent as of December 31, 1995 (90.5 percent as of March 5, 1996).

       The  acquisition of additional  shares of BLH common stock by Conseco and
share  repurchases  by BLH in  1995  had  the  following  effects  on  Conseco's
consolidated  balance sheet  accounts as of the  acquisition  dates  (dollars in
millions):
<TABLE>
<CAPTION>
                                                                                  Acquisition by
                                                                               --------------------- 
                                                                               BLH           Conseco        Total
                                                                               ---           -------        -----
<S>                                                                          <C>             <C>          <C>
Cost of policies purchased...............................................    $ 17.7          $162.2        $179.9
Cost of policies produced  ..............................................      (8.4)          (99.1)       (107.5)
Goodwill.................................................................      11.6           114.3         125.9
Insurance liabilities....................................................      (2.3)          (24.5)        (26.8)
Income taxes.............................................................      (2.1)          (32.8)        (34.9)
Other....................................................................      (1.9)           (1.8)         (3.7)
Minority interest .......................................................      27.5           144.1         171.6
                                                                             ------          ------        ------

Cash used................................................................    $ 42.1          $262.4        $304.5
                                                                             ======          ======        ======
</TABLE>


       The  closing  price of BLH's  shares on the New York  Stock  Exchange  on
December  31,  1995,  was  $20.25 per  share,  indicating  a total fair value of
Conseco's  investment in BLH of $904.4  million.  Conseco's cost of these shares
was $575.5 million.  Shares held by Conseco are not freely tradable, and sale of
such  shares  may  require a  registration  statement  with the  Securities  and
Exchange Commission.

       Western National Corporation

       In connection with the  organization of WNC and the transfer of the stock
of Western  National  to WNC by  Conseco,  WNC  issued 60 million  shares of its
common stock and a $150.0  million,  6.75 percent senior note due March 31, 1996
(the "Conseco Note") to Conseco.  On February 15, 1994, WNC completed the IPO of
37.2 million shares of its common stock.  Of these shares,  2.3 million were new
shares sold by WNC and 34.9 million were sold by Conseco.  In addition,  Conseco
sold  .2  million  shares  to  the  president  of WNC at  the  IPO  price,  less
underwriting  discounts and  commissions.  On February 22, 1994, WNC completed a
public offering of $150.0 million  aggregate  principal  amount of 7.125 percent
senior notes due February 15, 2004. The net proceeds from the offering of $147.5
million  (after  original  issue  discount,  underwriting  discount and offering
expenses)  together  with some of the proceeds  from WNC's IPO of common  stock,
were used to repay the Conseco Note.

       The shares sold by Conseco  represented a 60 percent interest in WNC. Net
pre-tax  proceeds to Conseco from the repayment of the Conseco Note and the sale
of WNC shares totaled $537.3  million.  These proceeds were used to repay a $200
million senior unsecured loan and for other general corporate  purposes.  In the
first quarter of 1994,  Conseco reported a gain of  approximately  $42.4 million
(net of taxes of $22.9 million) as a result of these transactions.

                                       70
<PAGE>
                         CONSECO, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

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

       On December 23, 1994,  Conseco sold its remaining 40 percent  interest in
WNC to American  General  Corporation  for $274.4 million in cash, or $11.00 for
each of the  24,947,500 WNC shares owned by Conseco.  Conseco  recognized a gain
from the sale of approximately $4.1 million,  net of taxes of $11.4 million. Net
cash proceeds from the sale were used for general corporate purposes,  including
the repurchase of common stock of Conseco (see note 10).

       The  disposition  of WNC as a  result  of the  IPO  was  recorded  in the
consolidated statement of cash flows as follows (dollars in millions):
<TABLE>

                     <S>                                                           <C>
                      Fixed maturities............................................  $7,125.7
                      Mortgage loans..............................................      97.1
                      Credit-tenant loans.........................................     267.8
                      Investment in WNC...........................................    (760.9)
                      Policy loans................................................      71.6
                      Trading account securities..................................      60.8
                      Other investments...........................................      19.4
                      Cost of policies purchased..................................      61.9
                      Cost of policies produced...................................      84.9
                      Income taxes................................................      12.1
                      Reinsurance receivables.....................................      74.9
                      Insurance liabilities.......................................  (7,379.9)
                      Other.......................................................     (87.9)
                                                                                   ---------
                         Cash held by WNC prior to deconsolidation................    (352.5)

                      Proceeds received upon disposition of WNC...................     811.7
                                                                                   ---------

                         Net cash provided by disposition of WNC.................. $   459.2
                                                                                   =========
</TABLE>
       Marketing Distribution Systems Consulting Group, Inc. ("Bankmark")

       Conseco acquired all the outstanding common stock of Bankmark in 1993 and
1995 for $6.6 million.  Bankmark is a marketing company which develops marketing
relationships  with financial  institutions to provide  insurance and investment
products to their customers.

       American Life Group, Inc.

       On September 29, 1994,  Partnership  II completed the  acquisition of AGP
(the  "Acquisition").  Under an Agreement  and Plan of Merger dated May 1, 1994,
AGP merged with a  subsidiary  of  Partnership  II.  AGP's  former  stockholders
received  $15.25 in cash per  common  equivalent  share.  They also  received  a
contingent  payment  right to  receive  up to  another  $2.00 in cash per common
equivalent share (the "Contingent Consideration"), based on the outcome of AGP's
pending litigation against the U.S.  Government  concerning AGP's former savings
bank subsidiary (the "AGP Litigation").

                                       71

<PAGE>
                         CONSECO, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

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

       The  Acquisition  and related  transactions  were funded with:  (i) $45.9
million of cash  contributions  from  Partnership  II  (including  $7.4  million
provided by Conseco,  $1.8 million by BLH, and $1.8 million by CCP);  (ii) $57.0
million  in  cash  from  the  sale in a  private  placement  of  payment-in-kind
preferred stock (the "1994 Series PIK Preferred Stock") (including $25.9 million
purchased by BLH and $24.0  million  purchased by CCP, $3.0 million of which was
sold by CCP in December  1994);  (iii) $150.0 million in cash from the sale in a
public  offering  of 11-1/4%  Senior  Subordinated  Notes due 2004 (the  "Senior
Subordinated Notes"); and (iv) $200.0 million in cash from a senior secured loan
(the "Senior Term Loan").  The sources and uses of this financing are summarized
below (dollars in millions):
<TABLE>
            <S>                                                                                 <C>          
             Sources of funds:
                Senior Term Loan:
                   Borrowed upon closing of the Acquisition....................................  $170.0
                   To be borrowed upon determination of AGP Litigation ........................    30.0   (i)
                Senior Subordinated Notes......................................................   150.0
                1994 Series PIK Preferred Stock................................................    57.0
                Common equity contribution from Partnership II.................................    45.9
                                                                                                 ------

                           Total sources.......................................................  $452.9
                                                                                                 ======
             Uses of funds:
                Payment of cash consideration to acquire AGP..................................   $314.1   (ii)
                Payment upon determination of AGP Litigation..................................     30.1   (i)
                Repayment of bank indebtedness of a subsidiary of AGP.........................     55.5   (iii)
                Transaction fees and expenses..................................................    15.7
                Purchase of surplus note from American Life and
                   Casualty Insurance Company, AGP's
                   principal operating subsidiary..............................................    24.0
                Cash retained..................................................................    13.5
                                                                                                 ------

                           Total uses..........................................................  $452.9
                                                                                                 ======
<FN>
(i)    In the event of a determination of the AGP Litigation that is unfavorable
       to AGP, $30.1 million would be paid to the holders of AGP's 1988 Series I
       and II Preferred  Stock $1 Par (the "AGP 1988 Series  Preferred  Stock").
       This stock is currently  held by the U.S.  Government.  In the event of a
       favorable determination of this litigation, the same amount, representing
       a portion  of the  Contingent  Consideration,  would be paid to the other
       former stockholders of AGP.

(ii)   This amount assumes conversion for redemption of all of AGP's outstanding
       6-1/4%  Convertible  Subordinated  Debentures due 2003 (the  "Convertible
       Debentures").  These  debentures  were  convertible  into an aggregate of
       4,528,125 shares of AGP common stock. At December 31, 1995, $15.0 million
       of the Convertible Debentures remained outstanding.

(iii)  A subsidiary of AGP was the borrower  under a credit  facility  having an
       outstanding  balance  (including  accrued  interest  and  fees)  of $55.5
       million at the Acquisition  date. This facility was repaid with a portion
       of the proceeds from the financing.
</FN>
</TABLE>
       In accordance with the  Partnership II agreement,  Conseco earned fees of
$2.5  million  (net of  taxes  of $1.3  million)  for  services  related  to the
financing of the Acquisition.

       On November 30, 1995, AGP issued 2,142,857 shares of its common stock for
$30.0 million  (including $13.2 million paid by Conseco and its subsidiaries) in
a private placement transaction.  Eighty percent of the shares were purchased by
Partnership  II and the remainder  were  purchased by the other holders of AGP's
common stock. The proceeds from the sale were used to reduce the amount of AGP's
outstanding  debt (see note 8). In accordance with the Partnership II agreement,
Conseco earned fees of $.2 million (net of taxes of $.1 million) for services in
connection with such transaction.

                                       72
<PAGE>
                         CONSECO, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

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

       The  acquisitions  of CCP,  BLH,  Bankmark and AGP  described  above were
recorded in the consolidated statement of cash flows as follows:
<TABLE>
<CAPTION>
                                                                                  1995             1994              1993
                                                                                  ----             ----              ----
                                                                                           (Dollars in millions)
<S>                                                                          <C>              <C>                 <C>
Fixed maturities..............................................................$(4,051.3)       $(3,906.0)          $   -
Mortgage loans................................................................   (230.6)           (64.7)             (.6)
Credit-tenant loans...........................................................   (155.8)              -                -
Policy loans..................................................................   (136.7)           (59.1)              -
Short-term investments........................................................   (200.1)              -                -
Investment in CCP.............................................................    266.1               -             (59.5)
Other investments.............................................................    (20.0)           (51.9)            50.0
Accrued investment income.....................................................    (73.2)              -                -
Cost of policies purchased....................................................   (502.1)          (454.3)          (118.4)
Cost of policies produced ....................................................     36.3               -              73.3
Goodwill......................................................................   (189.3)          (355.4)          (154.6)
Income taxes .................................................................    103.1           (119.9)            14.3
Reinsurance receivables.......................................................       -              (5.6)              -
Cash segregated for future redemption of Convertible Debentures...............       -             (69.1)              -
Securities segregated for future redemption of redeemable preferred stock ....       -             (35.5)              -
Insurance liabilities.........................................................  4,403.5          4,658.4             11.2
Investment borrowings.........................................................    219.6               -                -
Notes payable.................................................................    213.7            122.0             12.1
Minority interest.............................................................   (197.9)            99.0           (117.8)
Other.........................................................................    (29.5)            26.8            (10.9)
                                                                               --------        ---------          -------

               Cash used......................................................$  (544.2)       $  (215.3)         $(300.9)
                                                                              =========        =========          =======
</TABLE>
       The  following  unaudited  pro forma results of operations of the Company
are presented as if the  following  had occurred as of January 1, 1994:  (i) the
CCP Merger;  (ii) the  acquisition  of additional  shares of BLH common stock in
1995;  (iii) the  acquisition of AGP by Partnership II; (iv) the IPO of WNC; and
(v) the sale by Conseco of its remaining 40 percent equity interest in WNC.
<TABLE>
<CAPTION>
                                                                                                 1995 (1)           1994(2)
                                                                                                 --------           -------
                                                                                                     (Dollars in millions,
                                                                                                    except per share amounts)
<S>                                                                                             <C>              <C>
Revenues......................................................................................   $2,850.6         $2,471.7
Income before extraordinary charge............................................................      166.6            105.4

Net income before  extraordinary  charge per common share and common  equivalent
    share:
          Primary............................................................................       $3.44            $2.05
          Fully diluted......................................................................        3.19             2.05

<FN>
(1)    Excluded  from pro forma income  before  extraordinary  charge and income
       before  extraordinary  charge per fully diluted  common share are amounts
       related  to the  release  of  deferred  income  taxes  that are no longer
       required to be accrued as a result of the CCP Merger and the  purchase of
       additional shares of BLH in 1995 of $74.9 million and $1.43, respectively

(2)    Excluded  from pro forma  total  revenues,  income  before  extraordinary
       charge and income before  extraordinary  charge per fully diluted  common
       share are $80.8  million,  $46.5  million and $.91,  respectively,  which
       amounts related to the initial public offering of WNC and the sale of the
       Company's remaining equity interest in WNC.
</FN>
</TABLE>
                                       73
<PAGE>
                         CONSECO, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

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

       The  following  unaudited  pro forma results of operations of the Company
are  presented  as if the  following  had  occurred  as of January 1, 1993:  (i)
Partnership  II's  acquisition  of AGP;  (ii) the IPO of WNC;  (iii) the sale by
Conseco of its remaining 40 percent equity interest in WNC; (iv) the IPO of BLH;
and (v) Conseco's  purchases in 1993 of additional  shares of BLH and CCP. Prior
operations  of Bankmark are not included in the following  table;  the effect is
not material.
<TABLE>
<CAPTION>
                                                                                                  1993
                                                                                                  ----
                                                                                         (Dollar in millions,
                                                                                        except per share amounts)
<S>                                                                                             <C>         
Revenues............................................................................             $2,102.1
Income before extraordinary charge..................................................                113.4

Earnings  before  extraordinary  charge per common  share and common  equivalent
    share:
       Primary .....................................................................             $   1.59
       Fully diluted................................................................                 1.59

</TABLE>

       3.   INVESTMENTS:

       At December 31, 1995,  the  amortized  cost and  estimated  fair value of
actively managed fixed maturities were as follows:
<TABLE>
<CAPTION>

                                                                                        Gross         Gross      Estimated
                                                                         Amortized   unrealized    unrealized      fair
                                                                           cost         gains        losses        value
                                                                           ----         -----        ------        -----
                                                                                         (Dollars in millions)
<S>                                                                     <C>            <C>            <C>        <C>
United States Treasury securities and obligations of
    United States government corporations and agencies.................. $   241.3       $ 16.5        $ -        $   257.8
Obligations of states and political subdivisions........................      47.6          2.0           .1           49.5
Debt securities issued by foreign governments...........................      75.1          2.4          1.7           75.8
Public utility securities...............................................   2,196.1        144.1         11.3        2,328.9
Other corporate securities..............................................   5,934.6        332.7         35.1        6,232.2
Mortgage-backed securities .............................................   3,860.4        165.6          6.9        4,019.1
                                                                         ---------       ------        -----      ---------

       Total actively managed fixed maturities.......................... $12,355.1       $663.3        $55.1      $12,963.3
                                                                         =========       ======        =====      =========
</TABLE>
       The  amortized  cost and estimated  fair value of actively  managed fixed
maturities were as follows at December 31, 1994:

<TABLE>
<CAPTION>
                                                                                        Gross         Gross      Estimated
                                                                         Amortized   unrealized    unrealized      fair
                                                                           cost         gains        losses        value
                                                                           ----         -----        ------        -----
                                                                                         (Dollars in millions)
<S>                                                                      <C>            <C>          <C>         <C>
United States Treasury securities and obligations of
    United States government corporations and agencies..................  $  360.6        $  .7       $  9.5      $   351.8
Obligations of states and political subdivisions........................      30.1           .1          1.3           28.9
Debt securities issued by foreign governments...........................      83.0          -            2.8           80.2
Public utility securities...............................................   1,303.7          6.4         83.5        1,226.6
Other corporate securities .............................................   2,953.1         11.8        144.4        2,820.5
Mortgage-backed securities..............................................   2,710.0          6.1        157.0        2,559.1
                                                                          --------        -----       ------       --------

       Total actively managed fixed maturities..........................  $7,440.5        $25.1       $398.5       $7,067.1
                                                                          ========        =====       ======       ========

</TABLE>
                                       74
<PAGE>
                         CONSECO, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

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

       The  following  table sets forth the amortized  cost and  estimated  fair
value of actively  managed fixed  maturities as of December 31, 1995, based upon
the pricing source used to determine estimated fair value:

<TABLE>
<CAPTION>


                                                                                                                 Estimated
                                                                                                     Amortized     fair
                                                                                                        cost       value
                                                                                                        ----       -----
                                                                                                    (Dollars in millions)
<S>                                                                                                 <C>          <C>   
Nationally recognized pricing services............................................................   $10,874.8    $11,431.1
Broker-dealer market makers.......................................................................     1,410.5      1,468.8
Internally developed methods (calculated based  on a weighted-average
   current market yield of 12.7 percent)..........................................................        69.8         63.4
                                                                                                     ---------    ---------

       Total actively managed fixed maturities....................................................   $12,355.1    $12,963.3
                                                                                                     =========    =========
</TABLE>

       The following table sets forth fixed maturity investments at December 31,
1995,  classified  by rating  categories.  The category  assigned is the highest
rating by a nationally  recognized  statistical  rating  organization  or, as to
$282.9  million  fair value of fixed  maturities  not rated by such  firms,  the
rating assigned by the National Association of Insurance Commissioners ("NAIC").
For purposes of the table, NAIC Class 1 is included in the "A" rating;  Class 2,
"BBB-"; Class 3, "BB-"; and Classes 4-6, "B+ and below."

<TABLE>
<CAPTION>
                                                                  Percent of                  Percent of
                       Investment rating                       fixed maturities            total investments
                       -----------------                       ----------------            -----------------
                         <S>                                        <C>                       <C>
                          AAA..................................       34%                       31%
                          AA...................................       11                        10
                          A....................................       25                        22
                          BBB+.................................        8                         7
                          BBB..................................       11                        10
                          BBB- ................................        6                         6
                                                                    ----                       ---

                              Investment grade.................       95                        86
                                                                    ----                        --

                          BB+..................................        1                         1
                          BB...................................        1                         1
                          BB-..................................        2                         1
                          B+ and below.........................        1                         1
                                                                     ---                       ---

                             Below investment grade............        5                         4
                                                                     ---                       ---

                                 Total fixed maturities........      100%                       90%
                                                                     ===                       ====
</TABLE>

                                       75

<PAGE>
                         CONSECO, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

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

       The  following  table sets forth below  investment  grade fixed  maturity
investments  as of December 31, 1995,  summarized by the amount their  amortized
cost exceeds fair value:
<TABLE>
<CAPTION>

                                                                                                                 Estimated
                                                                                                 Amortized         fair
                                                                                                   cost            value
                                                                                                   ----            -----
                                                                                                   (Dollars in millions)

<S>                                                                                                <C>            <C>
Amortized cost exceeds fair value by 30% or more.................................................   $  4.7         $  2.8
Amortized cost exceeds fair value by 15%, but not more than 30%..................................     48.5           39.6
Amortized cost exceeds fair value by 5%, but not more than 15%...................................     31.8           29.5
All others.......................................................................................    561.8          575.3
                                                                                                    ------         ------

       Total below investment grade fixed maturity investments...................................   $646.8         $647.2
                                                                                                    ======         ======
</TABLE>

       The  following  table sets forth the amortized  cost and  estimated  fair
value of actively  managed fixed maturities at December 31, 1995, by contractual
maturity.  Actual  maturities will differ from  contractual  maturities  because
borrowers may have the right to call or prepay  obligations with or without call
or prepayment penalties and because most mortgage-backed  securities provide for
periodic payments throughout their lives.
<TABLE>
<CAPTION>

                                                                                                                 Estimated
                                                                                                 Amortized         fair
                                                                                                   cost            value
                                                                                                   ----            -----
                                                                                                   (Dollars in millions)

<S>                                                                                              <C>           <C>
Due in one year or less.........................................................................  $    54.0     $    54.3
Due after one year through five years...........................................................    1,098.2       1,139.8
Due after five years through ten years..........................................................    3,160.9       3,295.2
Due after ten years.............................................................................    4,181.6       4,454.9
                                                                                                  ---------     ---------

     Subtotal...................................................................................    8,494.7       8,944.2
Mortgage-backed securities......................................................................    3,860.4       4,019.1
                                                                                                  ---------     ---------

       Total actively managed fixed maturities .................................................  $12,355.1     $12,963.3
                                                                                                  =========     =========
</TABLE>

       Equity securities consisted of the following:
<TABLE>
<CAPTION>
                                                                                December 31, 1995        December 31, 1994
                                                                                -----------------        -----------------
                                                                                         Estimated               Estimated
                                                                                           fair                    fair
                                                                              Cost         value        Cost       value
                                                                              ----         -----        ----       -----
                                                                                             (Dollars in millions)
<S>                                                                          <C>           <C>          <C>        <C>     
Preferred stock, non-redeemable..........................................     $28.4         $29.9        $33.3      $31.9
Common stock.............................................................       6.2           6.7          9.7        7.7
                                                                              -----         -----        -----      -----

       Total equity securities...........................................     $34.6         $36.6        $43.0      $39.6
                                                                              =====         =====        =====      =====
</TABLE>
                                       76
<PAGE>
                         CONSECO, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

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

       Net investment income consisted of the following:
<TABLE>
<CAPTION>
                                                                                           1995         1994       1993
                                                                                           ----         ----       ----
                                                                                                (Dollars in millions)
<S>                                                                                    <C>             <C>         <C>
Fixed maturities.....................................................................   $  988.6        $322.6      $777.6
Equity securities....................................................................        2.8           1.7         7.1
Mortgage loans.......................................................................       43.3          17.4        23.2
Credit-tenant loans..................................................................       19.7           4.1        24.2
Policy loans.........................................................................       19.4           7.6        11.3
Other................................................................................       17.5          13.3        23.8
Short-term investments...............................................................       26.4          20.5        28.2
Separate accounts....................................................................       28.8           2.6         5.9
                                                                                        --------        ------      ------

      Gross investment income........................................................    1,146.5         389.8       901.3
Investment expenses..................................................................        3.9           4.1         5.1
                                                                                        --------        ------      ------
      Net investment income..........................................................   $1,142.6        $385.7      $896.2
                                                                                        ========        ======      ======
</TABLE>


      The carrying  value of fixed maturity  investments  and mortgage loans not
accruing investment income totaled $1.5 million, $11.2 million and $19.6 million
at December 31, 1995, 1994 and 1993, respectively.

      The proceeds from sales of fixed maturity  investments  were $5.8 billion,
$1.9 billion and $6.5  billion in 1995,  1994 and 1993,  respectively.  Proceeds
from the sales of trading account securities were $2.1 billion,  $.9 billion and
$10.0 billion in 1995, 1994 and 1993, respectively.

      Trading income (losses) from sales of trading account  securities,  net of
investment expenses, were included in revenue as follows:

<TABLE>
<CAPTION>


                                                                                           1995         1994       1993
                                                                                           ----         ----       ----
                                                                                                (Dollars in millions)
<S>                                                                                        <C>          <C>        <C>
Gross gains.............................................................................    $17.4        $ 3.5      $129.5
Gross losses............................................................................      (.8)        (5.2)      (26.4)
                                                                                            -----        -----      ------

      Net trading income (losses) before expenses.......................................     16.6         (1.7)      103.1
Trading expenses........................................................................     14.1          3.2        10.0
                                                                                            -----        -----      -----

      Net trading income (losses) ......................................................    $ 2.5        $(4.9)     $ 93.1
                                                                                            =====        =====      ======
</TABLE>



                                       77
<PAGE>

                         CONSECO, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

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

      Realized gains (losses),  net of realized gain expenses,  were included in
revenue as follows:
<TABLE>
<CAPTION>

                                                                                           1995         1994         1993
                                                                                           ----         ----         ----
                                                                                                (Dollars in millions)
<S>                                                                                      <C>          <C>         <C>
Fixed maturities:
    Gross gains.........................................................................  $253.4       $ 12.0      $214.9
    Gross losses........................................................................   (16.7)       (21.3)      (46.6)
    Other than temporary decline in fair value..........................................   (21.9)        (1.0)       (7.9)
                                                                                          ------       ------       -----

         Net realized gains (losses) from fixed maturities before expenses..............   214.8        (10.3)      160.4

Equity securities.......................................................................      .4         (2.4)       10.4
Mortgages...............................................................................    (2.1)          -         (6.1)
Other than temporary decline in fair value..............................................    (3.0)          -           -
Other...................................................................................    (1.3)        (2.0)       (2.1)
                                                                                          -------      ------       ------

         Net realized gains (losses) before expenses....................................   208.8        (14.7)       162.6
Realized gain expenses..................................................................    22.4         10.9         13.1
                                                                                          ------       ------       ------

         Net realized gains (losses) ...................................................  $186.4       $(25.6)      $149.5
                                                                                          ======       ======       ======
</TABLE>

    Changes in unrealized  appreciation  (depreciation)  on investments  were as
follows:
<TABLE>
<CAPTION>
                                                                                           1995         1994          1993
                                                                                           ----         ----         -----
                                                                                                (Dollars in millions)
<S>                                                                                      <C>        <C>            <C>
Investments carried at fair value:
    Actively managed fixed maturities ..................................................  $981.6     $(668.6)        $148.8
    Equity securities...................................................................     5.4        (3.5)          (6.5)
    Other investments...................................................................    (2.7)      (10.9)          14.4
    Trading account securities..........................................................      -           -            (3.3)
                                                                                          ------     -------        -------

                                                                                           984.3      (683.0)         153.4
Equity in unrealized appreciation (depreciation) of CCP's investments...................    46.2       (70.8)          15.0

Adjustment for effect on other balance sheet accounts:
    Cost of policies purchased .........................................................  (269.6)      115.9           (5.3)
    Cost of policies produced...........................................................   (56.7)      134.3          (65.0)
    Insurance liabilities...............................................................     -          39.1          (14.2)
    Income tax liabilities..............................................................  (246.5)      151.7          (26.2)
    Minority interest...................................................................  (205.3)       75.6           (3.1)
                                                                                          ------    --------         -------

         Change in unrealized appreciation (depreciation) of investments ...............  $252.4     $(237.2)        $ 54.6
                                                                                          ======     =======         ======
</TABLE>

                                       78

<PAGE>
                         CONSECO, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

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

      At December 31, 1995, net appreciation of equity securities (before income
tax) was $2.0  million,  consisting  of $3.2  million of  appreciation  and $1.2
million of depreciation.

      At December 31, 1995,  the amortized cost and fair value of fixed maturity
investments  in default as to the payment of principal or interest  totaled $3.3
million and $3.2 million,  respectively.  Conseco  recorded  writedowns of fixed
maturity  investments  of $21.9  million in 1995,  $1.0 million in 1994 and $7.9
million in 1993. These writedowns were the result of changes in conditions which
caused  the  Company to  conclude  that it would not  collect  all  amounts  due
according to the terms of the securities.

      Investments in mortgage-backed  securities at December 31, 1995,  included
collateralized   mortgage   obligations   ("CMOs")  of   $2,055.9   million  and
mortgage-backed pass-through securities of $1,963.2 million. CMOs are securities
backed by pools of pass-through  securities and/or mortgages that are segregated
into sections or "tranches." These securities provide for sequential  retirement
of  principal,  rather than the pro rata share of principal  return which occurs
through regular monthly principal payments on pass-through securities.

      The following table sets forth the par value, amortized cost and estimated
fair  value of  investments  in  mortgage-backed  securities  including  CMOs at
December 31, 1995,  summarized by interest rates on the underlying collateral at
December 31, 1995:
<TABLE>
<CAPTION>
                                                                                         Par        Amortized    Estimated
                                                                                        value         cost      fair value
                                                                                        -----         ----      ----------
                                                                                              (Dollars in millions)
<S>                                                                                   <C>           <C>          <C>
Below 7 percent ....................................................................   $1,426.8      $1,351.3     $1,391.2
7 percent - 8 percent...............................................................    1,922.1       1,837.3      1,924.2
8 percent - 9 percent...............................................................      471.9         452.2        478.9
9 percent and above.................................................................      222.6         219.6        224.8
                                                                                       --------      --------     --------

                  Total mortgage-backed securities..................................   $4,043.4      $3,860.4     $4,019.1
                                                                                       ========      ========     ========
</TABLE>

      The amortized cost and estimated fair value of mortgage-backed  securities
including  CMOs at December 31,  1995,  summarized  by type of security  were as
follows (dollars in millions):
<TABLE>
<CAPTION>

                                                                                                     Estimated fair value
                                                                                                     ---------------------
                                                                                                                  Percent
                                                                                      Amortized                  of fixed
Type                                                                                    cost         Amount     maturities
- ----                                                                                    ----         ------     ----------
<S>                                                                                   <C>           <C>            <C>  
Pass-throughs and sequential and targeted amortization classes......................   $2,429.0      $2,513.0       19%
Support classes.....................................................................       65.6          76.6         1
Accrual (Z tranche) bonds...........................................................       40.8          46.6         -
Planned amortization classes and accretion directed bonds...........................    1,107.3       1,148.6         9
Subordinated classes ...............................................................      217.7         234.3         2
                                                                                       --------      --------       ---

                  Total mortgage-backed securities..................................   $3,860.4      $4,019.1       31%
                                                                                       ========      ========       ==
</TABLE>

                                       79

<PAGE>
                         CONSECO, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

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

      At December 31, 1995, approximately 91 percent of the estimated fair value
of Conseco's mortgage-backed  securities was determined by nationally recognized
pricing services and 9 percent was determined by broker-dealer market makers.

      At December 31, 1995, the mortgage loan balance was primarily comprised of
commercial loans,  including  multifamily  residential  loans.  Approximately 40
percent, 9 percent and 7 percent of the mortgage loan balance were on properties
located in California, Texas and Indiana, respectively. No other state comprised
greater than 6 percent of the mortgage loan balance.  Less than 1 percent of the
mortgage loan balance was noncurrent at December 31, 1995. At December 31, 1995,
the Company had an allowance for loss on mortgage loans of $5.2 million.

      As part of its  investment  strategy,  the  Company  enters  into  reverse
repurchase  agreements and  dollar-roll  transactions  to increase its return on
investments and improve its liquidity.  These  transactions are accounted for as
short-term  collateralized  borrowings.  Such borrowings averaged  approximately
$393.7  million  during 1995  (compared to an average of $208.0  million  during
1994)  and  were  collateralized  by  investment  securities  with  fair  values
approximately  equal to the loan value.  The weighted  average  interest rate on
short-term  collateralized borrowings was 5.6 percent in 1995 and 3.7 percent in
1994.

      Life insurance  companies are required to maintain certain  investments on
deposit with state regulatory authorities. Such assets had an aggregate carrying
value of $70.4 million at December 31, 1995.

      Investments (all of which were actively  managed fixed  maturities) in any
single entity in excess of ten percent of  shareholders'  equity at December 31,
1995, other than asset-backed securities and investments issued or guaranteed by
the United  States  government  or a United States  government  agency,  were as
follows:
<TABLE>
<CAPTION>

                                                                                                                 Estimated
                                                                                               Amortized           fair
Investment                                                                                       cost              value
- ----------                                                                                       ----              -----
                                                                                                   (Dollars in millions)
<S>                                                                                               <C>             <C>
Texas Utilities Electric......................................................................     $112.0          $118.4
News America Holdings ........................................................................      109.3           116.7
</TABLE>


       Asset-backed  securities  issued  by a single  entity  in  excess  of ten
percent of shareholders' equity at December 31, 1995, other than mortgage-backed
securities  issued or  guaranteed  by the United  States  Government or a United
States Government  agency,  were as follows.  Asset-backed  securities issued by
non-government  entities are aggregated by the issuing entity with the number of
individual securities (if greater than one) identified parenthetically following
the issuer's  name.  The  creditworthiness  of such asset- backed  securities is
based solely on the  underlying  segregated  pools of asset loan  collateral and
related  credit  enhancements  rather than the general  creditworthiness  of the
issuing entity.
<TABLE>
<CAPTION>

                                                                                                                 Estimated
                                                                                               Amortized           fair
Issuer                                                                                           cost              value
- ------                                                                                           ----              -----
                                                                                                   (Dollars in millions)
<S>                                                                                               <C>             <C>          
Green Tree Financial Corporation (13 issues)..................................................     $257.4          $266.6
Prudential Home Mortgage Securities (9 issues)................................................      173.8           194.7
GE Capital Mortgage Services (7 issues).......................................................      135.1           156.4

</TABLE>
                                       80
<PAGE>
                         CONSECO, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

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

      4.    INVESTMENTS IN UNCONSOLIDATED AFFILIATES:

      CCP

       See  note  2  for  a  description  of  transactions  affecting  Conseco's
ownership of CCP. As a result of the CCP Merger, CCP was merged with Conseco and
CCP's subsidiaries and are now wholly-owned  subsidiaries of Conseco.  Effective
January 1, 1995,  the  accounts of CCP are  consolidated  with those of Conseco.
Conseco's  investment  in CCP for 1994 and 1993 was carried on the equity basis.
During 1994 and 1993,  Conseco amortized the difference of $22.8 million between
the carrying  value of its  investment  in CCP and the amount of its  underlying
equity in net assets on the straight-line basis over a 40-year period.

       In 1994,  CCP repaid its senior loan using a portion of the proceeds of a
public  offering  of $200  million  10.5  percent  senior  notes due 2004.  This
repayment  resulted  in an  extraordinary  charge of $2.1  million to Conseco in
1994.

       The  following  tables  summarize  financial  information  of CCP for the
periods  during  which  CCP and its  subsidiaries  were  included  in  Conseco's
financial statements on the equity basis:
<TABLE>
<CAPTION>
                                                                                                           1994
                                                                                                           ----
                                                                                                  (Dollars in millions)
<S>                                                                                                     <C>
Financial position:
    Total assets.....................................................................................    $4,960.3
      Total investments..............................................................................     4,292.3
      Cost of policies purchased.....................................................................       345.2
      Cost of policies produced......................................................................       111.9
    Total liabilities................................................................................     4,579.4
      Insurance liabilities..........................................................................     4,243.1
      Investment borrowings..........................................................................         -
      Notes payable..................................................................................       196.8
    Common shareholders' equity......................................................................       380.9

    Amounts recorded by Conseco:
      Investment in CCP..............................................................................   $   195.4

</TABLE>

                                       81

<PAGE>


                         CONSECO, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

                      ------------------------------------
<TABLE>
<CAPTION>
                                                                                               1994                  1993
                                                                                               ----                  ----
                                                                                                  (Dollars in millions)
<S>                                                                                           <C>                  <C>
Results of operations:
    Total revenues........................................................................     $484.3               $632.5
    Insurance policy income...............................................................      114.5                127.8
      Investment activity:
         Net investment income............................................................      367.8                412.9
         Net trading income (losses)......................................................      (.9)                  24.3
         Net realized gains...............................................................        2.9                 55.8

    Total benefits and expenses...........................................................      383.9                459.0
      Interest expense on annuities and financial products................................      208.6                243.5
      Interest expense on long-term debt..................................................       10.7                 16.1

    Income before income taxes and extraordinary charge...................................      100.4                173.5
    Income tax expense....................................................................       37.4                 65.9
    Income before extraordinary charge....................................................       63.0                107.6
    Extraordinary charge on extinguishment of debt, net of tax............................        4.9                  -
    Net income............................................................................       58.1                107.6

    Amounts recorded by Conseco:
      Equity in earnings before extraordinary charge......................................      $24.7                $37.4
      Fees received for services provided by Conseco to CCP...............................       12.0                 10.6
      Extraordinary charge................................................................        2.1                  -
      Dividends received..................................................................         .9                   .8


                                       82

<PAGE>
                         CONSECO, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

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

       WNC

       See  note  2  for  a  description  of  transactions  affecting  Conseco's
ownership of WNC. The following summarizes selected account balances of WNC. All
1993 amounts were consolidated with the Company's accounts and 1994 amounts were
included on the equity basis.

                                                                                                1994                  1993
                                                                                       -----------------------        ----
                                                                                       Included in
                                                                                         Conseco's      Total        Total
                                                                                         Accounts        WNC          WNC
                                                                                         --------        ---          ----
<S>                                                                                       <C>         <C>          <C>
                                                                                               (Dollars in millions)
Results of operations:
    Total revenues....................................................................     $40.2        $615.7      $774.2
      Insurance policy income.........................................................       -            27.4        21.8
      Investment activity:
         Net investment income........................................................       -           637.5       610.1
         Net trading income...........................................................       -             3.7        49.6
         Net realized gains (losses)..................................................       -           (52.9)       92.7
      Equity in earnings of WNC.......................................................      40.2           -           -

    Total benefits and expenses.......................................................       -           501.6       569.7
      Insurance policy benefits.......................................................       -           104.7       101.9
      Interest expense on annuities
         and financial products.......................................................       -           344.2       333.1

    Income before income taxes........................................................      40.2         114.1       204.5
    Income tax expense................................................................       1.6          40.8        74.5
    Net income    ....................................................................      38.6          73.3       130.0

</TABLE>

       In 1994,  the Company  received fees totaling  $16.3 million for services
provided by Conseco to WNC. Conseco also received  dividends on WNC common stock
totaling $3.0 million in 1994.

                                       83
<PAGE>

                         CONSECO, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

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

       5.  INSURANCE LIABILITIES:

       Insurance liabilities consisted of the following:
<TABLE>
<CAPTION>


                                                                                   Interest
                                                         Withdrawal    Mortality     rate
                                                         assumption   assumption   assumption      1995              1994
                                                         ----------   ----------   ----------      ----              ----
                                                                                                     (Dollars in millions)
<S>                                                     <C>          <C>             <C>        <C>              <C>
Future policy benefits:
     Investment contracts..............................      N/A          N/A         (c)         $9,628.9        $5,773.7
     Limited-payment contracts.........................     None          (a)          7%            695.8           518.8
     Traditional life insurance contracts..............    Company        (b)          7%            646.0           461.5
                                                         experience
     Universal life-type contracts.....................      N/A          N/A          5%          1,008.8           543.8
     Individual accident and health ...................    Company     Company         7%            649.5           568.2
                                                         experience   experience
     Group life and health.............................      N/A          N/A          N/A            44.1            20.1
   Unearned premiums...................................      N/A          N/A          N/A           187.9           192.7
   Claims payable and other policyholders' funds ......      N/A          N/A          N/A           517.4           458.6
                                                                                                 ---------        --------

       Total insurance liabilities.....................                                          $13,378.4        $8,537.4
                                                                                                 =========        ========
- -------------
<FN>
   (a)   Principally the 1984 United States Population Table.

   (b)   Principally modifications of the 1965 - 70 Basic, Select and Ultimate Tables.

   (c)   In  1995 and 1994: (i) approximately 96 percent and 99 percent of  this
         liability,  respectively,  represented  account  balances  where future
         benefits  are  not  guaranteed;  and  (ii)  4  percent  and 1  percent,
         respectively,  represented  the  present  value  of  guaranteed  future
         benefits  determined  using an average interest rate of approximately 7
         percent.
</FN>
</TABLE>

      Participating policies represented approximately 12 percent, 8 percent and
11 percent of total life insurance in force at December 31, 1995, 1994 and 1993,
respectively.  Participating  policies  represented  approximately 1 percent,  2
percent and 3 percent of premium income for 1995,  1994 and 1993,  respectively.
Dividends on participating policies amounted to $12.3 million, $12.0 million and
$16.0 million in 1995, 1994 and 1993, respectively.

      The sale of fixed  maturity  investments  during 1993 reduced the expected
future  yields on the  investment  of  policyholder  balances to the extent that
projected  future  cash flows on certain  products  were  insufficient  to cover
future  benefits  and  expenses.  Accordingly,  Conseco  established  additional
estimated insurance liabilities of $37.1 million by a charge to change in future
policy benefits related to realized gains.

      6. REINSURANCE:

      Cost of reinsurance  ceded where the reinsured  policy contains  mortality
risks totaled $72.6 million,  $33.4 million and $35.8 million in 1995,  1994 and
1993,  respectively.  This cost was deducted  from  insurance  premium  revenue.
Conseco is contingently  liable for claims  reinsured if the assuming company is
unable to pay.  Reinsurance  recoveries netted against insurance policy benefits
totaled $59.8 million,  $23.7 million and $31.0 million in 1995,  1994 and 1993,
respectively.

                                       84
<PAGE>
                         CONSECO, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

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

      The  Company  has  ceded  certain  policy   liabilities  under  assumption
reinsurance  agreements.  Since all of Conseco's obligations under the insurance
contracts have been ceded to another company,  insurance  liabilities related to
such  policies  were not  reported in the balance  sheet.  Conseco  believes the
assuming  companies  are able to honor  all  contractual  commitments  under the
assumption  reinsurance  agreements,  based on its periodic reviews of financial
statements,  insurance  industry  reports and reports filed with state insurance
departments.

      Effective  April  1,  1994,  BLH  recaptured   certain  annuity   business
previously  ceded to an  unaffiliated  company and retroceded to an affiliate of
ICH. The excess of liabilities assumed of $390.2 million over assets acquired of
$371.0  million was  capitalized  as a component of cost of policies  purchased.
Reserves  related to these  policies  totaling  $398.5  million were included in
reinsurance receivables at December 31, 1993.

      Effective  October 1, 1995, WNC recaptured  certain annuity business ceded
to Great American Reserve through a reinsurance  agreement.  Reserves related to
these  policies  totaled  $72.8  million.  Recapture  fees of $.7  million  were
recognized as income during the fourth quarter of 1995.

      At December 31, 1995,  Conseco's largest reinsurer accounted for less than
 .06  percent  of total  insurance  liabilities  and less than 9 percent of total
reinsurance receivables.

      7. INCOME TAXES:

       Income tax assets (liabilities) were comprised of the following:
<TABLE>
<CAPTION>
                                                                                                      1995           1994
                                                                                                      ----           ----
                                                                                                        (Dollars in millions)
<S>                                                                                                 <C>            <C>
Deferred income tax assets (liabilities):
    Investments...................................................................................   $ 16.8         $ 58.9
    Cost of policies purchased and cost of policies produced......................................   (383.4)        (380.7)
    Insurance liabilities.........................................................................    345.6          257.2
    Unrealized depreciation (appreciation)........................................................   (138.4)         109.0
    Net operating loss carry forward..............................................................    142.9          110.0
    Other.........................................................................................    (53.7)          34.5
                                                                                                     ------          -----

          Deferred income tax assets (liabilities)................................................    (70.2)         188.9
Current income tax assets (liabilities)...........................................................    (23.1)           6.3
                                                                                                     ------          -----

          Income tax assets (liabilities).........................................................   $(93.3)        $195.2
                                                                                                     ======         ======
</TABLE>

       Income tax expense was as follows:
<TABLE>
<CAPTION>
                                                                                               1995       1994       1993
                                                                                               ----       ----       ----
                                                                                                  (Dollars in millions)
<S>                                                                                           <C>        <C>      <C>
Current tax provision......................................................................... $121.0     $ 78.6   $162.9
Deferred tax provision........................................................................  (34.0)      32.4     60.2
                                                                                              -------    -------  -------

            Income tax expense................................................................ $ 87.0     $111.0   $223.1
                                                                                               ======     ======   ======

</TABLE>
                                       85

<PAGE>
                         CONSECO, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

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

       Income tax expense differed from that computed at the applicable  federal
statutory rate (35 percent) for the following reasons:
<TABLE>
<CAPTION>
                                                                                               1995       1994       1993
                                                                                               ----       ----       ----
                                                                                                  (Dollars in millions)
<S>                                                                                           <C>        <C>        <C>
Tax on income before income taxes
    at statutory rate......................................................................... $146.5     $113.5    $213.6
Additional tax on unrealized gains and income from prior
    periods related to increase in corporate income tax rate..................................    -         -          3.3
Nontaxable investment income..................................................................    -         -          (.1)
Dividend received deduction on equity
    in earnings of non-consolidated affiliates................................................    -       (13.7)      (9.7)
Tax on undistributed earnings of consolidated subsidiaries....................................   2.5        5.5        2.3
Reversal of deferred tax liabilities as a result of CCP merger................................  (8.4)        -          -
Reversal of deferred tax liabilities as a result of the increase in ownership of BLH.......... (66.5)        -          -
Nondeductible items...........................................................................   8.8        4.5        2.2
State taxes...................................................................................    .3        3.1       11.9
Other.........................................................................................   3.8       (1.9)       (.4)
                                                                                               -----      -----     ------

            Income tax expense................................................................$ 87.0     $111.0     $223.1
                                                                                               ======    ======     ======
</TABLE>

       The Omnibus Budget  Reconciliation Act of 1993 (the "Act") was enacted on
August 10, 1993. The most significant provision of the Act affecting the Company
was the increase in the corporate income tax rate to 35 percent from 34 percent,
effective  for taxable  income  reported  for the year 1993.  As a result of the
increase in the tax rate in 1993, the Company recognized  additional tax expense
of $8.9 million,  consisting of: (i) $5.6 million  related to 1993 income;  (ii)
$1.9 million  related to a one-time  adjustment of  accumulated  deferred  taxes
relating to prior years'  income;  and (iii) $1.4 million  related to unrealized
appreciation  of  securities  at the date the new law was enacted.  In addition,
Conseco's  equity in earnings of CCP was reduced by $1.6  million as a result of
the Company's share of the additional tax expense recorded by CCP because of the
increase  in the tax rate.  The  impact of other  provisions  of the Act was not
material to the Company.

       At December 31, 1995,  Conseco had federal income tax loss  carryforwards
of $408.3 million available (subject to various statutory  restrictions) for use
on future tax returns.  Portions of these  carryforwards begin expiring in 1999.
Of the loss carryforwards,  $41.8 million may be used to offset income only from
the non-life insurance  companies and $51.0 million may be used to offset income
only from AGP's  life  insurance  subsidiaries.  None of the  carryforwards  are
available to reduce the tax  provision for financial  reporting  purposes.  With
respect to determining that the Company's net operating loss  carryforward  will
be fully utilized, the Company is relying upon its past history of earnings.

       The IRS has  completed its  examination  of the Company for years through
1992 and is currently conducting an examination for years 1993 through 1994. All
amounts  due  determined  by  completed  examinations  have been  either paid or
accrued.
                                       86
<PAGE>
                         CONSECO, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

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

       8. NOTES PAYABLE:

       Notes payable that are direct  obligations of the Company at December 31,
1995 and 1994, were as follows:
<TABLE>
<CAPTION>
                                                                                  Amount
                                                                               outstanding
                                                                                  net of
                                            Principal amount                   unamortized
                                    --------------------------------           discount and                  Estimated
                                                     Outstanding at            issuance costs              fair value at
                                                      December 31,             at December 31,             December 31,
                                    Initially      -----------------          -----------------         -----------------
                                     issued        1995         1994          1995         1994         1995         1994
                                     ------        ----         ----          ----         ----         ----         ----
                                                                      (Dollars in millions)
<S>                                  <C>           <C>        <C>            <C>        <C>           <C>           <C>
Issued August 1995..................  $530.0        $480.0     $   -         $465.9    $   -           $ 480.0       $   -
Issued by CCP in December 1994......   200.0         200.0         -          213.4        -             217.0           -
Issued February 1993................   200.0         195.0       195.0        192.1     191.8            193.3       173.6
                                                    ------      ------       ------    ------           ------      ------

    Total...........................                $875.0      $195.0       $871.4    $191.8           $890.3      $173.6
                                                    ======      ======       ======    ======           ======      ======
</TABLE>

       In August 1995, the Company executed a $600 million Credit Agreement with
a group of banks to  finance  the CCP  Merger  and to repay the  $250.0  million
principal  amount  outstanding  under another credit agreement (which amount was
borrowed  in 1995  primarily  to finance  the  purchase  of BLH common  stock by
Conseco).  The Credit  Agreement has two tranches.  One tranche  permits maximum
principal  borrowings  of $350.0  million  ("Tranche  A") and the other  tranche
permits maximum principal borrowings of $250.0 million ("Tranche B"). On the CCP
Merger date,  the Company  borrowed  $280.0  million  under Tranche A and $250.0
million under Tranche B.

       Tranche  A and  Tranche B  borrowings  bear  interest  based on either an
offshore rate or a base rate.  Offshore rates are equal to the reserve  adjusted
Interbank  Offered Rate plus an  applicable  margin based on: (i) our  aggregate
outstanding  bank debt;  and (ii) the rating of our senior  notes by Moody's and
Standard & Poor's.  Such margin  varies from .75 percent to 1.75  percent.  Base
rates are equal to the bank's  reference rate plus the offshore rate margin less
1.25 percent (provided such margin is not less than zero). At December 31, 1995,
borrowings  under  Tranche A and Tranche B bear  interest at a weighted  average
interest rate of 7.47 percent and 7.32 percent, respectively.

       Maximum  borrowings  under  Tranche A are  reduced  (requiring  principal
payments if current  borrowings  exceed maximum  borrowings) as follows:  1997 -
$30.0 million; 1998 - $50.0 million; 1999 - $65.0 million; 2000 - $65.0 million;
and 2001 - $140.0  million.  Tranche B borrowings are due in 1999; such date may
be extended to 2001 subject to defined conditions.

       Mandatory  prepayments  are  required as follows:  (i) from 50 percent of
excess cash flow as defined  commencing for the year 1997; (ii) upon the sale or
disposition  of any  significant  assets  other than in the  ordinary  course of
business;  and (iii) upon the sale or issuance of debt or equity  securities  of
Conseco or any of its subsidiaries.  The Credit Agreement also requires that any
mandatory  prepayments shall reduce the maximum  borrowings  permitted under the
Credit Agreement by the amount of such  prepayment.  The Credit Agreement has as
collateral,  among  other  things,  pledges of the  capital  stock of  Conseco's
subsidiaries.

       In the fourth quarter of 1995, we repaid $50 million  principal amount of
borrowings  under the Credit  Agreement.  On January  23,  1996,  we repaid $245
million  principal  amount of borrowings  under the Credit  Agreement  using the
proceeds  of the  sale of  convertible  preferred  stock  (see  note 16) and the
maximum amount which may be borrowed under Tranche A was reduced to $250 million
and future  reductions  were  changed  to:  1997 - $21.4  million;  1998 - $35.7
million; 1999 - $46.4 million; 2000 - $46.5 million; and 2001 - $100.0 million.

                                       87
<PAGE>
                         CONSECO, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

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

       As the result of the CCP Merger,  CCP's $200 million 10.5 percent  senior
notes due in 2004 became direct obligations of Conseco.  The notes are unsecured
and rank pari passu with all other unsecured and unsubordinated  indebtedness of
Conseco.  The notes are not redeemable prior to maturity and are publicly traded
on the New York Stock Exchange.

       In February 1993, the Company completed a public offering of $200 million
of 8.125% senior notes due in 2003.  The notes are unsecured and rank pari passu
with all other unsecured and  unsubordinated  indebtedness  of the Company.  The
notes are not  redeemable  prior to  maturity.  Proceeds  from the  offering  of
approximately $195.6 million (after original issue discount and other associated
costs)  were used to  repurchase  in open  market  transactions  or  redeem  the
remaining  outstanding  12.75 percent senior  subordinated  notes issued in July
1987, and for general corporate  purposes.  The repurchase and redemption of the
senior  subordinated notes resulted in an extraordinary  charge of $8.4 million,
net of a $4.3 million tax benefit, in 1993.

       On February 15, 1994, the Company repaid a $200 million senior  unsecured
loan, resulting in an extraordinary charge of $1.2 million (net of a $.6 million
tax  benefit).  In 1994 and 1993,  the Company  repaid the  remaining  principal
balances outstanding on the promissory notes executed as part of the acquisition
of National Fidelity resulting in an extraordinary charge of $.8 million (net of
a $.4  million tax  benefit)  in 1994 and $.4 million  (net of a $.3 million tax
benefit) in 1993.

       At  December  31,  1995,  notes  payable  of BLH,  which  are not  direct
obligations of Conseco, were as follows:
<TABLE>
<CAPTION>
                                                                                  Amount
                                                                               outstanding
                                                                                  net of
                                            Principal amount                   unamortized
                                    --------------------------------           discount and                  Estimated
                                                     Outstanding at            issuance costs              fair value at
                                                      December 31,             at December 31,             December 31,
                                    Initially      -----------------          -----------------         -----------------
                                     issued        1995         1994          1995         1994         1995         1994
                                     ------        ----         ----          ----         ----         ----         ----
                                                                      (Dollars in millions)
<S>                                  <C>           <C>        <C>            <C>        <C>           <C>       <C>
Bridge loan facility................  $110.0        $110.0     $   -          $110.0     $     -       $110.0    $   -
Senior subordinated notes...........   200.0         180.0      180.0          191.5      183.6         201.6     207.0
Senior term loan....................   175.0           -         99.0             -        96.4           -        99.0
                                                   -------      -----          -----      -----        ------    ------

       Total........................                $290.0     $279.0         $301.5     $280.0        $311.6    $306.0
                                                    ======     ======         ======     ======        ======    ======
</TABLE>

      As part of its  planned  debt  restructuring,  BLH  entered  into a $110.0
million  bridge loan facility in December  1995.  Borrowings  under the facility
bear  interest  based on a Base Rate or LIBOR  Rate,  as  defined.  Such rate in
effect at December 31, 1995 was 6.75 percent.  BLH used proceeds from the bridge
facility  to repay and retire  the  senior  term  loan.  Conseco  recognized  an
extraordinary  charge of $1.0 million (net of a $.5 million tax benefit) related
to such repayments.  In February 1996, the bridge facility was replaced by a new
credit agreement (see note 16).

       BLH's  $200.0  million  senior  subordinated  notes bear  interest  at 13
percent.  The notes are due  November  1, 2002,  and may be  redeemed,  at BLH's
option,  on or after November 1, 1997, at a redemption  price initially at 106.5
percent and  declining  thereafter.  In December  1993,  BLH  repurchased  $20.0
million of the notes in open market transactions for $24.0 million, resulting in
an extraordinary charge of $3.1 million, net of tax benefit.  Conseco's share of
this  charge  ($1.0  million)  was  included as an  extraordinary  charge in the
consolidated  financial  statements.  In March 1996, BLH redeemed $148.0 million
principal amount of these notes pursuant to a tender offer (see note 16).

       BLH issued $36.7 million of paid-in-kind  ("PIK")  subordinated  notes in
connection  with its  acquisition  by Partnership I. In 1993, BLH retired all of
its PIK  subordinated  notes totaling $38.3 million and prepaid $55.0 million of
its senior term loan. Repayment of this debt resulted in an extraordinary charge
for BLH of $4.8 million,  net of a $2.5 million tax benefit, in 1993.  Conseco's
share of this charge ($2.1 million) was included as an  extraordinary  charge in
the consolidated financial statements.

                                       88

<PAGE>
                         CONSECO, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

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

       At December 31, 1995, notes payable of Partnership II entities, which are
not direct obligations of Conseco, were as follows:
<TABLE>
<CAPTION>
                                                                                  Amount
                                                                               outstanding
                                                                                  net of
                                            Principal amount                   unamortized
                                    --------------------------------           discount and                  Estimated
                                  Outstanding       Outstanding at            issuance costs              fair value at
                                      as of           December 31,             at December 31,             December 31,
                                   Acquisition     -----------------          -----------------         -----------------
                                     date        1995         1994          1995         1994         1995         1994
                                     ----        ----         ----          ----         ----         ----         ----
                                                                      (Dollars in millions)
<S>                               <C>           <C>        <C>            <C>        <C>           <C>           <C>
Senior Credit Facility...........  $    -        $125.0     $   -          $123.5     $   -          $125.0       $  -
Senior term loan.................    170.0         -          170.0           -        163.1            -         170.0
Senior subordinated notes........    150.0        150.0       150.0         144.7      143.8          159.4       145.5
Convertible subordinated debentures   69.0         15.0        24.2          15.0       24.2           15.0        24.2
                                                 ------     -------        ------     ------         ------       -----

       Total....................                 $290.0      $344.2        $283.2     $331.1         $299.4      $339.7
                                                 ======      ======        ======     ======         ======      ======
</TABLE>

       In connection with the financing of the Acquisition,  a subsidiary of AGP
executed a $200 million senior term loan with a group of banks. In 1995, the AGP
subsidiary  made  a  $15.0  million   scheduled  payment  and  a  $30.0  million
unscheduled  payment on the  senior  term loan.  The $30.0  million  unscheduled
payment was made using the proceeds  from the issuance of  additional  shares of
AGP common stock. In addition, the AGP subsidiary executed a $225 million credit
facility (the "Senior  Credit  Facility")  and  simultaneously  borrowed  $125.0
million.  Such  proceeds  were used for the  repayment in full of the  remaining
principal  balance under the existing  senior term loan.  Conseco  recognized an
extraordinary  charge of $1.1 million  (net of $1.0 million  income tax benefit)
related to such repayments.

       The  Senior  Credit  Facility  provides  $225  million  comprised  of two
tranches:  the first  providing  maximum  borrowings  of $105 million  ("Tranche
One"),  and the second  providing  maximum  borrowings  under a term loan of $20
million and a revolving credit facility of $100 million  ('Tranche  Two").  ALHC
borrowed  $105.0  million under the Tranche One facility and $20.0 million under
the Tranche Two  facility.  No amounts  were drawn  under the  revolving  credit
facility during 1995.

       Tranche One and Tranche Two borrowings bear interest based on a Base Rate
or an Offshore Rate, as defined, plus an applicable margin which varies based on
the AGP  subsidiary's  long-term  senior  debt  rating.  Such rates  selected at
December 31, 1995 were 7.32 percent for Tranche One and 7.82 percent for Tranche
Two.

       Unless  otherwise  extended,  the revolving credit agreement will mature,
and all  principal  and interest  thereon will become due and payable in October
1998.  The revolving  credit  agreement  may be extended in one year  increments
through October 2001, subject to defined conditions.

       The Senior  Credit  Facility  provides for  mandatory  prepayments  under
certain  conditions and is collateralized by, among other things: (i) pledges of
the capital  stock of AGP's  subsidiaries  and a surplus note issued by American
Life and Casualty  Insurance  Company  ("American Life," AGP's primary operating
subsidiary)  held by an AGP  subsidiary;  and (ii) the  assignment of investment
advisory  agreements  among AGP's  principal  subsidiaries  and a subsidiary  of
Conseco. Borrowings under the credit agreement are unconditionally guaranteed by
AGP and a non-insurance subsidiary of AGP.

       In connection with the financing of the  Acquisition,  the AGP subsidiary
issued  $150  million of senior  subordinated  notes in a public  offering.  The
senior  subordinated  notes bear  interest  at 11.25  percent and will mature in
September  2004.  Such notes are unsecured and will be subordinated in the right
of payment to the prior  payment in full of all senior  indebtedness,  including
the AGP subsidiary's  obligations  under the Senior Credit Facility.  The senior
subordinated notes are redeemable at the option of the AGP subsidiary,  in whole
or in part, at any time on and after  September  15, 1999,  initially at 105.625
percent of their  principal  amount,  plus  accrued  interest,  declining to 100
percent of their principal amount, plus accrued interest, on and after September
15, 2001.

                                       89
<PAGE>
                         CONSECO, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

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

       On the Acquisition  date,  AGP's notes payable included $69.0 million par
value  convertible   subordinated   debentures   ("Debentures")  due  2003.  The
Debentures  bear  interest  at  6.25  percent.  Prior  to the  Acquisition,  the
Debentures  were  convertible  into shares of AGP's common stock at a conversion
ratio of 65.625  shares of common  stock  for each  $1,000  principal  amount of
Debentures.  As a result  of the  Acquisition,  holders  of the  Debentures  are
entitled to receive at their option the same consideration  given to the holders
of AGP  common  stock  for each  share  of AGP  common  stock  into  which  such
securities were convertible prior to the Acquisition. Through December 31, 1995,
Debentures  with a principal  amount of $54.0  million have been  redeemed.  The
Debentures  are  redeemable,  in whole or in part,  at the option of AGP, at any
time, on or after May 1, 1996,  initially at 106 percent of the principal amount
and  declining to 100 percent of the  principal  amount on or after May 1, 1999.
The  requirement to hold funds in escrow for the  conversion of the  outstanding
convertible  debentures  was  eliminated  upon  execution  of the Senior  Credit
Facility and repayment of the senior term loan.

       Principal  amounts by maturity dates of the various notes,  including the
effects of the transactions which occurred after December 31, 1995, as described
in note 16, were as follows:
<TABLE>
<CAPTION>

                                                                                                       Notes
                                                                                        Notes       payable of
                                                                       Notes payable payable of   Partnership II
Maturity date                                                           of Conseco       BLH         entities        Total
- -------------                                                           ----------       ---         --------        -----
                                                                                          (Dollars in millions)
<S>                                                                      <C>          <C>           <C>           <C>
1996...................................................................   $   -        $   -         $  -          $   -
1997...................................................................       -            -             .3             .3
1998...................................................................       -            -           15.3           15.3
1999...................................................................    235.0(a)        -           20.3           50.3
2000...................................................................       -            -           20.3           85.3
Thereafter.............................................................    395.0        342.0         233.8        1,110.8

Changes in total par value as a result of transactions
     which occurred after December 31, 1995............................    245.0(b)     (52.0)(c)       -            193.0
                                                                          ------       ------        ------        -------

     Total par value at December 31, 1995..............................   $875.0       $290.0        $290.0       $1,455.0
                                                                          ======       ======        ======       ========
<FN>
(a)   Such maturity date (which relates to Tranche B borrowings under the Credit
      Agreement)  may be extended to 2001,  subject to defined  conditions.  The
      Company is in the  process of  amending  the  Credit  Agreement,  which is
      expected to result in a 2001  maturity date for all  borrowings  under the
      amended Credit Agreement.

(b)   As  described  in note 16,  we repaid  $245  million  principal  amount of
      borrowings  under the credit agreement using the proceeds from the sale of
      convertible preferred stock.

(c)   As  described  in note 16,  BLH  entered  into a new credit  agreement  in
      February 1996. In March 1996, BLH borrowed $310.0 million under the credit
      facility: (i) to repay $110 million principal amount outstanding under the
      bridge loan facility;  (ii) to repurchase  $148.0 million principal amount
      of its senior subordinated notes pursuant to a tender offer; and (iii) for
      general corporate purposes.
</FN>
</TABLE>
                                      90
<PAGE>
                         CONSECO, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

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

       9.  OTHER DISCLOSURES:

       Leases

       The Company rents office space,  equipment  and computer  software  under
noncancellable  operating  leases.  Rental expense  during 1995,  1994 and 1993,
amounted to $20.8 million, $18.8 million and $11.9 million, respectively. Future
required  minimum  rental  payments as of  December  31,  1995,  were as follows
(dollars in millions):
<TABLE>
                                          <S>                              <C>    
                                           1996  .........................  $ 17.2
                                           1997  .........................    16.0
                                           1998  .........................    15.0
                                           1999  .........................    13.3
                                           2000  .........................    12.3
                                           Thereafter.....................    62.3
                                                                            ------

                                                 Total....................  $136.1
                                                                            ======
</TABLE>

       Employment Arrangements

       Some  officers  of  the  Company  are  employed   pursuant  to  long-term
employment  agreements.  One of these agreements provides for a base salary plus
an annual bonus equal to 3 percent of the Company's  consolidated defined pretax
profits.  This agreement  renews  annually for a five-year  period unless either
party  notifies the other,  in which case the agreement  expires five years from
the last renewal date. Additionally,  a $1.9 million interest-free loan has been
granted to the  officer.  Repayment  is due two years after  termination  of the
officer's employment contract.

       The agreements  described above also include provisions pursuant to which
the  employee  may  elect  to  receive,  in the  event of a  termination  of the
agreement following a change in control of the Company (as defined), a severance
allowance  equal to 60 months' salary,  bonus and other  benefits.  The employee
also may elect to have the Company purchase all Conseco stock and all options to
purchase  Conseco stock,  without  deduction of the applicable  exercise prices,
held by such person at a price per share equal to the  highest  market  price in
the preceding six months.

       The  Company  has   qualified   defined   contribution   plans  in  which
substantially all employees of the Company's wholly owned subsidiaries,  BLH and
AGP are eligible to  participate.  Company  contributions,  which match  certain
voluntary employee contributions to the plan, totaled $2.2 million, $1.7 million
and  $1.4  million  in the  years  ended  December  31,  1995,  1994  and  1993,
respectively, and may be made in cash or the Company's common stock.

       The Company also has a stock bonus and deferred  compensation program for
certain  officers and  directors  of Conseco and its wholly  owned  subsidiaries
whereby the participants may voluntarily defer a portion of their  compensation.
Company  contributions  vary based on the  profitability  of the Company and the
amount of compensation  voluntarily  deferred by each  participant.  Each year's
contribution, which is fully funded in the form of Conseco's common stock, vests
five  years  later or upon  certain  other  events.  The cost of the  program is
charged to expense over the vesting  period and amounted to $3.7  million,  $1.4
million and $2.3 million in 1995, 1994 and 1993, respectively.  The market value
of Conseco's  common stock held under the program  (included in other assets and
other liabilities) was $46.0 million and $29.9 million at December 31, 1995, and
1994, respectively.

       BLH  has a  noncontributory,  unfunded  deferred  compensation  plan  for
qualifying  members of its career agency  force.  Benefits are based on years of
service  and career  earnings.  The  liability  recognized  in the  consolidated
balance sheet for the agents' deferred  compensation  plan was $32.2 million and
$29.5 million at December 31, 1995 and 1994, respectively,  substantially all of
which  represents  vested  benefits.  Costs  incurred  on this  plan,  primarily
representing interest on unfunded benefit costs, were $2.8 million, $2.7 million
and $2.8 million during 1995, 1994 and 1993, respectively.

                                       91
<PAGE>
                         CONSECO, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

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

       BLH also provides  certain  health care and life  insurance  benefits for
eligible retired employees.  Benefits are provided under a contributory unfunded
plan which  includes  cost-sharing  features  determined  at the  discretion  of
management.   During  1994  and  1993,   several   modifications  were  made  to
postretirement  benefit plans that:  (i)  established  cost-sharing  for certain
future retirees;  (ii) established maximum annual costs and benefits;  and (iii)
revised  certain other  benefits.  Such changes made in 1993 resulted in a $45.0
million decrease in the accumulated  postretirement benefit obligation ("APBO").
As a result,  the APBO was reduced $27.6 million,  goodwill was reduced by $17.9
million and deferred  income tax liability  was  increased by $9.7 million.  The
remaining  1993  changes  resulted in an  unrecognized  net  reduction  in prior
service costs of $11.9 million and an  unrecognized  gain of $2.0 million.  Such
changes made in 1994 resulted in a $9.2 million  amendment gain and $5.2 million
curtailment  gain. The amendment  gain is amortized  over the remaining  service
period of active plan  participants.  The curtailment  gain is included in other
income.  Amounts  related to the  postretirement  benefit plan  consisted of the
following:
<TABLE>
<CAPTION>
                                                                                                        1995        1994
                                                                                                        ----        ----
                                                                                                      (Dollars in millions)
<S>                                                                                                    <C>         <C>
Retirees............................................................................................    $ 5.2       $  5.8
Fully eligible active plan participants.............................................................      1.9          1.9
Other active plan participants......................................................................       .7           .6
                                                                                                        -----         ----
  Total APBO........................................................................................      7.8          8.3
Unrecognized net reduction in prior service costs...................................................      6.1         14.2
Unrecognized net gain...............................................................................       .8          1.8
                                                                                                        -----        -----

  Accrued liability included in other liabilities...................................................    $14.7        $24.3
                                                                                                        =====        =====
</TABLE>

       The net cost of providing  these  benefits,  included in other  operating
expenses, was comprised of the following:
<TABLE>
<CAPTION>


                                                                                   1995            1994          1993
                                                                                  ----            ----          ----
                                                                                       (Dollars in millions)
<S>                                                                                <C>             <C>           <C>
Service cost....................................................................    $ .1            $  .1         $1.1
Interest cost...................................................................      .7              1.2          1.4
Amortization....................................................................    (2.1)            (1.7)         (.4)
                                                                                   -----             ----        -----

  Net periodic cost.............................................................   $(1.3)           $ (.4)        $2.1
                                                                                   =====            =====         ====
</TABLE>
       The discount rates used in  determining  the  accumulated  postretirement
benefit  obligation  were 7 percent and 8 percent at December 31, 1995 and 1994,
respectively.  Future  increases  in salaries  and the assumed  health care cost
trend  rates  produce  no  change  in  the  accumulated  postretirement  benefit
obligation at December 31, 1995 and 1994, because of the employer's maximum cost
sharing provisions discussed above.

       BLH has a stock  option plan which  authorizes  the grant to employees or
directors  of  options  to  purchase  shares of common  stock.  A maximum of 3.5
million  shares of common stock may be issued under  options and related  rights
granted under the plan.  The exercise price may not be less than the fair market
value of the  underlying  shares on the date of the  grant.  Options  may become
exercisable  immediately or over a period of time and remain  exercisable for up
to 10 years after grant. At December 31, 1995,  options for a total of 1,157,800
shares at prices  between  $20.00 and $23.63 were  outstanding  of which 163,660
options were exercisable and approximately 2.3 million shares were available for
future grant. The plan also authorizes the issuance of stock appreciation rights
or limited rights (rights exercisable only in the event of a tender offer for or
acquisition of 25 percent or more of BLH's outstanding  common stock),  but none
have been granted.

                                       92
<PAGE>
                         CONSECO, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

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

       Litigation

       From time to time,  the  Company  and its  subsidiaries  are  involved in
lawsuits  which are related to their  operations.  In most cases,  such lawsuits
involve claims under insurance policies or other contracts of the Company.  Even
though the Company may be contesting  the validity or extent of its liability in
response  to  such  lawsuits,  the  Company  has  established  reserves  in  its
consolidated  financial  statements  which  approximate its estimated  potential
liability.   Accordingly,   none  of  the  lawsuits  currently  pending,  either
individually  or in the aggregate,  is expected to have a material effect on the
Company's consolidated financial condition or results of operations.

        Guaranty Fund Assessments

       From time to time,  mandatory  assessments  are  levied on the  Company's
insurance  subsidiaries by life and health guaranty  associations of most states
in which these subsidiaries are licensed.  These assessments are to cover losses
to  policyholders  of  insolvent  or  rehabilitated  insurance  companies.   The
associations  levy  assessments  (up to prescribed  limits) on all insurers in a
particular state in order to pay claims on the basis of the proportionate  share
of premiums  written by insurers in the lines of business in which the insolvent
or  rehabilitated  insurer is  engaged.  These  assessments  may be  deferred or
forgiven  in  certain  states if they  would  threaten  an  insurer's  financial
strength  and, in some states,  these  assessments  can be  partially  recovered
through a reduction in future premium  taxes.  The balance sheet at December 31,
1995,  includes  accruals of $16.6  million,  which  approximate  the  Company's
estimate of all known  assessments  that will be levied  against  the  Company's
insurance  subsidiaries by various state guaranty associations based on premiums
that have been written  through  December 31, 1995.  Such estimate is subject to
change  as the  associations  determine  more  precisely  the  losses  that have
occurred  and how such losses will be  allocated  to  insurance  companies.  The
Company's  cost  for  such  assessments   incurred  by  its  insurance   company
subsidiaries and equity investees was $3.2 million in 1995, $8.0 million in 1994
and $2.9 million in 1993.

       Interest Rate Swap Agreements

       Prior to the  Acquisition,  AGP entered into  several  contracts to hedge
interest rate risks. At the date of the Acquisition,  these contracts had ceased
to effectively hedge the risks and were recorded at their fair value pursuant to
purchase  accounting.  All such contracts were terminated in 1994 and 1995, with
no  significant  gain or loss  recognized.  The  contracts  were  carried in the
balance  sheet as a liability  at their fair value of $10.6  million at December
31, 1994.

       Expenses Related to Terminated Merger Agreement

       In  November  1994,  Conseco and another  company  agreed to  terminate a
merger agreement. Conseco incurred pre-tax expenses totaling approximately $35.8
million including: (i) $15.1 million of fees to banks for financing commitments;
(ii) $9.8 million loss on the decline in fair value of common stock  acquired by
Conseco in  connection  with the  proposed  merger;  and (iii) $10.9  million of
legal, accounting and actuarial fees and other expenses.

       Minority Interest

       Minority interest represents the interest of investors other than Conseco
in BLH and Partnership II and its  subsidiaries.  Minority  interest at December
31, 1995, included:  (i) $73.4 million interest in the common stock of BLH; (ii)
$99.0 million interest in the redeemable preferred stock of a subsidiary of AGP;
(iii) $11.7  million  interest in the AGP 1994 Series PIK Preferred  Stock;  and
(iv) $219.2  million  interest in the limited  partnership  and common  stock of
Partnership II and its subsidiaries.

                                       94
<PAGE>
                         CONSECO, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

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

       Changes in minority interest during 1995 and 1994 are summarized below:
<TABLE>
<CAPTION>
                                                                                                   1995              1994
                                                                                                   ----              ----
                                                                                                     (Dollars in millions)
<S>                                                                                               <C>           <C>            
Minority interest, beginning of year.............................................................. $321.7        $223.8
    Consolidation of CCP, effective January 1, 1995...............................................  191.2           -
    Changes in investments held by minority interest:
       Purchase of BLH common stock by Conseco.................................................... (141.8)           -
       Repurchase by BLH of its common stock .....................................................  (27.7)        (35.7)
       Repurchase by CCP of its common stock......................................................  (44.5)           -
       Purchase of CCP common stock in the CCP Merger............................................. (241.7)           -
       Conseco's additional ownership interest in BLH and AGP
          as a result of the CCP Merger...........................................................  (53.8)           -
       Redeemable preferred stock of a subsidiary of AGP
          outstanding at the Acquisition date (i).................................................     -           99.0
       Investment in AGP common stock.............................................................     .5            -
       Investment in AGP 1994 Series PIK Preferred Stock (ii).....................................     -           31.1
       Investment in Partnership II (ii)..........................................................   16.3          36.9
       Other  ....................................................................................    1.6          (2.9)
    Equity of  minority  interest  in the change in  financial  position  of the
          Company's subsidiaries:
          Net income before extraordinary charge..................................................  109.0          59.0
          Extraordinary charge....................................................................   (2.8)           -
          Unrealized appreciation (depreciation) of securities ...................................  292.4         (75.6)
          Dividends...............................................................................  (17.1)        (13.9)
                                                                                                   ------        ------

       Minority interest, end of year ............................................................ $403.3        $321.7
                                                                                                   ======        ======
<FN>
    (i)   Consists of 2,760,000 shares of $2.16 Redeemable  Cumulative Preferred
          Stock (the "$2.16  Preferred  Shares") and  1,200,000  shares of $2.32
          Redeemable Cumulative Preferred Stock (the "$2.32 Preferred Shares").

          The $2.16 Preferred Shares are entitled to cash dividends of $2.16 per
          share per annum payable quarterly and may be redeemed,  in whole or in
          part, at any time after August 25, 1997, at $26.25 per share declining
          to $25.00 per share on or after  September 30, 2000,  plus  cumulative
          unpaid   dividends.   The  $2.16  Preferred   Shares  are  mandatorily
          redeemable on September 30, 2007.

          The $2.32 Preferred Shares are entitled to cash dividends of $2.32 per
          share per annum payable quarterly and may be redeemed,  in whole or in
          part,  at any time  after  February  2,  1998,  at  $26.25  per  share
          declining  to $25.00  per share on or after  February  1,  2001,  plus
          unpaid   cumulative   dividends.   The  $2.32  Preferred   Shares  are
          mandatorily redeemable on February 15, 2008.

          Zero  coupon  U.S.  Government  bonds  have  been  placed in an escrow
          account to be used for the future  redemption  of the $2.16  Preferred
          Shares and the $2.32  Preferred  Shares on or before  their  mandatory
          redemption  dates.  The aggregate  redemption  values and the maturity
          dates of such bonds  correspond to the  redemption  values  (excluding
          cumulative unpaid dividends) and the mandatory redemption dates of the
          $2.16 Preferred Shares and the $2.32 Preferred Shares. At December 31,
          1995,  the  bonds  had an  amortized  cost  of  $39.2  million  and an
          estimated fair value of $50.1 million.

    (ii)  See the description of the Acquisition and AGP's sale  of common stock
          in 1995 in note 2.

</FN>
</TABLE>
                                       94
<PAGE>
                         CONSECO, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

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

    10.  SHAREHOLDERS' EQUITY:

       Authorized  preferred stock is 20,000,000 shares.  Conseco issued 100,000
shares of $55 Series B Redeemable  Preferred Stock ("Series B preferred  stock")
with a stated value of $50.0  million  ($500 per share) in 1987 and redeemed all
of the shares at stated value in 1993. Conseco issued 5,750,000 shares of Series
D Cumulative  Convertible  Preferred  Stock ("Series D preferred  stock") with a
stated  value of $287.5  million  ($50 per  share) in  January  1993 in a public
offering.  Annual  dividends  of $3.25  on each  Series D  preferred  share  are
cumulative from the date of original issue and are payable quarterly. The Series
D preferred stock is convertible at the holder's option into shares of Conseco's
common stock at a conversion  price of $31.875 per share,  equivalent to a ratio
of  approximately  1.5686  shares of common  stock for each  share of  preferred
stock.  Proceeds  from the  offering  of  approximately  $278.5  million  (after
underwriting  and other  associated  costs)  were used to  redeem  the  Series B
preferred stock and were added to the Company's general funds.  During 1993, 274
Series D preferred shares were converted to 430 common shares. In 1994 and 1995,
no Series D preferred shares were converted to common shares.  In December 1994,
the  Company  repurchased  80,000  Series  D  preferred  shares  in open  market
transactions in connection with its stock repurchase  program at a total cost of
$3.3 million.  Such preferred  shares would have been  convertible  into 125,490
shares of common stock.

       Changes in the number of shares of common stock outstanding for the years
1995, 1994 and 1993 were as follows:
<TABLE>
<CAPTION>

                                                                                    1995           1994            1993
                                                                                    ----           ----            ----
<S>                                                                              <C>            <C>            <C>
Balance, beginning of year......................................................  44,369,700     50,623,546     49,822,296
    Stock options exercised.....................................................     182,716      7,730,908      1,698,464
    Common shares converted from
       Series D preferred shares................................................       -              -                430
    Shares issued under compensation
       plans....................................................................       8,498          8,774          3,756
    Treasury stock purchased....................................................  (4,045,000)   (13,993,528)      (901,400)
                                                                                  ----------    -----------    -----------

Balance, end of year............................................................  40,515,914     44,369,700     50,623,546
                                                                                  ==========    ===========     ==========
</TABLE>

       Dividends  declared on common stock for 1995,  1994 and 1993, were $.093,
$.25 and $.15 per common  share,  respectively.  A  liability  was  accrued  for
dividends declared but unpaid at December 31, 1995,  totaling $.4 million.  Such
dividends were paid in January 1996.

       In 1995 and 1994, the Company repurchased  approximately 4 million and 14
million  shares of its  common  stock  for $92.4  million  and  $360.2  million,
respectively, in connection with its stock repurchase program.

       The Company was  authorized  under its 1983 employee stock option plan to
grant options to purchase up to 24 million shares of the Company's  common stock
at a price not less than its market value on the date the option is granted. The
1983 stock  option plan  continues to govern  options  granted  thereunder,  but
expired in all other  respects in December  1993. A new plan was adopted in 1994
which  authorizes the granting of options to purchase up to 12 million shares of
the Company's common stock at a price not less than its market value on the date
the option is granted.  The options are exercisable for up to 10 years from date
of grant and may become  exercisable  immediately  or over a period of time. The
plan also  permits  granting  of stock  appreciation  rights and  certain  other
awards.

                                       95
<PAGE>
                         CONSECO, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

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

       Stock options granted were as follows:
<TABLE>
<CAPTION>
                                                                                             Number of shares
                                                            Option price              1995         1994            1993
                                                            ------------              ----         ----            ----
<S>                                                  <C>                          <C>           <C>           <C>        
Outstanding at January 1,...........................  $1.3125 to $28.1875          11,014,312    13,478,568    12,804,388
Granted during the year.............................  $21.71875 to $28.5937         2,058,600        -              -
                                                      $20.9375 to $29.625                -        6,428,000         -
                                                      $21.1875 to $28.1875               -            -         2,922,800
Exercised during the year..........................   $1.3125 to $26.625             (182,716)   (7,730,908)   (1,698,464)
Canceled during the year...........................   $1.5315 to $29.625             (146,764)   (1,161,348)     (550,156)
                                                                                  -----------    ----------    ----------

Outstanding at December 31,........................   $1.4375 to $29.625           12,743,432    11,014,312    13,478,568
                                                                                   ==========    ==========    ==========

Portion thereof that
    is exercisable at
    December 31,...................................   $1.4375 to $28.1875           3,676,022     1,549,088     8,125,386
                                                                                    =========     =========     =========

Available for future grant........................                                  4,199,400     6,245,000         -
                                                                                    =========     =========     =========
</TABLE>

       In addition to  16,942,832  shares of common stock  reserved for issuance
under the 1983 and 1994 stock option plans, 1,238,833 shares of common stock are
reserved for issuance  under stock bonus and deferred  compensation  plans.  The
common stock and additional  paid-in capital account was reduced by $6.1 million
at  December  31,  1995,  for the  unearned  portion of the  incentive  deferred
compensation program.

       In February 1994,  Conseco  implemented an option exercise  program under
which its chief  executive  officer and four of its  executive  vice  presidents
exercised  outstanding  options to purchase  approximately 7.2 million shares of
the  Company's   common  stock.   The  options  would  otherwise  have  remained
exercisable  until the years  1999 and 2000.  As a result of the  exercise,  the
Company  realized a tax deduction  equal to the aggregate tax gain recognized by
the executives.  The tax benefit of $67.8 million (net of payroll taxes incurred
of $2.9  million) and the proceeds  from the exercise of these  options of $15.4
million were  reflected as  increases to common stock and paid-in  capital.  The
Company withheld  sufficient shares to cover federal and state taxes owed by the
executives as a result of the exercise transactions. Net of withheld shares, the
Company issued  approximately  3.6 million common shares to the executives.  The
Company also granted to the  executive  officers new options to purchase a total
of  6,032,000  shares of the  Company's  common  stock at $29.625 per share (the
market price at the date of such grant) under the 1994 Stock and Incentive  Plan
to replace the shares  surrendered for taxes and the exercise price on these and
other recent option exercises and as the 1994 incentive grant to the executives.

                                       96

<PAGE>
                         CONSECO, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

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

       11.  OTHER OPERATING STATEMENT DATA:

       Insurance policy income consisted of the following:
<TABLE>
<CAPTION>

                                                                                           1995         1994         1993
                                                                                           ----         ----         ----
                                                                                                (Dollars in millions)
<S>                                                                                     <C>          <C>         <C>
Direct premiums collected.............................................................   $3,172.9     $1,907.4    $2,169.9
Reinsurance assumed...................................................................        6.1          5.1         6.0
Reinsurance ceded.....................................................................      (72.6)       (33.4)      (35.8)
                                                                                         --------     --------    --------

          Premiums collected, net of reinsurance......................................    3,106.4      1,879.1     2,140.1
Change in unearned premiums...........................................................        6.6        (3.9)         4.4
Less premiums on universal life and products
    without mortality and morbidity risk which are
    recorded as additions to insurance liabilities ...................................    1,757.4        634.6       891.9
                                                                                         --------     --------     -------
          Premiums on products with mortality risk,
             recorded as insurance policy income......................................    1,355.6      1,240.6     1,252.6
Fees and surrender charges............................................................      108.1         43.0        38.8
Amortization of deferred policy fees..................................................        1.3          2.0         2.4
                                                                                         --------     --------     -------

          Insurance policy income.....................................................   $1,465.0     $1,285.6    $1,293.8
                                                                                         ========     ========    ========
</TABLE>

       The five  states with the largest  shares of premiums  collected  in 1995
were  Illinois (11  percent),  Florida (10  percent),  Michigan  (7.5  percent),
California  (6.7 percent) and Texas (6.6 percent).  No other state accounted for
more than 5 percent of total collected premiums.

       Other operating costs and expenses were as follows:
<TABLE>
<CAPTION>

                                                                                           1995         1994         1993
                                                                                           ----         ----         ----
                                                                                                (Dollars in millions)
<S>                                                                                       <C>          <C>         <C>
Commission expense....................................................................     $ 47.7       $ 27.5      $ 31.6
Other.................................................................................      224.4        186.6       182.8
                                                                                           ------       ------     -------

          Other operating costs and expenses..........................................     $272.1       $214.1      $214.4
                                                                                           ======       ======      ======
</TABLE>

       Conseco considers anticipated returns from the investment of policyholder
balances in determining the  amortization of the cost of policies  purchased and
cost of  policies  produced.  Sales of fixed  maturity  investments  change  the
incidence of profits on such  policies  because  gains  (losses) are  recognized
currently and, if the sale proceeds are reinvested at the current market yields,
the  expected  future  yields on the  investment  of  policyholder  balances are
reduced (increased). Accordingly, amortization of the cost of policies purchased
was increased (decreased) by $106.4 million, $(3.9) million and $46.0 million in
the years ended December 31, 1995, 1994 and 1993, respectively, and amortization
of the cost of policies  produced was increased  (decreased)  by $20.2  million,
$(1.4) million and $43.2 million in the years ended December 31, 1995,  1994 and
1993, respectively.

                                       97
<PAGE>
                         CONSECO, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

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

          The changes in the cost of policies purchased were as follows:
<TABLE>
<CAPTION>
                                                                                           1995         1994         1993
                                                                                           ----         ----         ----
                                                                                                (Dollars in millions)
<S>                                                                                     <C>          <C>           <C>
Balance, beginning of year............................................................   $1,021.6     $  623.7      $643.5
    Consolidation of CCP effective January 1, 1995....................................      345.2          -           -
    Amounts related to CCP Merger.....................................................      118.3          -           -
    Amounts acquired..................................................................        -          454.3         3.8
    Amortization related to operations:
       Cash flow realized.............................................................     (252.0)      (184.8)     (181.1)
       Interest added.................................................................      133.2        108.6       115.8
    Amortization related to sales of investments......................................     (106.4)         3.9       (46.0)
    Amounts related to fair value adjustment
       of actively managed fixed maturities...........................................     (395.6)        94.6        (5.3)
    Transferred to cost of policies produced related to
       exchanged health policies......................................................      (13.5)       (20.2)      (28.4)
    Amounts related to purchase of additional shares of BLH...........................      179.9          -         118.4
    Amounts related to deconsolidation of WNC.........................................        -          (61.9)         -
    Reinsurance and other ............................................................        -            3.4         3.0
                                                                                          -------     --------      ------

Balance, end of year..................................................................   $1,030.7     $1,021.6      $623.7
                                                                                         ========     ========      ======
</TABLE>

       Based on current  conditions  and  assumptions as to future events on all
policies in force,  the Company expects to amortize  approximately 14 percent of
the December 31, 1995, balance of cost of policies purchased in 1996, 13 percent
in 1997,  12 percent in 1998,  11 percent in 1999,  and 10 percent in 2000.  The
discount  rates  used to  determine  the  amortization  of the cost of  policies
purchased  prior to  November  19,  1992,  ranged  from 15 percent to 20 percent
during the three-year period ended December 31, 1995. The discount rates used to
determine the amortization of the cost of policies  purchased after November 19,
1992, ranged from 4 percent to 8 percent.

       The changes in the cost of policies produced were as follows:
<TABLE>
<CAPTION>

                                                                                           1995         1994         1993
                                                                                           ----         ----         ----
                                                                                                (Dollars in millions)
<S>                                                                                       <C>          <C>          <C>
Balance, beginning of year............................................................     $300.7       $238.6       $290.8
    Consolidation of CCP, effective January 1, 1995...................................      111.9          -           -
    Amounts related to CCP Merger.....................................................      (62.8)         -           -
    Additions.........................................................................      302.9        164.0        168.8
    Amortization related to operations................................................      (62.0)       (46.1)       (69.4)
    Amortization of deferred revenue..................................................        1.3          1.6          1.3
    Amortization related to sales of investments......................................      (20.2)         1.4        (43.2)
    Amounts related to fair value adjustment of
       actively managed fixed maturities..............................................      (74.9)        18.6        (65.0)
    Transferred from cost of policies purchased related to
       exchanged health policies, net of related reserves.............................        1.6          7.5         25.4
    Amounts related to purchase of additional shares of BLH...........................     (107.5)          -         (73.3)
    Amounts related to reinsurance treaty.............................................        -             -           3.2
    Amounts related to deconsolidation of WNC.........................................        -          (84.9)          -
                                                                                           ------       ------       ------

Balance, end of year..................................................................     $391.0       $300.7       $238.6
                                                                                           ======       ======       ======
</TABLE>
                                       98

<PAGE>
                         CONSECO, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

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

       12.  CONSOLIDATED STATEMENT OF CASH FLOWS:

       The  following  non-cash  items were not  reflected  in the  consolidated
statement of cash flows in 1995: (i) the redemption of convertible  subordinated
debentures  of a  subsidiary  with a  principal  amount  of $9.2  million  using
segregated cash; (ii) the issuance of Conseco's common stock to employee benefit
plans of $4.2 million;  and (iii) the tax benefit of $.4 million  related to the
issuance of Conseco's  common stock under employee  benefit plans. The following
non-cash   items  were  not  reflected  in  1994:  (i)  recapture  of  insurance
liabilities  and invested  assets  totaling  $390.2 million and $371.0  million,
respectively,  described in note 6; (ii) redemption of convertible  subordinated
debentures  of a  subsidiary  with a  principal  amount of $44.8  million  using
segregated  cash;  (iii) the  issuance of  Conseco;'s  common  stock to employee
benefit plans of $2.4 million; and (iv) the tax benefit of $69.2 million related
to  issuance of  Conseco's  common  stock  under  employee  benefit  plans.  The
following  non-cash  items were not  reflected in 1993:  (i) the  surrender  for
redemption of $50.0 million stated value of ICH preferred  stock in exchange for
common  shares  of BLH (as  described  in note 2 to the  consolidated  financial
statements);  (ii) recapture of insurance  liabilities  and invested assets each
totaling  approximately  $338.5  million in  connection  with the  recapture  of
reinsurance as described in note 6; (iii) the issuance of Conseco's common stock
to employee  benefit  plans of $3.2  million;  and (iv) the tax benefit of $15.3
million  related to issuance of Conseco's  common stock under  employee  benefit
plans.

       Cash  flows  from  operations  included  interest  paid on debt of $112.0
million,  $54.3 million and $58.8 million in 1995, 1994 and 1993,  respectively.
Income taxes paid were $90.3 million,  $99.8 million and $204.9 million in 1995,
1994 and 1993, respectively.

       13.  STATUTORY INFORMATION:

       Statutory  accounting practices prescribed or permitted for the Company's
insurance subsidiaries by regulatory authorities differ from GAAP. The Company's
life  insurance  subsidiaries  reported  the  following  amounts  to  regulatory
agencies,  after  appropriate  eliminations of intercompany  accounts among such
subsidiaries:
<TABLE>
<CAPTION>
                                                                                                        1995         1994
                                                                                                        ----         ----
                                                                                                      (Dollars in millions)
<S>                                                                                                <C>             <C>
Statutory capital and surplus....................................................................   $   832.2       $651.2
Asset valuation reserve..........................................................................       124.1         57.4
Interest maintenance reserve.....................................................................       247.4         83.0
Portion of surplus debenture carried as a liability .............................................        95.0           -
                                                                                                     --------       -------

      Total......................................................................................    $1,298.7       $791.6
                                                                                                     ========       ======
</TABLE>

       Combined   statutory   net  income  of  the  Company's   life   insurance
subsidiaries was $183.8 million, $112.5 million and $162.3 million in 1995, 1994
and 1993,  respectively,  after appropriate eliminations of intercompany amounts
among such subsidiaries.

       In connection with the acquisition of BLH, the capital of one of the life
insurance   subsidiaries  (Bankers  Life  Insurance  Company  of  Illinois)  was
increased by providing cash in exchange for a surplus  debenture.  The remaining
balance of the surplus  debenture of $430.0  million at December  31,  1995,  is
considered  a part of  statutory  capital  and  surplus  of the  life  insurance
subsidiary.  Payments to BLH of principal and interest on the surplus  debenture
may be made  from  available  funds  only  with  the  approval  of the  Illinois
Department  of  Insurance  when its  Director is  satisfied  that the  financial
condition  of the  subsidiary  warrants  that action.  Such  approval may not be
withheld  provided the surplus of the  subsidiary  exceeds,  after such payment,
approximately $128 million.  Such subsidiary's surplus at December 31, 1995, was
$359.1 million.

                                       99
<PAGE>

                         CONSECO, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

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

       American Life and Casualty's  capital and surplus includes a surplus note
with a balance of $50.0  million at December 31, 1995.  Each payment of interest
or  principal  on the  surplus  notes  requires  the prior  approval of the Iowa
Insurance  Division.  The Iowa  insurance  law also  provides  that  payments of
dividends on capital  stock and interest and  principal on surplus  notes may be
made only out of an insurer's  earned  surplus.  At December 31, 1995,  American
Life and  Casualty  had earned  surplus  of $109.5  million.  American  Life and
Casualty  follows  certain   permitted   accounting   practices  which  are  not
specifically prescribed in state laws, regulations, general administrative rules
and various NAIC publications. Such permitted accounting practices do not affect
statutory surplus.

       As  a  result  of  the  acquisitions   and  subsequent   recapitalization
transactions of CCP's insurance subsidiaries,  a CCP insurance subsidiary issued
a surplus  debenture  to its direct  parent  company.  As  required by the state
regulatory  authorities,  the  debenture  is  classified  as a part of statutory
capital and surplus of the insurance  subsidiary to the extent that such capital
and surplus equals the level of capital and surplus  required by the regulators.
The balance of the  debenture in excess of such amount is carried as a liability
on the statutory balance sheet. This amount,  however,  would be reclassified to
statutory  capital  and  surplus to the extent  subsequently  needed to meet the
level of capital and surplus required by the regulators.

       Statutory  accounting  practices  require  the  asset  valuation  reserve
("AVR") and the interest maintenance reserve ("IMR") be reported as liabilities.
The  purpose  of  these  reserves  is to  stabilize  statutory  surplus  against
fluctuations in the market value of  investments.  The IMR captures all realized
investment gains and losses,  net of income tax, on debt  instruments  resulting
from changes in interest rates and provides for subsequent  amortization of such
amounts into statutory net income on a basis  reflecting the remaining  lives of
the  assets  sold.  The AVR  captures  all  realized,  net of  income  tax,  and
unrealized  investment  gains and losses related to changes in  creditworthiness
and is also  adjusted  each year based on a formula  related to the  quality and
loss experience of the Company's investment portfolio.

       Included in statutory  capital and surplus  shown above are the following
investments  in  affiliates,  all of which are  eliminated  in the  consolidated
financial statements prepared in accordance with GAAP:
<TABLE>
<CAPTION>

                                                                                  1995                   1994
                                                                         -------------------      ---------------------
                                                                                    Admitted                   Admitted
                                                                                      asset                      asset
                                                                         Cost         value        Cost          value
                                                                         ----         -----        ----          -----
                                                                                        (Dollars in millions)
<S>                                                                    <C>            <C>         <C>           <C>
Common stock of Conseco purchased in open market
   transactions (18,588,952 shares in 1995 and 1994)................... $  39.6        $  11.3     $  39.6       $  7.8
Notes payable of Conseco and its non-life subsidiaries.................    68.0           48.0        68.0         47.7
Common stock of BLH (2,314,737 shares) ................................    50.0           46.9        50.0         43.9
Common stock of AGP (463,649 shares) ..................................     2.4            6.3         2.4          6.3
Preferred stock of Conseco.............................................   900.0            -         900.0         -
Investment in Partnership II...........................................     -              -           1.8          1.8
Investment in AGP 1994 Series PIK Preferred Stock......................    43.9           43.9        20.8         20.8

</TABLE>

                                       100

<PAGE>

                         CONSECO, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

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

     The following table compares the consolidated pretax income determined on a
statutory  accounting  basis with such income reported herein in accordance with
GAAP:
<TABLE>
<CAPTION>

                                                                                           1995          1994        1993
                                                                                           ----          ----        ----
                                                                                                 (Dollars in millions)
<S>                                                                                        <C>          <C>        <C>
Life insurance subsidiaries:
   Pretax income as reported on a statutory
     accounting basis before deduction of
     expenses paid to affiliates and
     transfers to and from and amortization
     of the IMR..........................................................................   $463.6       $229.2     $566.8

   GAAP adjustments:
     Change in difference in carrying values of investments..............................    189.3         31.7       14.3
     Eliminate financial reinsurance effects.............................................      -            4.4       12.8
     Changes in cost of policies purchased...............................................   (225.1)       (74.2)    (110.7)
     Changes in cost of policies produced................................................    224.4        123.3       51.1
     Changes in insurance liabilities....................................................    (46.4)       (27.1)     (31.5)
     Reinsurance recapture...............................................................      -           19.2       15.5
     Other adjustments, net..............................................................      -           13.5        2.0
                                                                                            ------       ------     ------

             GAAP pretax income .........................................................    605.8        320.0      520.3

Non-life companies:
   Interest expense......................................................................   (119.4)       (59.3)     (58.0)
   Equity in earnings of CCP ............................................................      -           24.7       37.4
   Equity in earnings of WNC.............................................................      -           40.2        -
   Restructuring income..................................................................     15.2         80.8        -
   Loss on terminated acquisition........................................................      -          (35.8)       -
   Incentive earnings allocation from Partnership I .....................................      -            -         36.6
   Gain on sale of stock by subsidiaries.................................................      -            -        101.5
   All other income and expense, net
     (excluding amounts received from affiliates)........................................    (83.1)       (46.2)     (27.6)
                                                                                            ------       ------     ------

             GAAP consolidated pretax income.............................................   $418.5       $324.4     $610.2
                                                                                            ======       ======     ======
</TABLE>
     State insurance laws generally restrict the ability of insurance  companies
to pay dividends or make other distributions. Net assets of the Company's wholly
owned life  insurance  subsidiaries,  determined  in accordance  with  generally
accepted  accounting  principles,   aggregated  approximately  $1.7  billion  at
December  31,  1995,  of which  approximately  $97.9  million is  available  for
distribution  to Conseco in 1995  without  the  permission  of state  regulatory
authorities.

     Most states have adopted  risk-based  capital ("RBC") rules to evaluate the
adequacy  of  statutory  capital  and  surplus in  relation  to  investment  and
insurance  risks.  The RBC formula is designed as an early  warning tool to help
state regulators identify possible weakly capitalized  companies for the purpose
of  initiating  regulatory  action.  At December 31,  1995,  the ratios of total
adjusted  capital to RBC,  as defined by the rules,  for the  primary  insurance
subsidiaries of Conseco,  BLH and AGP were greater than twice the level at which
regulatory attention is triggered.

                                       101
<PAGE>
                         CONSECO, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

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

14.  BUSINESS SEGMENT AND DISTRIBUTION CHANNELS:

     Conseco's  earnings result from three different  activities:  (i) operating
life insurance  companies;  (ii) providing services to affiliates and others for
fees;  and  (iii)  acquiring  and  restructuring  investments,   including  life
insurance  companies held in partnership  with other  investors.  Conseco's life
insurance operations are primarily conducted through the following segments: (i)
senior market operations (consisting of the activities of BLH, which distributes
Medicare  supplement  policies and other life and health  products to the senior
citizens  market and others through career agents,  most of whom sell only BLH's
products);  (ii)  annuity  operations  (consisting  of the  operations  of Great
American Reserve and Beneficial Standard which were subsidiaries of CCP prior to
August 31,  1995,  and which  distribute  tax  qualified  annuities  and certain
employee   benefit-related   products   primarily   to   school   teachers   and
administrators  through  educator  market  specialists  and  annuities  and life
insurance  products  through  other  diversified  cost  effective   distribution
channels);  (iii) other life insurance operations  (consisting of the operations
of  National  Fidelity,   Bankers  National  and  Lincoln  American  which  have
profitable blocks of business, but do not currently market their products to new
customers);  (iv)  partnership  operations  (consisting of the activities of AGP
which distributes annuities and life insurance products through a general agency
and brokerage  distribution system and which was acquired through Partnership II
in September  1994);  and (v) WNC (which  distributes  single  premium  deferred
annuities  through  financial  institutions  and other annuity  products through
personal producing general agents and which was disposed of in 1994).

                                       102

<PAGE>
                         CONSECO, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

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

     Financial  information  related  to these  activities  as  included  in the
consolidated financial statements is as follows:
<TABLE>
<CAPTION>
                                                                                           1995         1994         1993
                                                                                           ----         ----         ----
<S>                                                                                   <C>            <C>         <C>     
                                                                                              (Dollars in millions)
Premiums collected, net of reinsurance
    Senior market operations......................................................... $  1,491.0     $1,512.9    $ 1,436.9
    Annuity operations...............................................................      709.8          -            -
    Other life insurance operations..................................................       80.0         83.0        142.2
    Partnership operations...........................................................      825.6        283.2         -
    WNC..............................................................................        -            -          561.0
                                                                                      ----------     --------    ---------

               Total................................................................. $  3,106.4     $1,879.1    $ 2,140.1
                                                                                      ==========     ========    =========

Revenues:
    Insurance operations:
       Senior market operations...................................................... $  1,522.4     $1,437.0    $ 1,450.5
       Annuity operations............................................................      533.2         24.7         37.4
       Other life insurance operations ..............................................      112.4        116.4        207.4
       Partnership operations........................................................      628.9        111.4          -
       WNC...........................................................................        -           40.2        774.2
                                                                                      ----------     --------     --------
           Subtotal .................................................................    2,796.9      1,729.7      2,469.5
    Fee-based operations.............................................................       69.2         71.0         49.0
    Restructuring income ............................................................       15.2         80.8        138.1
    Interest and other ..............................................................        8.3          2.2         14.1
    Eliminations.....................................................................      (34.3)       (21.7)       (34.7)
                                                                                      ----------      -------     ---------

               Total.................................................................  $ 2,855.3     $1,862.0    $ 2,636.0
                                                                                       =========     ========    =========

Income  before  income  taxes,   minority  interest  and  extraordinary  charge:
    Insurance operations:
       Senior market operations......................................................  $   188.4    $   197.1    $   208.1
       Annuity operations............................................................      100.1         24.7         37.4
       Other life insurance operations ..............................................       14.5         23.5         55.0
       Partnership operations........................................................      137.9         12.4          -
       WNC...........................................................................        -           40.2        204.5
                                                                                       ---------      -------     --------
           Subtotal..................................................................      440.9        297.9        505.0
    Fee-based operations.............................................................       32.1         39.5         22.5
    Restructuring income.............................................................       15.2         45.0        138.1
    Interest and other...............................................................      (69.5)       (54.3)       (52.4)
    Eliminations.....................................................................        (.2)        (3.7)        (3.0)
                                                                                       ---------     --------     --------

               Total ................................................................  $   418.5    $   324.4   $    610.2
                                                                                       =========    =========   ==========
Assets:
    Insurance operations:
       Senior market operations......................................................  $ 4,785.2   $  4,040.2    $ 4,146.1
       Annuity operations............................................................    5,425.3        195.4        244.3
       Other life insurance operations  .............................................      832.5        926.2        993.7
       Partnership operations........................................................    6,204.0      5,449.7          -
       WNC  .........................................................................        -            -        8,369.7
                                                                                       ---------    ---------    ---------
           Subtotal..................................................................   17,247.0     10,611.5     13,753.8
    Fee-based operations.............................................................       33.1         49.9         34.4
    Interest and other...............................................................    2,010.9      1,105.8      1,861.3
    Eliminations.....................................................................   (1,993.5)      (955.3)    (1,900.2)
                                                                                      ----------  -----------    ---------

               Total.................................................................  $17,297.5    $10,811.9    $13,749.3
                                                                                       =========    =========    =========
</TABLE>
                                       103
<PAGE>
                         CONSECO, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

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

       15.  QUARTERLY FINANCIAL DATA (UNAUDITED):

       We compute  earnings per common share for each quarter  independently  of
earnings per share for the year. The sum of the quarterly earnings per share may
not equal the  earnings  per share for the year  because  of:  (i)  transactions
affecting the weighted average number of shares outstanding in each quarter; and
(ii) the uneven distribution of earnings during the year.
<TABLE>
<CAPTION>
                                                                                                 1995
                                                                            -----------------------------------------------
                                                                            1st Qtr.     2nd Qtr.     3rd Qtr.     4th Qtr.
                                                                            --------     --------     --------     --------
                                                                             (Dollars in millions, except per share amounts)
<S>                                                                          <C>          <C>          <C>          <C>
Insurance policy income.....................................................  $367.6       $362.6       $373.1       $361.7
Revenues....................................................................   652.3        737.1        676.7        789.2
Income before income taxes, minority interest
    and extraordinary charge ...............................................    85.9        116.4         83.6        132.6
Net income..................................................................    24.4         99.9         43.5         52.6

Net income per common share and common equivalent share:
    Primary:
       Net income before extraordinary charge ..............................    $.45        $2.23       $  .91        $1.16
       Extraordinary charge.................................................    -            -            -             .05
                                                                               -----        -----        -----       ------

          Net income........................................................    $.45        $2.23       $  .91        $1.11
                                                                                ====        =====       ======        =====

    Fully diluted:
       Net income before extraordinary charge ..............................    $.45        $1.94        $ .84        $1.05
       Extraordinary charge.................................................    -            -            -             .04
                                                                                ----        -----        -----        -----


          Net income........................................................    $.45        $1.94        $ .84        $1.01
                                                                                ====        =====        =====        =====
</TABLE>
<TABLE>
<CAPTION>
                                                                                                 1994
                                                                            -----------------------------------------------
                                                                            1st Qtr.     2nd Qtr.     3rd Qtr.     4th Qtr.
                                                                            --------     --------     --------     --------
                                                                            (Dollars in millions, except per share amounts)
<S>                                                                          <C>          <C>          <C>         <C>
Insurance policy income.....................................................  $321.1       $312.9       $320.2      $331.4
Revenues....................................................................   490.2        413.9        423.9       534.0
Income before income taxes, minority interest
    and extraordinary charge ...............................................   134.2         63.4         78.2        48.6
Net income..................................................................    80.1         34.2         35.8          .3

Net income (loss) per common share and common equivalent share:
    Primary:
       Net income (loss) before extraordinary charge........................   $1.37        $ .56        $ .60      $ (.06)
       Extraordinary charge  ...............................................     .04          -            -           .03
                                                                               -----        -----       ------      ------

          Net income (loss).................................................   $1.33        $ .56        $ .60      $ (.09)
                                                                               =====        =====        =====      ======

    Fully diluted:
       Net income (loss) before extraordinary charge........................   $1.26        $ .55        $ .59      $ (.06)
       Extraordinary charge ................................................     .04          -            -           .03
                                                                               -----       ------        -----       ------

          Net income (loss).................................................   $1.22        $ .55        $ .59      $ (.09)
                                                                               =====        =====        =====      ======
</TABLE>
                                       104
<PAGE>

                         CONSECO, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

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

       Our  quarterly  results of  operations  are based on numerous  estimates,
principally  related to policy  reserves,  the  amortization of cost of policies
purchased,  the  amortization of cost of policies  produced and income taxes. We
revise all such estimates each quarter and we ultimately adjust them to year-end
amounts.  When we determine  revisions are necessary,  we report them as part of
operations of the current quarter.

16.    SUBSEQUENT EVENTS (UNAUDITED):

       On January 23,  1996,  Conseco  completed  the  offering of 4.37  million
shares  of  Preferred  Redeemable  Increased  Dividend  Equity  Securities,   7%
Convertible   Preferred  Stock   ("PRIDES").   Proceeds  from  the  offering  of
approximately $258 million (after  underwriting and other associated costs) were
used to repay amounts outstanding under the Credit Agreement.

       Each share of PRIDES will pay  dividends  at the annual rate of 7 percent
of the $61.125 liquidation  preference per share (equivalent to an annual amount
of $4.279 per share),  payable  quarterly.  On February 1, 2000,  unless  either
previously  redeemed by Conseco or converted  at the option of the holder,  each
share of PRIDES  will  mandatorily  convert  into two shares of  Conseco  common
stock,  subject  to  adjustment  in  certain  events.  Shares of PRIDES  are not
redeemable prior to February 1, 1999. During the period February 1, 1999 through
February 1, 2000, the Company may redeem any or all of the outstanding shares of
PRIDES.  Upon such  redemption,  each holder will receive,  in exchange for each
share of PRIDES,  the number of shares of Conseco  common stock equal to (A) the
sum of (i)  $62.195,  declining  to $61.125  after  February  1, 1999,  and (ii)
accrued and unpaid  dividends  divided by (B) the market price of Conseco common
stock at such  date,  but in no event less than 1.71  shares of  Conseco  common
stock.  Pro forma fully diluted  earnings per share for the year ended  December
31, 1995,  assuming:  (i) the  issuance of the PRIDES;  and (ii) the use of such
proceeds to reduce notes payable of Conseco,  would have been $3.71, rather than
reported fully diluted earnings per share of $4.22.

       In  March  1996,  BLH  completed  a  tender  offer  pursuant  to which it
repurchased $148 million principal balance of its 13 percent senior subordinated
notes for $172  million.  In the first  quarter of 1996,  Conseco will report an
extraordinary  charge of approximately $9 million (after  applicable income tax)
as a result of the repurchase. The repurchase was made using the proceeds from a
revolving  credit  facility  entered into in February  1996.  Maximum  principal
amounts which can be borrowed under the agreement total $400 million  (including
a  competitive  bid  facility in the  aggregate  principal  amount of up to $100
million).  Amounts  borrowed  under the new  facility are due in 2001 and accrue
interest at a rate of LIBOR plus an applicable margin of between 50 and 75 basis
points,  depending on BLH's ratio of consolidated  net worth (such interest rate
was 6.3 percent at March 6, 1996).  Proceeds of $30 million were borrowed  under
the agreement to refinance the existing $110 million principal balance due under
the bridge loan facility.

       In conjunction with the tender offer, holders of a majority of the senior
subordinated notes consented to amendments which eliminated substantially all of
the restrictive covenants of the senior subordinated notes,  including covenants
which limited BLH's ability to pay  dividends,  incur  additional  indebtedness,
repurchase its common stock, and make certain investments.

       BLH's new revolving credit agreement  contains a number of covenants with
respect to BLH,  including  among other things,  prohibitions  or limitations on
indebtedness,  liens,  mergers,  acquisitions,  sales of assets  outside  of the
normal course of business and certain transactions with affiliates.

                                       105
<PAGE>

                         CONSECO, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

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

       The following  table sets forth the  capitalization  of the Company as of
December  31,  1995,  and the pro forma  capitalization  of the  Company to give
effect the following  transactions  as further  described  above) as if each had
occurred on December  31,  1995:  (i) the  issuance of the PRIDES and use of the
proceeds  therefrom to reduce notes  payable;  and (ii) the BLH tender offer and
related financing.
<TABLE>
<CAPTION>
                                                                                                                  As
                                                                                          Actual               Adjusted
                                                                                          ------               --------
                                                                                              (Dollars in millions)
<S>                                                                                   <C>                   <C>
Long-term debt:
   Notes payable of Conseco.........................................................   $    871.4             $  628.7
   Notes payable of BLH, not direct obligations of Conseco..........................        301.5                310.0
   Notes payable of Partnership II entities, not
     direct obligations of Conseco..................................................        283.2                283.2
                                                                                        ---------             --------

         Total long-term debt.......................................................      1,456.1              1,221.9
                                                                                        ---------             --------

Minority interest...................................................................        403.3                403.3

Shareholders' equity:
   Preferred stock..................................................................        283.5                283.5
   PRIDES...........................................................................            -                267.1
   Common stock and additional paid-in capital......................................        157.2                149.1
   Unrealized appreciation (depreciation) of securities.............................        112.7                112.7
   Retained earnings................................................................        558.3                546.8
                                                                                        ---------             --------

         Total shareholders' equity.................................................      1,111.7              1,359.2
                                                                                        ---------             --------

         Total capitalization.......................................................     $2,971.1             $2,984.4
                                                                                         ========             ========

Ratio of debt to total capital (excluding the effect of reporting fixed maturity
   securities at market):
     Debt for which Conseco is directly liable .....................................         .47X                 .34X
       Total debt for which Conseco is directly liable and debt of BLH..............         .52X                 .42X
</TABLE>

     During the first quarter of 1996, BLH repurchased 1.3 million shares of its
common stock at a cost of $27.5 million, increasing Conseco's ownership interest
in BLH to 90.5 percent.

     In February  1996,  Conseco's  Board of Directors  authorized a two-for-one
split of Conseco's  common stock. The stock split will be paid April 1, 1996, to
the holders of record at the close of business on March 20, 1996. The split will
be  effected  by issuing  one  additional  share of common  stock for each share
outstanding  on the record date.  All share data and per share amounts have been
restated to reflect the effect of the stock split.  The Board of Directors  also
authorized a quarterly  cash  dividend to be paid April 1, 1996,  of 2 cents per
post-split share; an increase of 1 cent over the prior rate.

     In March 1996,  Conseco  implemented an option exercise program under which
its chief executive officer and four of its executive vice presidents  exercised
outstanding  options  to  purchase  approximately  1.5  million  shares  of  the
Company's  common stock.  The options would otherwise have remained  exercisable
until the years 2000 through 2002. As a result of the exercise, the Company will
be able to realize a tax deduction of approximately $45.3 million,  equal to the
aggregate tax gain  recognized  by  executives as a result of the exercise.  The
Company withheld  sufficient shares to cover federal and state taxes owed by the
executives as a result of the exercise transaction.  Net of withheld shares, the
Company  issued   approximately  .8  million  shares  of  common  stock  to  the
executives.  The Company also granted to the  executive  officers new options to
purchase a total of .7 million  shares at $32.44 (the market price of a share on
the grant date) to replace  the shares  surrendered  for taxes and the  exercise
price.  The tax benefit  related to Conseco's tax  deduction,  together with the
proceeds from the exercise of the options, will be reflected as an increase, and
the cost of the  shares  withheld  to cover  taxes and  exercise  price  will be
reflected as a decrease, to paid-in capital.

                                       106
<PAGE>
                         CONSECO, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements

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

     In March 1996,  Conseco and Life  Partners  Group,  Inc.  ("LPG")  signed a
definitive merger agreement,  whereby LPG would become a wholly owned subsidiary
of Conseco.  In the  merger,  each of the issued and  outstanding  shares of LPG
common stock would be converted  into the right to receive a fraction of a share
of Conseco  common stock  determined by dividing  $21.00 by the average  closing
price of Conseco  common  stock during the 20 trading days ending two days prior
to the merger (such  fraction to be not more than 0.7000 nor less than  0.5833).
The  total  value  of the  transaction  would  be  approximately  $850  million,
including  $600 million of common stock to be issued by Conseco and $250 million
of existing LPG  long-term  debt to be assumed by Conseco.  Consummation  of the
merger,  which is subject to customary terms and conditions,  including approval
by the  stockholders  of both  LPG and  Conseco  and  regulatory  approvals,  is
expected  before  the end of June  1996.  A  termination  fee of $20  million is
payable under certain  circumstances  by either party if its shareholders do not
approve the  transaction.  At September  30, 1995,  LPG had total assets of $5.1
billion and total shareholders' equity of $.4 billion.

     In March 1996,  Conseco  announced that  Partnership II would be dissolved.
Accordingly,  the  partners  (including  Conseco and its  subsidiaries)  have no
further  commitment to make additional  contributions  of capital to Partnership
II. In accordance with the partnership agreement, all of Partnership II's assets
(primarily its investment in AGP) will be distributed to its partners subject to
the conditions contained in the partnership agreement. In any event, Partnership
II's  assets  must be  distributed  within  two years of the  effective  date of
dissolution.  In the first quarter of 1996,  Conseco will report a one-time loss
of approximately $6 million (net of applicable  income taxes) as a result of the
dissolution.

                                       107
<PAGE>

      ITEM 9.   DISAGREEMENTS ON ACCOUNTING AND FINANCIAL DISCLOSURE.

          None.

                                    PART III

          The  information  required  by  Part  III is  hereby  incorporated  by
reference from the Registrant's  definitive proxy statement to be filed with the
Commission  pursuant to Regulation  14A within 120 days after December 31, 1995,
except that the information  required by Item 10 regarding Executive Officers is
included herein under a separate caption at the end of Part I.

                                     PART IV

ITEM 14.  EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON FORM 8-K.

    (a)   1. Financial Statements.  See Index to Financial Statements on page 49
             for a list of financial statements included in this Report.

          2. Financial Statement Schedules.  The  following  financial statement
             schedules are included as part of this Report immediately following
             the signature page:

             Schedule II -- Condensed Financial Information of Registrant(Parent
             Company)

             Schedule III  -- Supplementary Insurance Information

             Schedule IV -- Reinsurance

       All other schedules are omitted,  either because they are not applicable,
not required,  or because the information they contain is included  elsewhere in
the consolidated financial statements or notes.

          3.  Exhibits.  See Exhibit Index  immediately  preceding  the Exhibits
              filed with this report


    (b)   Reports on Form 8-K.

          None


                                       108

<PAGE>

                                   SIGNATURES

      Pursuant to the requirements of Section 13 of the Securities  Exchange Act
of 1934,  the  Registrant has duly caused this report to be signed on its behalf
by the undersigned, thereunto duly authorized, this 29th day of March, 1996.

                                             CONSECO, INC.


                                              By: /s/ STEPHEN C. HILBERT
                                              --------------------------
                                                 Stephen C. Hilbert, President


      Pursuant to the requirements of the Securities  Exchange Act of 1934, this
Report  has  been  signed  below  by the  following  persons  on  behalf  of the
Registrant and in the capacities and on the dates indicated:
<TABLE>
<CAPTION>
 Signature                                              Title (Capacity)                                 Date
 ---------                                              ----------------                                 ----


<S>                                             <C>                                                  <C>   
/s/ STEPHEN C. HILBERT                           Chairman of the Board,                               March 29, 1996
- ----------------------
Stephen C. Hilbert                               President and Director
                                                 (Principal Executive Officer)

/s/ ROLLIN M. DICK                               Executive Vice President and Director                March 29, 1996
- -------------------
Rollin M. Dick                                   (Principal Financial Officer and
                                                 Principal Accounting Officer)

/s/ NGAIRE CUNEO                                 Director                                             March 29, 1996
- -------------------
 Ngaire Cuneo

/s/ DAVID R. DECATUR                             Director                                             March 29, 1996
- --------------------
David R. Decatur

/s/ LOUIS P. FERRERO                             Director                                             March 29, 1996
- --------------------
Louis P. Ferrero

/s/ DONALD F. GONGAWARE                          Director                                             March 29, 1996
- -----------------------
Donald F. Gongaware

/s/ DENNIS E. MURRAY, SR.                        Director                                             March 29, 1996
- -------------------------
Dennis E. Murray, Sr.

/s/ JAMES D. MASSEY                              Director                                             March 29, 1996
- --------------------
James D. Massey
</TABLE>


                                       109
<PAGE>

                        REPORT OF INDEPENDENT ACCOUNTANTS
                        ON FINANCIAL STATEMENT SCHEDULES





To the Shareholders and
Board of Directors
Conseco, Inc.


    Our report on the  consolidated  financial  statements of Conseco,  Inc. and
Subsidiaries  is included on page 51 of this Form 10-K. In  connection  with our
audits of such financial statements,  we have also audited the related financial
statement schedules listed in the index on page 108 of this Form 10-K.

    In our opinion,  the financial  statement  schedules referred to above, when
considered  in  relation  to the basic  financial  statements  taken as a whole,
present  fairly,  in all  material  respects,  the  information  required  to be
included therein.





                                                       COOPERS & LYBRAND L.L.P.


Indianapolis, Indiana
March 20, 1996



                                       110

<PAGE>



                         CONSECO, INC. AND SUBSIDIARIES

                                   SCHEDULE II

         Condensed Financial Information of Registrant (Parent Company)
                                  Balance Sheet
                        as of December 31, 1995 and 1994
                              (Dollars in millions)
<TABLE>
<CAPTION>

                                     ASSETS
                                                                                                   1995              1994
                                                                                                   ----              ----
<S>                                                                                              <C>            <C>            
Short-term investments.........................................................................   $    4.6       $   111.1
Actively managed fixed maturities .............................................................        -              13.3
Equity securities..............................................................................         .5             3.3
Trading account securities.....................................................................        -              17.2
Other invested assets..........................................................................       10.7             6.5
Investment in CCP Insurance, Inc...............................................................        -             195.4
Investment in wholly owned subsidiaries (eliminated in consolidation)..........................      764.6           115.4
Investment in Bankers Life Holding Corporation (eliminated in consolidation)...................      898.5           477.9
Investment in Conseco Capital Partners II, L.P. (eliminated in consolidation)..................       85.5             4.3
Receivable from subsidiaries (eliminated in consolidation).....................................      174.8            28.3
Income taxes...................................................................................      166.8            90.7
Other assets...................................................................................       71.7            42.4
                                                                                                  --------        --------

          Total assets.........................................................................   $2,177.7        $1,105.8
                                                                                                  ========        ========

                                           LIABILITIES AND SHAREHOLDERS' EQUITY

Liabilities:
    Notes payable..............................................................................    $ 871.4        $  191.8
    Notes payable to subsidiaries (eliminated in consolidation)................................       63.4            62.9
    Other liabilities due subsidiaries (eliminated in consolidation)...........................       45.5            46.4
    Other liabilities..........................................................................       85.7            57.7
                                                                                                   -------         -------

          Total liabilities....................................................................    1,066.0           358.8
                                                                                                   -------         -------
Shareholders' equity:
    Preferred stock............................................................................      283.5           283.5
    Common stock and additional paid-in capital (no par value, 500,000,000
       shares authorized, shares issued and outstanding: 1995 - 40,515,914;
       1994 - 44,369,700)......................................................................      157.2           165.8
    Unrealized appreciation (depreciation) of securities:
       Fixed maturity securities (net of applicable deferred income taxes:
          1995 - $66.8; 1994 - $(65.0))........................................................      112.6          (137.7)
       Equity securities (net of applicable deferred income taxes: 1995 - $.1;
          1994 - $(.9))........................................................................         .1            (2.0)
    Retained earnings..........................................................................      558.3           437.4
                                                                                                   -------         -------

          Total shareholders' equity...........................................................    1,111.7           747.0
                                                                                                   -------         -------

          Total liabilities and shareholders' equity...........................................   $2,177.7        $1,105.8
                                                                                                  ========        ========

<FN>

                      The accompanying note is an integral
                  part of the condensed financial information.
</FN>
</TABLE>

                                       111

<PAGE>



                         CONSECO, INC. AND SUBSIDIARIES

                                   SCHEDULE II
         Condensed Financial Information of Registrant (Parent Company)
                             Statement of Operations
              for the years ended December 31, 1995, 1994 and 1993
                              (Dollars in millions)
<TABLE>
<CAPTION>

                                                                                               1995         1994         1993
                                                                                               ----         ----         ----
<S>                                                                                         <C>            <C>         <C>
Revenues:
    Net investment income....................................................................$   8.5        $ 2.7         $ 8.4
    Dividends from subsidiaries (eliminated in consolidation)................................  106.5         39.6          18.6
    Equity in earnings of CCP Insurance, Inc.................................................    -           24.7          37.4
    Equity in earnings of Western National Corporation.......................................    -           40.2           -
    Fee and interest income from subsidiaries (eliminated in consolidation)..................   12.9          4.3          12.0
    Gain on sale of stock by subsidiaries ...................................................    -            -           101.5
    Restructuring income.....................................................................   20.6         80.8          36.6
    Other income (losses)....................................................................   (6.4)         1.4           1.7
                                                                                              ------        -----         -----

            Total revenues...................................................................  142.1        193.7         216.2
                                                                                              ------        -----         -----

Expenses:
    Interest expense on notes payable........................................................   42.6         20.6          22.8
    Interest expense to subsidiaries (eliminated in consolidation)...........................    7.5          7.1           7.8
    Operating costs and expenses.............................................................   27.8         29.3          40.9
    Expenses incurred in conjunction with terminated merger..................................    -           35.8            -
                                                                                               -----        -----         -----

            Total expenses...................................................................   77.9         92.8          71.5
                                                                                              ------        -----         -----

            Income before income taxes, equity in undistributed
               earnings of subsidiaries and extraordinary charge.............................   64.2        100.9         144.7

Income tax expense (benefit).................................................................  (93.2)         8.5          44.2
                                                                                              ------        -----        ------

            Income before equity in undistributed earnings
               of subsidiaries and extraordinary charge......................................  157.4         92.4         100.5

Equity in undistributed earnings of subsidiaries (eliminated in consolidation)...............   65.1         62.0         208.4
                                                                                              ------        -----        ------

            Income before extraordinary charge...............................................  222.5        154.4         308.9

Extraordinary charge on extinguishment of debt, net of tax...................................    2.1          4.0          11.9
                                                                                              ------        -----        ------

            Net income.......................................................................  220.4        150.4         297.0

Less preferred stock dividends...............................................................   18.4         18.6          20.6
                                                                                              ------       ------       -------

            Earnings applicable to common stock.............................................. $202.0       $131.8        $276.4
                                                                                              ======       ======        ======


<FN>
                      The accompanying note is an integral
                  part of the condensed financial information.

</FN>
</TABLE>



                                       112

<PAGE>





                         CONSECO, INC. AND SUBSIDIARIES

                                   SCHEDULE II

         Condensed Financial Information of Registrant (Parent Company)

                             Statement of Cash Flows
              for the years ended December 31, 1995, 1994 and 1993
                              (Dollars in millions)
<TABLE>
<CAPTION>

                                                                                               1995         1994         1993
                                                                                               ----         ----         ----
<S>                                                                                          <C>          <C>           <C>
Cash flows from operating activities:
    Net income............................................................................... $220.4       $150.4        $297.0
    Adjustments to reconcile net income to net cash
       provided by operating activities:
          Equity in undistributed earnings of consolidated subsidiaries......................  (73.2)       (62.0)       (208.4)
          Equity in undistributed earnings of equity investments ............................    -          (61.0)        (36.6)
          Gain on sale of stock by subsidiaries .............................................    -            -          (101.5)
          Restructuring income...............................................................  (20.6)       (80.8)        (36.6)
          Income taxes ...................................................................... (101.3)        24.5          34.9
          Extraordinary charge on extinguishment of debt.....................................    3.7          5.0          16.3
          Investment related expense.........................................................    -           35.8           -
          Other..............................................................................   18.9         15.3          13.6
                                                                                              ------      -------        ------

             Net cash provided (used) by operating activities................................   47.9         27.2         (21.3)
                                                                                              ------      -------        ------

Cash flows from investing activities:
    Proceeds from sale of shares of Western National
       Corporation and related transactions..................................................    -          811.7           -
    Redemption of investments in subsidiaries................................................    -            -           118.3
    Sales and maturities of investments......................................................  125.6         22.9          45.5
    Investments in consolidated subsidiaries................................................. (556.9)          -         (450.9)
    Payment to affiliate.....................................................................    -          (58.8)          -
    Purchases of investments.................................................................  (70.8)       (51.6)        (76.2)
    Investment in Conseco Capital Partners II, L.P...........................................   (7.1)       (17.0)          -
    Expenses incurred in conjunction with terminated merger..................................   (5.5)       (30.3)          -
    Cash held by CCP prior to CCP Merger.....................................................   17.0          -             -
                                                                                               -----      -------        -------

            Net cash provided (used) by investing activities................................. (497.7)       676.9        (363.3)
                                                                                              ------      -------         ------

Cash flows from financing activities:
    Issuance of equity securities, net.......................................................    1.8         3.2          281.7
    Issuance of notes payable, net...........................................................  827.2       158.0          393.4
    Payments on notes payable................................................................ (330.0)     (378.4)        (180.0)
    Payments to repurchase equity securities of Conseco......................................  (92.4)     (357.6)         (75.3)
    Dividends paid ..........................................................................  (24.6)      (31.3)         (23.0)
    Dividends on stock held by subsidiaries..................................................  (38.7)       (4.6)          (1.8)
                                                                                              ------      ------         ------
            Net cash provided (used) by financing activities.................................  343.3      (610.7)         395.0
                                                                                              ------      ------         ------

            Net increase (decrease) in short-term investments................................ (106.5)       93.4           10.4

    Short term investments, beginning of year................................................  111.1        17.7            7.3
                                                                                             -------     -------        -------

    Short term investments, end of year......................................................$   4.6      $111.1         $ 17.7
                                                                                             =======      ======         ======
<FN>
                      The accompanying note is an integral
                  part of the condensed financial information.

</FN>
</TABLE>


                                       113

<PAGE>



                         CONSECO, INC. AND SUBSIDIARIES

                                   SCHEDULE II

                     Note to Condensed Financial Information

       Basis of Presentation

       The condensed  financial  information  should be read in conjunction with
the consolidated  financial statements of Conseco,  Inc. The condensed financial
information  includes the  accounts  and activity of the Parent  Company and its
wholly-owned  non-insurance  subsidiaries which act as the holding companies for
the Company's life insurance subsidiaries.


                                       114

<PAGE>



                         CONSECO, INC. AND SUBSIDIARIES

                                  SCHEDULE III

                       Supplementary Insurance Information
                              (Dollars in millions)
<TABLE>
<CAPTION>


                                                                                                      Amortization
                                                                                                           of
                            Cost of policies                                         Insurance       cost of policies
                              produced and                 Insurance      Net      policy benefits      produced and       Other
                            cost of policies  Insurance     policy    investment        and          cost of policies    operating
Segment                         purchased    liabilities    income      income      expenses(1)        purchased(2)     expenses(3)
- -------                         ---------    -----------    ------      ------      -----------        ------------     -----------
<S>                              <C>           <C>          <C>         <C>          <C>               <C>             <C>
1995

Senior market operations ......   $  759.7      $3,265.7     $1,247.2    $ 247.2      $1,017.8         $129.8            $186.3
Annuity operations ............      308.7       4,331.8        109.3      393.1         301.1           56.6              75.5
Other life insurance
    operations ................       25.5         632.2         50.4       71.3          82.1            4.5              11.3
Partnership operations ........      327.8       5,148.7         58.1      415.2         291.9          116.6              82.5
Fee-based operations ..........        --            --           --        --            --             --                36.7
Interest and other ............        --            --           --        14.8          --             --                77.8
Eliminations ..................        --            --           --         1.0          --             --               (33.7)
                                  --------      --------     --------   --------      --------         ------            ------

      Total ..................    $1,421.7     $13,378.4     $1,465.0   $1,142.6      $1,692.9         $307.5            $436.4
                                  ========     =========     ========   ========      ========         ======            ======

                                                                                                                              
1994

Senior market operations .....    $  791.8     $ 3,040.8     $1,213.8   $  219.5      $  943.5         $108.2            $188.2
Other life insurance
    operations ...............        57.7         652.8         58.2       75.5          78.5            2.1              12.3
Partnership operations .......       472.8       4,843.8         13.6       95.2          70.7            6.7              21.6
Western National
    Corporation ..............        --            --           --         --            --              --                 --
Fee-based operations .........        --            --           --         --            --              --               32.4
Interest and other ...........        --            --           --          4.2          --              --               56.5
Eliminations .................        --            --           --         (8.7)         --              --              (18.9)
                                  --------     --------      --------   --------        -------         -----           -------

    Total ....................    $1,322.3     $8,537.4      $1,285.6     $385.7       $1,092.7        $117.0            $292.1    
                                  ========     ========      ========    =======       ========        ======            ======

                                                                                                                             
1993

Senior market operations .....    $  680.6     $2,756.7     $1,200.7     $ 174.7       $  900.8        $143.5            $198.1
Other life insurance
    operations ...............        34.9        661.7         72.3       110.2          121.2          17.6              13.6
Western National
    Corporation ..............       146.8      7,379.9         21.8       610.1          454.3          63.7              51.7
Fee-based operations .........        --           --           --          --             --             --               25.1
Interest and other ...........        --           --           --          12.4           --             --               66.5
Eliminations .................        --           --           (1.0)      (11.2)          --             (.9)            (29.4)
                                  --------    --------      --------     -------        -------        ------            ------

      Total ..................    $  862.3    $10,798.3     $1,293.8     $ 896.2       $1,476.3        $223.9            $325.6
                                  ========    =========     ========     =======       ========        ======            ======

<FN>
(1) Includes  insurance  policy  benefits,  change in future policy benefits and
    interest expense on annuities and financial products.

(2)  Includes additional amortization related to gains on sales of investments.

(3)  Includes interest expense on notes payable,  interest expense on short-term
     investment borrowings, change in future policy benefits related to realized
     gains and other operating costs and expenses.
</FN>
</TABLE>

                                       115

<PAGE>


                         CONSECO, INC. AND SUBSIDIARIES


                                   SCHEDULE IV

                                   Reinsurance
              for the years ended December 31, 1995, 1994 and 1993
                              (Dollars in millions)


<TABLE>
<CAPTION>



                                                                           1995             1994              1993
                                                                           ----             ----              ----
<S>                                                                     <C>              <C>              <C>
Life insurance in force:
    Direct...........................................................    $36,040.7        $28,002.9         $21,554.5
    Assumed..........................................................        562.8             72.7              89.8
    Ceded............................................................     (2,820.3)        (2,008.0)         (1,754.1)
                                                                        ----------        ---------        ----------

            Net insurance in force...................................    $33,783.2        $26,067.6         $19,890.2
                                                                         =========        =========         =========

            Percentage of assumed to net.............................          1.7%              .3%               .5%
                                                                               ===               ==                ==

Premiums recorded as revenue for generally accepted accounting 
   principles:
       Direct........................................................     $1,422.1         $1,268.9          $1,282.4
       Assumed.......................................................          6.1              5.1               6.0
       Ceded.........................................................        (72.6)           (33.4)            (35.8)
                                                                          --------        ---------         ---------

            Net premiums.............................................     $1,355.6         $1,240.6          $1,252.6
                                                                          ========         ========          ========

            Percentage of assumed to net.............................           .4%              .4%               .5%
                                                                               ===               ==                ==


</TABLE>


                                       116
<PAGE>


                                  EXHIBIT INDEX
                           Annual Report on Form 10-K
                                of Conseco, Inc.

Exhibit
  No.             Document
- -------           -------- 

 2.3              Agreement and Plan of Merger dated as of May 1, 1994 by and 
                  among Conseco Capital Partners II, L.P., CCP II  Acquisition
                  Company and The Statesman Group, Inc. was filed with the
                  Commission as Exhibit 2.1 to the Registrant's Report on Form
                  8-K dated September 29, 1994, and is incorporated herein by
                  this reference.

 2.4              Agreement and Plan of Merger dated as of May 19, 1995, by and
                  between CCP Insurance, Inc. and Conseco, Inc. was filed  with
                  the Commission as Exhibit 2.4 to the Registrant's Report on
                  Form 8-K dated August 31, 1995, and is incorporated herein by
                  this reference.

 2.5              Agreement and Plan of Merger dated as of March 11, 1996, by 
                  and among Conseco, Inc., LPG Acquisition Company and Life
                  Partners Group, Inc. was filed with the Commission as Exhibit
                  2.5 to the Registrant's Report on Form 8-K dated March 11, 
                  1996, and is incorporated herein by this reference.

 3.1              Amended  and  Restated   Articles  of   Incorporation  of  the
                  Registrant  were filed with the  Commission  as Exhibit 3.1 to
                  the Registration Statement on Form S-2, No. 33-8498;  Articles
                  of  Amendment  thereto,  as filed  September  9, 1988 with the
                  Indiana  Secretary of State, were filed with the Commission as
                  Exhibit 3.1.1 to the  Registrant's  Annual Report on Form 10-K
                  for 1988; and Articles of Amendment thereto, as filed June 13,
                  1989 with the Indiana  Secretary of State, were filed with the
                  Commission as Exhibit 3.1.2 to the Registrant's Report on Form
                  10-Q  for  the  quarter  ended  June  30,  1989,  Articles  of
                  Amendment  thereto,  as filed June 29,  1993 with the  Indiana
                  Secretary of State,  were filed with the Commission as Exhibit
                  3.1.3 to the Registrant's  Report on Form 10-Q for the quarter
                  ended  June  30,  1993,  and  Articles  of  Amendment  thereto
                  relating  to the  PRIDES  were filed  with the  Commission  as
                  Exhibit 3.(i).3 to the  Registrant's  Report on Form 8-K dated
                  January  17,  1996,  and  are  incorporated   herein  by  this
                  reference.

 3.2              Amended and Restated By-Laws of the Registrant effective
                  February 10, 1986 were filed with the Commission as Exhibit 
                  3.2 to its Registration Statement on Form S-1, No. 33-4367,
                  and an Amendment thereto  was filed with  the Commission  as
                  Exhibit 3.2.1 to Amendment No. 2 to its Registration Statement
                  on Form S-1, No. 33-4367; and are incorporated herein by this
                  reference.

 4.8              Indenture dated as of February 18, 1993, between the
                  Registrant and Shawmut Bank Connecticut, National Association,
                  as Trustee, for the 8 1/8 percent Senior Notes due 2003, was
                  filed with the Commission as Exhibit 4.8 to the Registrant's 
                  Annual Report on Form 10-K for 1992, and is incorporated
                  herein by this reference.

 4.11             Articles  of  Amendment  to  the   Registrant's   Articles  of
                  Incorporation  as filed  January  22,  1993,  with the Indiana
                  Secretary of State  establishing the designations,  rights and
                  preferences of the Series D Cumulative  Convertible  Preferred
                  Stock were filed with the  Commission  as Exhibit  4.11 to the
                  Registrant's  Annual  Report  on Form  10-K for  1992,  and is
                  incorporated herein by this reference.

 4.12             Indenture  dated as of September  29, 1994 between ALHC Merger
                  Corporation  and LTCB  Trust  Company  and First  Supplemental
                  Indenture dated as of September 29, 1994 between American Life
                  Holding  Company  and  the  Trustee  for  the 11  1/4%  Senior
                  Subordinated  Notes due 2004 were filed with the Commission as
                  Exhibit  4.12 to the  Registrant's  Report  on Form 8-K  dated
                  September  29,  1994,  and  are  incorporated  herein  by this
                  reference.

*4.13             Indenture   dated  as  of  December  15,  1994,   between  CCP
                  Insurance,  Inc., and LTCB Trust Company, as Trustee,  for the
                  $200,000,000  aggregate  principal  amount  of 10 1/2%  Senior
                  Notes due 2004.

<PAGE>

Exhibit
  No.             Document
- -------           --------
 4.13.1           First Supplemental Indenture between Conseco, Inc., as Issuer,
                  and LTCB  Trust  Company  as  Trustee,  dated as of August 31,
                  1995,  was filed with the  Commission as Exhibit 4.13.1 to the
                  Registrant's  Report  on  Form  10-Q  for  the  quarter  ended
                  September  30,  1995,  and  is  incorporated  herein  by  this
                  reference.

 4.14             Credit  Agreement  dated August 31, 1995 by and among Conseco,
                  the financial institutions who are or from time to time become
                  party thereto,  The Chase  Manhattan Bank,  N.A.,  First Union
                  National  Bank of North  Carolina,  the  Managing  Banks named
                  therein  and  Bank  of  America  National  Trust  and  Savings
                  Association,  was filed with the Commission as Exhibit 4.14 to
                  the  Registrant's  Report on Form 10-Q for the  quarter  ended
                  September  30,  1995,  and  is  incorporated  herein  by  this
                  reference.

*4.15             Borrower Shared Pledge Agreement dated as of August 31, 1995, 
                  between Conseco, Inc. and Bank of America National Trust and
                  Savings Association, as Administrative Agent.

*4.16             New CIHC Pledge Agreement dated as of August 31, 1995, between
                  CIHC,  Incorporated  and Bank of  America  National  Trust and
                  Savings Association, as Administrative Agent.

                  The  Registrant  agrees to  furnish  the  Commission  upon its
                  request  a copy  of any  instrument  defining  the  rights  of
                  holders of long-term debt of the Company and its  consolidated
                  subsidiaries.

 10.1.2           Employment  Agreement  dated  January  1,  1987,  between  the
                  Registrant   and  Stephen  C.   Hilbert  was  filed  with  the
                  Commission as Exhibit 10.1.2 to the Registrant's Annual Report
                  on Form 10-K for 1986,  and Amendment No. 1 thereto were filed
                  with the  Commission  as  Exhibit  10.1.2 to the  Registrant's
                  Annual  Report  on Form 10-K for  1987;  and are  incorporated
                  herein by this reference.

 10.1.3           Employment   Agreement   dated  July  1,  1991,   between  the
                  Registrant and Rollin M. Dick was filed with the Commission as
                  Exhibit 10.1.3 to the Registrant's Report on Form 10-Q for the
                  quarter  ended June 30, 1991,  and is  incorporated  herein by
                  this reference.

 10.1.4           Employment   Agreement   dated  July  1,  1991,   between  the
                  Registrant   and  Donald  F.  Gongaware  was  filed  with  the
                  Commission  as Exhibit  10.1.4 to the  Registrant's  Report on
                  Form  10-Q  for  the  quarter  ended  June  30,  1991,  and is
                  incorporated herein by this reference.

 10.1.5           Employment   Agreement   dated  July  1,  1991,   between  the
                  Registrant and Lawrence W. Inlow was filed with the Commission
                  as Exhibit 10.1.5 to the Registrant's  Report on Form 10-Q for
                  the quarter ended June 30, 1991, and is incorporated herein by
                  this reference.

 10.1.9           Secured  Promissory  Note of  Stephen  C.  Hilbert  and Pledge
                  Agreement  between the Registrant and Stephen C. Hilbert dated
                  February 25, 1988,  were filed with the  Commission as Exhibit
                  10.1.9 to the Registrant's Report on Form 10-Q for the quarter
                  ended  March 31,  1988,  and are  incorporated  herein by this
                  reference.

 10.1.10          Employment  Agreement  dated  August  17,  1992,  between  the
                  Registrant  and Ngaire E. Cuneo was filed with the  Commission
                  as Exhibit 10.1.10 to the Registrant's Report on Form 10-Q for
                  the quarter  ended  September  30, 1992,  and is  incorporated
                  herein by this reference.

*10.1.11          Employment Agreement dated October 1, 1995 between the 
                  Registrant and Louis P. Ferrero.


<PAGE>

Exhibit
  No.             Document
- -------           --------
 10.8             The  Registrant's   Stock  Option  Plan  was  filed  with  the
                  Commission  as  Exhibit B to its  definitive  Proxy  Statement
                  dated  December  10, 1983;  Amendment  No. 1 thereto was filed
                  with the  Commission  as Exhibit  10.8.1 to its Report on Form
                  10-Q for the  quarter  ended June 30,  1985;  Amendment  No. 2
                  thereto was filed with the Commission as Exhibit 10.8.2 to its
                  Registration Statement on Form S-1, No. 33-4367; Amendment No.
                  3 thereto was filed with the  Commission as Exhibit  10.8.3 to
                  the  Registrant's   Annual  Report  on  Form  10-K  for  1986;
                  Amendment  No. 4 thereto  was  filed  with the  Commission  as
                  Exhibit 10.8 to the  Registrant's  Annual  Report on Form 10-K
                  for  1987;   Amendment  No.  5  thereto  was  filed  with  the
                  Commission as Exhibit 10.8 to the Registrant's  Report on Form
                  10-Q  for  the  quarter  ended  September  30,  1991;  and are
                  incorporated herein by this reference.

 10.8.3           The Registrant's Cash Bonus Plan was filed with the Commission
                  as Exhibit 10.8.3 to the Registrant's  Report on Form 10-Q for
                  the quarter ended March 31, 1989, and is  incorporated  herein
                  by this reference.

 10.8.4           Amended  and  Restated   Conseco   Stock  Bonus  and  Deferred
                  Compensation  Program was filed with the Commission as Exhibit
                  10.8.4  to the  Registrant's  Annual  Report  on Form 10-K for
                  1992, and is incorporated herein by this reference.

 10.8.6           Conseco  Performance  -  Based  Compensation  Bonus  Plan  for
                  Executive  Vice  Presidents  was filed with the  Commission as
                  Exhibit B to the Registrant's definitive Proxy Statement dated
                  April 29, 1994, and is incorporated herein by this reference.

 10.8.7           Conseco,  Inc. Amended and Restated Deferred Compensation Plan
                  was filed with the Commission as Exhibit A to the Registrant's
                  definitive  Proxy  Statement  dated  April  26,  1995,  and is
                  incorporated herein by this reference.

 10.8.8           Amendment to the Amended and Restated  Conseco Stock Bonus and
                  Deferred Compensation Program was filed with the Commission as
                  Exhibit 10.8.8 to the Registrant's  Annual Report on Form 10-K
                  for 1994, and is incorporated herein by this reference.

 10.8.9           Conseco 1994 Stock and  Incentive  Plan was filed as Exhibit A
                  to the Registrant's definitive Proxy Statement dated April 29,
                  1994 and is incorporated herein by this reference.

*10.8.10          Amendment Number 2 to the Amended and Restated Conseco Stock
                  Bonus and Deferred Compensation Program.

 10.23            Aircraft Lease Agreement dated December 22, 1988, between
                  General Electrical Capital Corporation and Conseco Investment
                  Holding Company was filed with the Commission as Exhibit 10.23
                  to the Registrant's Annual Report on Form 10-K for 1988, and 
                  is incorporated herein by this reference.

 10.23.1          Amendment to Aircraft Lease Agreement dated December 22, 1988,
                  between  General  Electric  Capital  Corporation  and  Conseco
                  Investment  Holding  Company was filed with the  Commission as
                  Exhibit 10.23.1 to the Registrant's Annual Report on Form 10-K
                  for 1993, and is incorporated herein by this reference.

 10.24            Aircraft Lease  Agreement dated April 26, 1991 between General
                  Electric Capital  Corporation and Conseco  Investment  Holding
                  Company was filed with the  Commission as Exhibit 10.29 to the
                  Registrant's  Report  on  Form  10-Q  for  the  quarter  ended
                  September  30,  1991,  and  is  incorporated  herein  by  this
                  reference.

 10.24.1          Amendment to Aircraft  Lease  Agreement  dated April 26, 1991,
                  between  General  Electric  Capital  Corporation  and  Conseco
                  Investment  Holding  Company was filed with the  Commission as
                  Exhibit 10.24.1 to the Registrant's Annual Report on Form 10-K
                  for 1993, and is incorporated herein by this reference.

<PAGE>

Exhibit
  No.             Document
- --------          --------
 10.25            Aircraft Lease Purchase Agreement dated December 28, 1993,
                  between MetLife Capital Corporation and Conseco Investment
                  Holding Company was filed with the Commission as Exhibit 10.25
                  to the Registrant's Annual Report on Form 10-K for 1993, and
                  is incorporated herein by this reference.

 10.31            Helicopter Lease Agreement dated April 9, 1992 between General
                  Electric Capital  Corporation and Conseco  Investment  Holding
                  Company was filed with the  Commission as Exhibit 10.31 to the
                  Registrant's  Report on Form 10-Q for the  quarter  ended June
                  30, 1992, and is incorporated herein by this reference.

 10.32            Aircraft  Lease  Agreement  dated  October  6,  1993,  between
                  General  Electric Capital  Corporation and Conseco  Investment
                  Holding Company and the associated  Assignment Agreement dated
                  October 25, 1993, between General Electric Capital Corporation
                  and  Nationsbanc  Leasing  Corporation  were  filed  with  the
                  Commission as Exhibit 10.32 to the Registrant's  Annual Report
                  on Form 10-K for  1993,  and are  incorporated  herein by this
                  reference.

 10.35            Stock  Purchase  Agreement  dated  December  2,  1994  between
                  American General  Corporation and Conseco  Investment  Holding
                  Company was filed with the  Commission as Exhibit 10.35 to the
                  Registrant's  Report on Form 8-K dated  December 23, 1994, and
                  is incorporated herein by this reference.

 10.36            Lease dated as of December 18, 1992 between LaSalle National
                  Trust, N.A. as trustee and Bankers Life and Casualty Company 
                  relating to the lease of executive office and administration
                  space by BLH was filed with the Commission as Exhibit 10.17 to
                  Amendment No. 1 to BLH's Registration Statement on Form S-1,
                  No. 33-55026, and is incorporated herein by this reference.

 10.37            Lease  dated  as  of  August  20,  1993  between  REO  Holding
                  Corporation and Bankers Life and Casualty Company relating the
                  lease of warehouse  space by BLH was filed with the Commission
                  as Exhibit 10.14 to BLH's Report on Form 10-K for 1994, and is
                  incorporated herein by this reference.

 10.38            Purchase Agreement relating to Preferred  Redeemable Increased
                  Dividend Equity Securities,  7% PRIDES,  Convertible Preferred
                  Stock was filed  with the  Commission  as  Exhibit  1.1 to the
                  Registrant's Report on Form 8-K dated January 17, 1996, and is
                  incorporated herein by this reference.

*11.1             Computation of Earnings Per Share - Primary.

*11.2             Computation of Earnings Per Share - Fully Diluted.

*12.1             Computation of Ratio of Earnings to Fixed Charges and 
                  Preferred Dividends.

*21               List of Subsidiaries.

*23               Consent of Independent Accountants

*27               Financial data schedule for Conseco, Inc. dated December 31,
                  1995


                  *Filed herewith

<PAGE>

Exhibit
  No.             Document
- -------           --------
                  Compensation Plans and Arrangements

 10.1.2           Employment Agreement dated January 1, 1987, between the 
                  Registrant and Stephen C. Hilbert.

 10.1.3           Employment Agreement dated July 1, 1991, between the 
                  Registrant and Rollin M. Dick.

 10.1.4           Employment Agreement dated July 1, 1991, between the 
                  Registrant and Donald F. Gongaware.

 10.1.5           Employment Agreement dated July 1, 1991, between the 
                  Registrant and Lawrence W. Inlow.

 10.1.9           Secured Promissory Note of Stephen C. Hilbert and Pledge 
                  Agreement between the Registrant and Stephen C. Hilbert.

 10.1.10          Employment Agreement dated August 17, 1992, between the
                  Registrant and Ngaire E. Cuneo.

 10.1.11          Employment Agreement dated October 1, 1995 between the 
                  Registrant and Louis P. Ferrero.

 10.8             The Registrant's Stock Option Plan; Amendment No. 1 thereto; 
                  Amendment No. 2 thereto; Amendment No. 3 thereto; Amendment 
                  No. 4 thereto; and  Amendment No. 5 thereto.

 10.8.3           The Registrant's Cash Bonus Plan.

 10.8.4           Amended and Restated Conseco Stock Bonus and Deferred
                  Compensation Program.

 10.8.6           Conseco Performance - Based Compensation Bonus Plan for 
                  Executive Vice Presidents.

 10.8.7           Conseco, Inc. Amended and Restated Deferred Compensation Plan.

 10.8.8           Amendment to the Amended and Restated Conseco Stock Bonus and
                  Deferred Compensation Program.

 10.8.9           Conseco 1994 Stock and Incentive Plan.

*10.8.10          Amendment No. 2 to the Amended and Restated Stock Bonus and
                  Deferred Compensation Program.


<PAGE>


         INDENTURE,  dated as of December 15, 1994, between CCP Insurance, Inc.,
an Indiana  corporation  (the  "Company"),  and LTCB Trust  Company,  a New York
corporation, as trustee (the "Trustee").

                             RECITALS OF THE COMPANY


         The Company  has duly  authorized  the  creation of an issue of 10 1/2%
Senior Notes due 2004 (the  "Securities") of substantially  the tenor and amount
hereinafter set forth,  and to provide  therefor the Company has duly authorized
the execution and delivery of this Indenture.

         All  things  necessary  have  been  done to make the  Securities,  when
executed by the Company  and  authenticated  and  delivered  hereunder  and duly
issued by the Company,  the valid  obligations of the Company,  and to make this
Indenture a valid  agreement of the Company,  in  accordance  with their and its
terms.

                   NOW, THEREFORE, THIS INDENTURE WITNESSETH:

         For  and in  consideration  of the  premises  and the  purchase  of the
Securities by the Holders thereof, it is mutually covenanted and agreed, for the
equal and proportionate benefit of all Holders of the Securities, as follows:

                                    ARTICLE I

             DEFINITIONS AND OTHER PROVISIONS OF GENERAL APPLICATION

         Section 1.1 Definitions.  For all purposes of this Indenture, except as
otherwise expressly provided or unless the context otherwise requires:

                  (a) the  terms  defined  in this  Article  have  the  meanings
         assigned to them in this Article, and include the plural as well as the
         singular;

                  (b) all other terms used herein which are defined in the Trust
         Indenture  Act,  either  directly  or by  reference  therein,  have the
         meanings assigned to them therein;

                  (c) all accounting terms not otherwise defined herein have the
         meanings assigned to them in accordance with GAAP; and

                  (d) the words  "herein,"  "hereof" and  "hereunder"  and other
         words of similar  import refer to this  Indenture as a whole and not to
         any particular Article, Section or other subdivision.


                                       -1-

<PAGE>


                  Certain terms,  used principally in Articles IV, VI and X, are
defined in those Articles.

                  "Act" when used with  respect  to any  Holder has the  meaning
specified in Section 1.4.

                  "Affiliate" of any Person  (hereinafter  "first Person") means
(i) any other  Person  which,  directly  or  indirectly,  is in  control  of, is
controlled  by or is under common  control with such first  Person;  or (ii) any
Person who is a director  or  executive  officer (as defined in Rule 3b-7 of the
Exchange Act) of either:  (1) such first Person,  or (2) any Person described in
clause (i) above.  For the  purposes of this  definition,  "control" of a Person
means the  power,  direct or  indirect,  to direct or cause the  management  and
policies of such Person, whether through the ownership of voting securities,  by
contract  or  otherwise;  and the  terms  "controlling"  and  "controlled"  have
meanings correlative to the foregoing.

                  "Board  of  Directors"  means the  board of  directors  of the
Company  or any duly  authorized  committee  of the  Board of  Directors  of the
Company.

                  "Board  Resolution" means a copy of a resolution  certified by
the Secretary or an Assistant Secretary of the Company to have been duly adopted
by the Board of Directors and to be in full force and effect on the date of such
certification, and delivered to the Trustee.

                  "Business Day" means each Monday, Tuesday, Wednesday, Thursday
and Friday  which is not a day on which  banking  institu  tions in New York are
authorized or obligated by law, regulation or executive order to close.

                  "Capital  Lease  Obligation" of a Person means any obli gation
that is required to be  classified  and  accounted for as a capital lease on the
face of a balance  sheet of such person pre pared in accordance  with  generally
accepted  accounting  princi ples; the amount of such  obligations  shall be the
capitalized  amount thereof,  determined in accordance  with generally  accepted
accounting principles;  and the Stated Maturity thereof shall be the date of the
last payment of rent or any other amount due under such lease prior to the first
date upon which such lease may be terminated by the lessee without  payment of a
penalty.

                  "Capital Stock" means any and all shares, interests, rights to
purchase, warrants, options, participations or other equivalents of or interests
in (however designated) corporate stock, including any Preferred Stock.


                                       -2-

<PAGE>

                  "Commission" means the Securities and Exchange Commission,  as
from time to time constituted, created under the Exchange Act, or if at any time
after the  execution  of this  instrument  such  Commission  is not existing and
performing the duties now assigned to it under the Trust Indenture Act, then the
body performing such duties at such time.

                  "Company" means the Person named as the "Company" in the first
paragraph  of this  Indenture,  until a successor  Person shall have become such
pursuant  to  the  applicable  provisions  of  this  Indenture,  and  thereafter
"Company" shall mean such successor Person.

                  "Company  Request" or "Company  Order" means a written request
or order  signed in the name of the  Company by any one of its  Chairman  of the
Board,  its President or a Vice President,  and by any one of its Treasurer,  an
Assistant Treasurer,  its Secretary or an Assistant Secretary,  and delivered to
the Trustee.

                  "Corporate  Trust  Office"  means the office of the Trustee at
which at any particular  time its corporate  trust business shall be principally
administered, which office at the date of execution of this Indenture is located
at  165  Broadway,  New  York,  New  York  10006,  Attention:   Corporate  Trust
Administration.

                  "Default" means any event which is, or after notice or passage
of time or both would be, an Event of Default.

                  "Defaulted Interest" has the meaning specified in Section 3.7.

                  "Depositary" means, with respect to the Securities issuable or
issued  in  whole  or in part in the  form  of one or  more  Global  Securities,
initially  The  Depository  Trust  Company,  a  limited-purpose   trust  company
organized  under  the  Banking  Law of the  State  of New York  ("DTC"),  or any
successor  Depositary  which  shall  succeed  DTC  pursuant  to  the  applicable
provisions of Article III this Indenture.

                  "Event of Default" has the meaning specified in Article V.

                  "Exchange Act" means the  Securities  Exchange Act of 1934, as
amended, and the rules and regulations of the Commission thereunder.


                                       -3-
<PAGE>


                  "Generally  accepted  accounting  principles"  or "GAAP" means
generally accepted  accounting  principles as in effect from time to time and as
implemented by the Company.

                  "Global  Security" means a Security  evidencing all or part of
the Securities issued in accordance with Article III herein.

                  "Holder" means a Person in whose name a Security is registered
in the Security Register.

                  "Indebtedness"  means (a) any  liability of any Person (1) for
borrowed money, or under any  reimbursement  obligation  relating to a letter of
credit  (other  than  letters  of  credit  obtained  in the  ordinary  course of
business),  or (2) evidenced by a bond,  note,  debenture or similar  instrument
(including a purchase money obligation) given in connection with the acquisition
of any businesses, properties or assets of any kind or with services incurred in
connection  with  capital  expenditures  (other than  accounts  payable or other
indebtedness to trade creditors arising in the ordinary course of business),  or
(3) for the payment of money  relating to a Capital  Lease  Obligation;  (b) any
liability of others  described in the  preceding  clause (a) that the Person has
guaranteed  or that is otherwise  its legal  liability;  and (c) any  amendment,
supplement,  modification,  deferral,  renewal,  extension  or  refunding of any
liability of the types referred to in clauses (a) and (b) above.

                  "Indenture"  means this instrument as originally  executed and
as it may from time to time be supplemented or amended by one or more indentures
supplemental hereto entered into pursuant to the applicable provisions hereof.

                  "Interest  Payment  Date"  means  the  Stated  Maturity  of an
installment of interest on the Securities.

                  "Lien" means any lien,  mortgage,  pledge,  security interest,
charge or encumbrance of any kind (including any conditional sale or other title
retention agreement and any lease in the nature thereof).

                  "Obligation(s)"  means  any  principal,   interest,   premium,
penalties,   fees  and  other   liabilities   and   obligations  due  under  the
documentation   governing  any  Indebtedness   (including   interest  after  the
commencement  of  any  bankruptcy,  insolvency,  rehabilita  tion,  liquidation,
conservation, supervision or similar proceedings).

                  "Officers'  Certificate"  means a  certificate  signed  by the
Chairman of the Board,  the President or a Vice President,  and by the Secretary
or an Assistant  Secretary or the  Treasurer or an Assistant  Treasurer,  of the
Company, and delivered to the Trustee.

                                       -4-

<PAGE>


                  "Opinion of Counsel" means a written  opinion of coun sel, who
may be counsel  for the  Company  or the  Trustee,  and who shall be  reasonably
acceptable to the Trustee.

                  "Outstanding," when used with respect to Securities, means, as
of the date of  determination,  all Securities  thereto fore  authenticated  and
delivered under this Indenture, except:

                  (a)  Securities   theretofore  cancelled  by  the  Trustee  or
         delivered to the Trustee for cancellation;

                  (b) Securities,  or portions thereof,  for whose payment money
         in the necessary amount has been theretofore deposited with the Trustee
         or any Paying  Agent (other than the Company) in trust or set aside and
         segregated in trust by the Company (if the Company shall act as its own
         Paying  Agent) for the  Holders  of such  Securities;  and  Securities,
         except to the extent  provided in Sections 4.2 and 4.3, with respect to
         which the Company has effected  defeasance  or covenant  defeasance  as
         provided in Article IV; and

                  (c)  Securities  in  exchange  for or in lieu of  which  other
         Securities  have been  authenticated  and  delivered  pursuant  to this
         Indenture,  other than any such  Securities  in respect of which  there
         shall have been presented to the Trustee proof  satisfactory to it that
         such  Securities  are held by a bona fide  purchaser in whose hands the
         Securities are valid obligations of the Company;

provided,  however,  that in  determining  whether the Holders of the  requisite
principal  amount of  outstanding  Securities  have given any  request,  demand,
authorization,  direction, notice, consent or waiver hereunder, Securities owned
by the Company or any Affiliate of the Company shall be  disregarded  and deemed
not to be Outstanding,  except that, in determining whether the Trustee shall be
protected in relying upon any such request,  demand,  authorization,  direction,
notice,  consent or waiver,  only  Securities  which the Trustee  knows to be so
owned shall be so  disregarded.  Securities  so owned which have been pledged in
good faith may be regarded as  Outstanding  if the  pledgee  establishes  to the
satisfaction  of the Trustee the pledgee's  right so to act with respect to such
Securities  and that the  pledgee  is not the  Company or any  Affiliate  of the
Company.

                                       -5-

<PAGE>

                  "Paying  Agent" means any Person  authorized by the Company to
pay the  principal  of, or interest on, any  Securities on behalf of the Company
and initially shall be the Trustee.

                  "Person"  means any  individual,  corporation,  partner  ship,
joint venture,  association,  joint-stock or limited liabil ity company,  trust,
unincorporated organization or government or any agency or political subdivision
thereof.

                  "Preferred  Stock,"  as applied  to the  Capital  Stock of any
corporation,  means Capital Stock of any class or classes  (however  designated)
which is preferred as to the payment of dividends,  or as to the distribution of
assets upon any voluntary or  involuntary  liquidation  or  dissolution  of such
corporation,   over  shares  of  Capital  Stock  of  any  other  class  of  such
corporation.

                  "Regular Record Date" for the interest payable on any Interest
Payment Date means the first day (whether or not a Business Day) in the month of
the Interest Payment Date.

                  "Responsible  Officer," when used with respect to the Trustee,
means any officer  assigned to the Corporate  Trust  Office,  including any Vice
President, Assistant Vice President, Assistant Secretary or any other officer of
the Trustee to whom any corporate trust matter is referred because of his or her
knowledge of and familiarity with the particular subject.

                  "Securities" or "Security" has the meaning specified in
the first recital of this Indenture.

                  "Security   Register"  and  "Security   Registrar"   have  the
respective meanings specified in Section 3.5.

                  "Significant  Subsidiary" means any Subsidiary with (i) assets
which  constituted at least 10% of the Company's  consolidated  total assets, or
(ii) revenues which constituted at least 10% of the Company's consolidated total
revenues,  or (iii) net earnings which constituted at least 10% of the Company's
consolidated  total  net  earnings,  all as  determined  as of the  date  of the
Company's most recently prepared quarterly financial statements for the 12-month
period then ended.

                  "Special  Record  Date"  for  the  payment  of  any  Defaulted
Interest means a date fixed by the Trustee pursuant to Section 3.7.

                  "Stated  Maturity,"  when used with respect to any security or
any  installment  of interest on any security,  means the date specified in such
security  as the fixed  date on which the  principal  of such  security  or such
installment  of interest,  respectively,  is finally due and payable,  except as
otherwise provided in the case of Capital Lease Obligations.


                                       -6-

<PAGE>

                  "Subsidiary"  means a  corporation  of which a majority of the
Capital  Stock having  voting  power under  ordinary  circum  stances to elect a
majority  of the board of  directors  is owned  directly  or  indirectly  by the
Company  or by one or  more  Subsidiaries,  or by the  Company  and  one or more
Subsidiaries.

                  "Trustee"  means the Person  named as  "Trustee"  in the first
paragraph of this  Indenture  until a successor  Trustee  shall have become such
pursuant  to  the  applicable  provisions  of  this  Indenture,  and  thereafter
"Trustee" shall mean such successor Trustee.

                  "Trust  Indenture Act" means the Trust  Indenture Act of 1939,
as amended,  as in force at the date as of which this  Indenture  was  executed,
except as provided in Section 9.5.

                  "Trust  Officer" means any officer of the Trustee  assigned by
the Trustee to administer its corporate trust matters.

                  Section 1.2  Compliance  Certificates  and Opinions.  Upon any
application  or request by the Company to the  Trustee to take any action  under
any  provision of this  Indenture,  the Company  shall furnish to the Trustee an
Officers'  Certificate stating that all conditions  precedent,  if any, provided
for in this  Indenture  (including  any  covenants  the  compliance  with  which
constitutes  a condition  precedent)  relating to the proposed  action have been
complied  with and, if requested by the Trustee,  an Opinion of Counsel  stating
that in the opinion of such counsel all such conditions precedent,  if any, have
been complied with,  except that, in the case of any such application or request
as to which the  furnishing of such  documents is  specifically  required by any
provision of this Indenture relating to such particular  application or request,
no additional certificate or opinion need be furnished.

                  Every certificate or opinion with respect to compliance with a
condition or covenant  provided for in this Indenture  (other than  certificates
provided  pursuant  to  Section  314(a)(4)  of the Trust  Indenture  Act)  shall
include:

                  (a) a statement that each individual  signing such certificate
         or opinion has read such  covenant  or  condition  and the  definitions
         herein relating thereto;


                                       -7-

<PAGE>

                  (b) a  brief  statement  as to the  nature  and  scope  of the
         examination  or  investigation  upon which the  statements  or opinions
         contained in such certificate or opinion are based;

                  (c) a statement  that, in the opinion of such  individual,  he
         has made such  examination  or investiga tion as is necessary to enable
         him to express an informed  opinion as to whether or not such  covenant
         or condition has been complied with; and

                  (d)  a  statement  as to  whether,  in  the  opinion  of  such
         individual, such condition or covenant has been complied with.

                  Section 1.3 Form of  Documents  Delivered  to Trustee.  In any
case where  several  matters are required to be  certified  by, or covered by an
opinion of, any specified  Person,  it is not necessary that all such matters be
certified by, or covered by the opinion of, any one such Person, or that they be
so certified or covered by only one document, but one such Person may certify or
give an opinion  with respect to some matters and one or more other such Persons
as to other  matters,  and any such  Person may certify or give an opinion as to
such matters in one or several documents.

                  Any certificate or opinion of an officer of the Company may be
based, insofar as it relates to legal matters, upon a certificate or opinion of,
or representations by, counsel,  unless such officer knows or in the exercise of
reasonable care should know, that the certificate or opinion or  representations
with  respect to the  matters  upon which his or her  certificate  or opinion is
based are  erroneous.  Any such  certificate or Opinion of Counsel may be based,
insofar as it relates to factual  matters,  upon a certificate or opinion of, or
representations  by, an officer or  officers  of the  Company  stating  that the
informa tion with respect to such factual  matters is in the  possession  of the
Company, unless such counsel knows, or in the exercise of reasonable care should
know,  that the certificate or opinion or  representations  with respect to such
matters are erroneous.

                  Any certificate or opinion of an officer of the Company or any
Opinion of Counsel may be based,  insofar as it relates to  accounting  matters,
upon  a  certificate,   statement  or  opinion  of  an  accountant  or  firm  of
accountants,  unless such officer or counsel,  as the case may be, knows,  or in
the exercise of reasonable care should know, that the certificate,  statement or
opinion with respect to the  accounting  matters upon which such  certificate or
opinion is based is erroneous.


                                       -8-

<PAGE>

                  Where any Person is required  to make,  give or execute two or
more applications,  requests, consents,  certificates,  statements, opinions, or
other instruments under this Indenture,  they may, but need not, be consolidated
and form one instrument.

                  Section  1.4  Acts  of  Holders.  (a)  Any  request,   demand,
authorization,  direction,  notice,  consent, waiver or other action provided by
this  Indenture to be given or taken by Holders may be embodied in and evidenced
by one or more  instru  ments of  substantially  similar  tenor  signed  by such
Holders in person or by an agent  duly  appointed  in  writing;  and,  except as
herein  otherwise  expressly  provided,  such action shall become effective when
such  instrument or  instruments  are delivered to the Trustee and,  where it is
hereby expressly required,  to the Company.  Such instrument or instruments (and
the action embodied therein and evidenced thereby) are herein sometimes referred
to as the "Act" of the Holders signing such instrument or instru ments. Proof of
execution of any such instrument or of a writing appointing any such agent shall
be  sufficient  for any purpose of this  Indenture  and (subject to Section 6.1)
conclusive  in favor  of the  Trustee  and the  Company,  if made in the  manner
provided in this Section.

                  (b) The fact and date of the  execution  by any  Person of any
such instrument or writing,  or of a writing  appointing any such agent,  may be
proved in any reasonable manner which the Trustee deems sufficient.

                  (c)  The  ownership  of  Securities  shall  be  proved  by the
Security Register.

                  (d) Any request,  demand,  authorization,  direction,  notice,
consent,  waiver or other action by the Holder of any Security  shall bind every
future Holder of the same Security and the Holder of every Security  issued upon
the transfer thereof or in exchange  therefor or in lieu thereof,  in respect of
anything done,  suffered or omitted to be done by the Trustee,  any Paying Agent
or the Company in reliance  thereon,  whether or not  notation of such action is
made upon such Security.

                  Section  1.5  Notices,  etc.,  to  Trustee  and  Company.  Any
request,  demand,  authorization,  direction,  notice, consent, waiver or Act of
Holders or other  document  provided or permitted  by this  Indenture to be made
upon, given or furnished to or filed with:

                  (a) the  Trustee  by any  Holder  or by the  Company  shall be
         sufficient  for every  purpose  hereunder  if mailed by  registered  or
         certified mail,  return-receipt  requested, to the Trustee addressed to
         it at its  principal  Corporate  Trust  Office and to the  attention of
         Corporate  Trust  Administra  tion or at any other  address  previously
         furnished in writing to the Holders and the Company by the Trustee; or

                                       -9-

<PAGE>

                  (b) the  Company  by the  Trustee  or by any  Holder  shall be
         sufficient  for every  purpose  (except as provided in Section  5.1(c))
         hereunder  if in writing and mailed by certified  or  registered  mail,
         return-receipt  requested,  to the Company  addressed to it at 11825 N.
         Pennsylvania Street, Carmel, Indiana 46032, Attention: General Counsel,
         or any other address previously  furnished in writing to the Trustee by
         the Company.

                  Section 1.6 Notice to Holders;  Waiver.  Where this  Indenture
provides for notice to Holders of any event,  such notice shall be  sufficiently
given  (unless  otherwise  herein  expressly  provided) if in writing and mailed
first-class  postage  prepaid,  to each Holder  affected by such event,  at such
Holder's  address  as it appears in the  Security  Register,  not later than the
latest date, and not earlier than the earliest  date,  prescribed for the giving
of such notice.  In any case where  notice to Holders is given by mail,  neither
the failure to mail such notice,  nor any defect in any notice so mailed, to any
particular  Holder shall affect the  sufficiency  of such notice with respect to
other Holders.  Any notice when mailed to a Holder in the aforesaid manner shall
be  conclusively  deemed to have been  received  by such  Holder  whether or not
actually  received by such Holder.  Where this Indenture  provides for notice in
any  manner,  such  notice may be waived in writing  by the Person  entitled  to
receive such notice,  either before or after the event, and such waiver shall be
the equivalent of such notice.  Waivers of notice by Holders shall be filed with
the Trustee,  but such filing shall not be a condition precedent to the validity
of any action taken in reliance upon such waiver.

                  In case by reason of the suspension of regular mail service or
by reason of any other cause,  it shall be  impracticable  to mail notice of any
event as required by any provision of this Indenture,  then any method of giving
such  notice as shall be  satisfactory  to the  Trustee  shall be deemed to be a
sufficient giving of such notice.

                  Section 1.7 Trust  Indenture Act. This Indenture shall include
the provisions of the Trust Indenture Act required or automatically deemed to be
incorporated herein. If any provision hereof limits, qualifies or conflicts with
another  provision hereof or deemed to be incorporated  herein which is required
to be included or incorporated in this Indenture by any of the provisions of the
Trust Indenture Act, such required provision shall control.

                                       -10

<PAGE>

                  Section  1.8  Effect of Headings  and Table of  Contents.  The
Article  and  Section  headings  herein  and  the  Table  of  Contents  are  for
convenience only and shall not affect the construction hereof.

                  Section  1.9  Successors   and  Assigns.   All  covenants  and
agreements  in this  Indenture  by the  Company  shall bind its suc  cessors and
assigns, whether so expressed or not.

                  Section 1.10  Separability  Clause.  In case any provi sion in
this Indenture or in the Securities shall be invalid,  illegal or unenforceable,
the validity, legality and enforceabil ity of the remaining provisions shall not
in any way be affected or impaired thereby.

                  Section 1.11 Benefits of Indenture.  Nothing in this Indenture
or in the Securities,  express or implied,  shall give to any Person (other than
the parties  hereto and their  successors  hereunder,  any Paying  Agent and the
Holders) any benefit or any legal or equitable right, remedy or claim under this
Indenture.

                  Section 1.12  Governing Law. THE LAWS OF THE STATE OF NEW YORK
SHALL  GOVERN  THIS  INDENTURE  AND THE  SECURITIES,  WITHOUT  GIVING  EFFECT TO
APPLICABLE  PRINCIPLES OF CONFLICTS OF LAW TO THE EXTENT THAT THE APPLICATION OF
THE LAWS OF ANOTHER JURISDICTION WOULD BE REQUIRED THEREBY.

                  Section 1.13  Legal  Holidays.  In any case where any Interest
Payment  Date or Stated  Maturity of any Security  shall not be a Business  Day,
then   (notwithstanding  any  other  provision  of  this  Indenture  or  of  the
Securities)  payment of interest or principal need not be made on such date, but
may be made on the next  succeeding  Business Day with the same force and effect
as if  made  on the  Interest  Payment  Date or at the  Stated  Maturity  and no
interest shall accrue with respect to such payment for the period from and after
such Interest Payment Date or Stated  Maturity,  as the case may be, to the next
succeeding Business Day.

                  Section 1.14 Counterparts. This Indenture may be signed in any
number  of  counterparts  with  the same  effect  as if the  signatures  to each
counterpart were upon a single  instrument,  and all such counterparts  together
shall be deemed an original of this Indenture.

                  Section 1.15 Immunity of Shareholders, Directors, Officers and
Agents of the Company and the Trustee.  The Trustee  recognizes  and agrees that
the  obligations  of the Company under the Indenture and the  Securities and all
documents  delivered  in the name of the  Company  in  connection  herewith  and
therewith do not and shall not constitute personal obligations of the directors,
officers or shareholders,  as such, past, present or future, of the Company, and
shall not involve any claim against or personal  liability on the part of any of
them,  and the  Trustee  agrees to look  solely to the assets of the  Company in
respect thereof and agrees not to seek recourse against such directors, officers
or  shareholders  of the  Company  or any of  their  personal  assets  for  such
satisfaction.

                                       -11-
<PAGE>

                  The  obligations  of the Trustee  under the  Indenture and the
Securities  do not  and  shall  not  constitute  personal  obliga  tions  of the
directors,  officers,  shareholders or agents, as such, past, present or future,
of the Trustee and shall not involve any claim against or personal  liability on
the  part  of any of  them  and no  person  shall  seek  recourse  against  such
directors,  officers,  shareholders  or  agents of the  Trustee  or any of their
personal assets for satisfaction thereof.


                                   ARTICLE II

                                 SECURITY FORMS

                  Section 2.1 Forms Generally.  The Securities and the Trustee's
certificate of  authentication  shall be in substantially  the form set forth in
this Article,  with such appropriate inser tions,  omissions,  substitutions and
other  variations  as are required or permitted by this  Indenture  and may have
such  letters,  numbers or other  marks of  identification  and such  legends or
endorsements  placed  thereon  as may be  required  to comply  with rules of any
securities  exchange or as may,  consis  tently  herewith,  be determined by the
officers  executing  such  Securities,  as evidenced  by their  execution of the
Securities.  Any  portion  of the text of any  Security  may be set forth on the
reverse  thereof,  with an  appropriate  reference  thereto  on the  face of the
Security.

                  The  Securities   shall  be  typed,   printed,   lithographed,
photocopied  or engraved or produced by any  combination of these methods or may
be  produced  in any  other  manner  permitted  by the  rules of any  securities
exchange  on which  the  Securities  may be  listed,  all as  determined  by the
officers  executing  such  Securities,  as evidenced by their  execution of such
Securities.

                  Section 2.2 Form of Face of Security.  The form of the face of
the Global  Securities  shall be as set forth  below (If a Security is issued in
definitive  form, the form of such definitive  security will be identical to the
form of the face of the Global Security, except that the three legends appearing
immediately beneath the title of the Security shall be omitted):

                                       -12-
<PAGE>

                               CCP INSURANCE, INC.

                          10 1/2% Senior Notes due 2004


THIS NOTE IS A REGISTERED  GLOBAL NOTE AND IS  REGISTERED  IN THE NAME OF CEDE &
CO., AS NOMINEE OF THE DEPOSITORY TRUST COMPANY ("DTC").

UNLESS THIS REGISTERED GLOBAL NOTE IS PRESENTED BY AN AUTHORIZED  REPRESENTATIVE
OF DTC TO THE COMPANY OR ITS AGENT FOR  REGISTRATION  OF  TRANSFER,  EXCHANGE OR
PAYMENT,  AND ANY NOTE  ISSUED IS  REGISTERED  IN THE NAME OF CEDE & CO. OR SUCH
OTHER NAME AS REQUESTED BY AN AUTHORIZED  REPRESENTATIVE  OF DTC AND ANY PAYMENT
IS MADE TO CEDE & CO.,  ANY  TRANSFER,  PLEDGE OR OTHER USE  HEREOF FOR VALUE OR
OTHERWISE BY OR TO ANY PERSON IS WRONGFUL  SINCE THE  REGISTERED  OWNER  HEREOF,
CEDE & CO., HAS AN INTEREST HEREIN.

UNLESS  AND UNTIL IT IS  EXCHANGED  IN WHOLE OR IN PART FOR NOTES IN  DEFINITIVE
REGISTERED FORM THIS REGISTERED  GLOBAL NOTE MAY NOT BE TRANSFERRED  EXCEPT AS A
WHOLE BY DTC TO A  NOMINEE  OF DTC,  OR BY A  NOMINEE  OF DTC TO DTC OR  ANOTHER
NOMINEE OF DTC,  OR BY DTC OR ANY SUCH  NOMINEE TO A SUCCESSOR  DEPOSITARY  OR A
NOMINEE OF SUCH SUCCESSOR DEPOSITARY.

No. _______________                                              $______________
CUSIP NO. _________

                  CCP Insurance, Inc., an Indiana corporation (herein called the
"Company,"  which term  includes any successor  corporation  under the Indenture
hereinafter  referred  to),  for  value  received,  hereby  promises  to  pay to
________________  or  registered  assigns,  the  principal  sum of  ____________
Dollars on December 15, 2004 at the office or agency of the Company  referred to
below,  and to pay  interest  thereon  on  June  15,  1995,  and  semi  annually
thereafter,  on December 15 and June 15 in each year, accruing from December 15,
1994 at the rate of 10 1/2% per annum until the principal hereof is paid or duly
provided for. The interest so payable, and punctually paid or duly provided for,
on any Interest Payment Date will, as provided in such Indenture, be paid to the
Person in whose name this Security (or one or more predecessor securities of the
same series) is registered  at the close of business on the Regular  Record Date
for such  interest,  which  shall be the June 1 or  December 1 (whether or not a
Business Day), as the case may be, next  preceding  such Interest  Payment Date.
Any such interest not so punctually  paid, or duly provided for, and interest on
such  defaulted  interest  at the then  applicable  interest  rate  borne by the
Securities,  to the extent lawful,  shall  forthwith  cease to be payable to the
Holder on such Regular  Record Date, and may be paid to the Person in whose name
this Security (or one or more predecessor securities) is registered at the close
of business on a Special  Record Date to be fixed by the Trustee for the payment
of such  defaulted  interest,  notice  whereof  shall  be given  to  Holders  of
Securities  not less than 10 days prior to such Special  Record Date,  or may be
paid at any time in any other lawful manner not inconsistent

                                       -13-
<PAGE>


with the requirements of any securities  exchange on which the Securities may be
listed,  and upon such notice as may be required by such  exchange,  all as more
fully provided in said Indenture.  Payment of the principal of, and interest on,
this Security will be made at the office or agency of the Company maintained for
that  purpose in New York,  New York,  or at such other  office or agency of the
Company as may be maintained  for such purpose,  in such coin or currency of the
United  States of America as at the time of payment is legal  tender for payment
of public and private debts; provided,  however, that payment of interest may be
made at the option of the  Company by check  mailed to the address of the Person
entitled thereto as such address shall appear on the Security Register. Interest
shall be computed on the basis of a 360-day year of twelve 30-day months.

                  Reference  is hereby  made to the further  provisions  of this
Security set forth on the reverse hereof, which further provisions shall for all
purposes have the same effect as if set forth at this place.

                  Unless the certificate of authentication  hereon has been duly
executed by the Trustee  referred to on the reverse hereof by manual  signature,
this Security  shall not be entitled to any benefit under the  Indenture,  or be
valid or obligatory for any purpose.

                                       -14-
<PAGE>

                  IN WITNESS WHEREOF,  the Company has caused this instrument to
be duly executed under its corporate seal.

Dated:

                                        CCP INSURANCE, INC.



                                       By:
                                          ---------------------------------


                                      SEAL
Attest:



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


                     TRUSTEE'S CERTIFICATE OF AUTHENTICATION

                  This   is   one  of  the   Securities   referred   to  in  the
within-mentioned Indenture.

                                      LTCB TRUST COMPANY,
                                         as Trustee



                                       By
                                          -----------------------------------
                                           Authorized Signature



                                       -15-

<PAGE>


                  Section 2.3 Form of Reverse of  Security.  (a) The form of the
reverse of the Securities shall be as set forth below:

                  This Security is one of a duly authorized  issue of Securities
of the Company  designated  as its 10 1/2% Senior Notes due 2004 (herein  called
the  "Securities")  limited  (except  as  otherwise  provided  in the  Indenture
referred to below) in aggregate principal amount to $200 million,  issued and to
be  issued  under an  indenture  (herein  called  the  "Indenture")  dated as of
December  15,  1994,  between  the Company  and LTCB Trust  Company,  as trustee
(herein  called the "Trustee,"  which term includes any successor  Trustee under
the  Indenture),  to which  Indenture and all  indentures  supplemental  thereto
reference is hereby made for a statement of the respective  rights,  limitations
of rights,  duties,  obligations and immunities  thereunder of the Company,  the
Trustee  and the  Holders  of the  Securities  and of the terms  upon  which the
Securities are, and are to be, authenticated and delivered.

                  The Indenture  contains  provisions for defeasance at any time
of (a) the entire  indebtedness  on this  Security  and (b) certain  restrictive
covenants  and certain  Events of  Default,  in each case upon  compliance  with
certain conditions set forth therein.

                  The Securities may not be redeemed prior to their maturity.

                  If an Event of Default  shall occur and be  continuing,  there
may be declared  due and  payable in the manner and with the effect  provided in
the  Indenture  the  principal  of this  Security,  plus all  accrued and unpaid
interest to and including the date the Securities become due and payable.

                  The  Indenture  permits,  with certain  exceptions  as therein
provided,  the  amendment  thereof  and  the  modification  of  the  rights  and
obligations  of the Company and the rights of the Holders under the Indenture at
any time by the Company  and the Trustee  with the consent of the Holders of not
less than a majority in aggregate principal amount of the Securities at the time
Outstanding.  The Indenture also contains  provisions  permitting the Holders of
specified  percentages  in aggregate  principal  amount of the Securities at the
time  Outstanding,  on behalf of the  Holders  of all the  Securities,  to waive
compliance  by the Company with certain  provisions of the Indenture and certain
past defaults  under the Indenture and their  consequences.  Any such consent or
waiver by or on behalf of the Holder of this Security  shall be  conclusive  and
binding upon such Holder and upon all future Holders of this Security and of any
Security issued upon the  registration of transfer hereof or in exchange herefor
or in lieu hereof whether or not notation of such consent or waiver is made upon
this Security.

                                       -16-

<PAGE>

                  No reference  herein to the Indenture and no provision of this
Security  or of the  Indenture  shall  alter or  impair  the  obligation  of the
Company,  which is absolute  and  unconditional,  to pay the  principal  of, and
interest on, this  Security at the times,  place,  and rate,  and in the coin or
currency, herein prescribed.

                  As   provided  in  the   Indenture   and  subject  to  certain
limitations  therein set forth, the transfer of this Security is registerable on
the  Security  Register of the  Company,  upon  surrender  of this  Security for
registration  of transfer at the office or agency of the Company  maintained for
such  purpose in New York,  New York,  or at such other  office or agency of the
Company as may be maintained for such purpose,  duly endorsed by, or accompanied
by a written  instrument of transfer in form satisfactory to the Company and the
Security  Registrar  duly  executed by, the Holder hereof or his or her attorney
duly  authorized  in  writing,  and  thereupon  one or more new  Securities,  of
authorized  denominations and for the same aggregate  principal amount,  will be
issued to the designated transferee or transferees.

                  The Securities are issuable only in registered  form,  without
coupons,  in  denominations  of $1,000 and any  integral  multiple  thereof.  As
provided in the Indenture and subject to certain  limitations therein set forth,
the  Securities  are  exchangeable  for a like  aggregate  principal  amount  of
Securities of a different  authorized  denomination,  as requested by the Holder
surrendering the same.

                  No  service  charge  shall  be  made  to the  Holders  for any
registration of transfer or exchange of Securities,  but the Company may require
payment  of a sum  sufficient  to  cover  any tax or other  governmental  charge
payable in connection therewith.

                  Prior to and at the time of due  presentment  of this Security
for  registration  of transfer,  the  Company,  the Trustee and any agent of the
Company  or the  Trustee  may treat the Person in whose  name this  Security  is
registered as the owner hereof for all purposes, whether or not this Security be
overdue, and neither the Company, the Trustee nor any agent shall be affected by
notice to the contrary.

                  All  terms  used in this  Security  which are  defined  in the
Indenture shall have the meanings assigned to them in the Indenture.

                                       -17-

<PAGE>

                                   ARTICLE III

                                 THE SECURITIES

                  Section 3.1 Title and Terms. The aggregate principal amount of
Securities  which may be  authenticated  and delivered  under this  Indenture is
limited to $200 million, except for Securities  authenticated and delivered upon
registration of transfer of, or in exchange for, or in lieu of, other Securities
pursuant to Sections 3.3, 3.4, 3.5, 3.6, or 9.6.

                  The  Securities  shall be known and designated as the "10 1/2%
Senior Notes due 2004." Their Stated  Maturity  shall be December 15, 2004.  The
Securities  shall bear  interest at the rate of 10 1/2% per annum from  December
15, 1994 or from the most recent  interest  payment  date to which  interest has
been  paid,  as the  case may be,  payable  on June  15,  1995 and  semiannually
thereafter  on  December 15 and June 15 of each year to the Person in whose name
the Security or any predecessor  Security is registered at the close of business
on the June 1 or December 1 next preceding such interest  payment date until the
principal  thereof  is  paid or  duly  provided  for.  Interest  on any  overdue
principal amount shall be payable on demand.

                  The  principal  of, and interest on, the  Securities  shall be
payable,  at the office or agency of the Company  maintained for such purpose in
New York,  New York or at such other  office or agency of the  Company as may be
maintained  for such  purpose;  provided,  however,  that,  at the option of the
Company,  interest  may be paid by check  mailed  to  addresses  of the  Persons
entitled thereto as such addresses shall appear on the Security Register.

                  The Securities are not redeemable prior to Stated Maturity.

                  At the election of the Company, the entire indebtedness on the
Securities  or certain of the  Company's  Obligations  and covenants and certain
Events of Default thereunder may be defeased as provided in Article IV.

                  Section 3.2  Denominations.  The Securities  shall be issuable
only in fully  registered form,  without  coupons,  and only in denominations of
$1,000 and any integral multiple thereof.

                  Section 3.3  Execution,  Authentication,  Delivery and Dating.
The Securities shall be executed on behalf of the Company by its Chairman of the
Board,  its President or one of its Vice  Presidents,  under its corporate  seal
reproduced   thereon   attested  by  its  Secretary  or  one  of  its  Assistant
Secretaries.  The signature of any of these  officers on the  Securities  may be
manual or facsimile.

                                       -18-

<PAGE>

                  Securities  bearing  the  manual or  facsimile  signatures  of
individuals  who were at any time the proper  officers of the Company shall bind
the Company, notwithstanding that such individuals or any of them have ceased to
hold such offices prior to the authentication and delivery of such Securities or
did not hold such offices on the date of such Securities.

                  At any time and from  time to time  after  the  execution  and
delivery of this Indenture,  the Company may deliver Secu rities executed by the
Company to the Trustee for authentication, together with a Company Order for the
authentication  and delivery of such  Securities;  and the Trustee in accordance
with such Com pany Order shall  authenticate  and  deliver  such  Securities  as
provided in this Indenture and not otherwise.

                  Each Security shall be dated the date of its authentication.

                  No  Security  shall be  entitled  to any  benefit  under  this
Indenture or be valid or obligatory for any purpose unless there appears on such
Security a certificate of authentication  substantially in the form provided for
herein duly executed by the Trustee by manual signature of an authorized  signer
and such  certificate  upon any Security shall be conclusive  evidence,  and the
only  evidence,  that such  Security has been duly  authenticated  and delivered
hereunder.

                  In case  the  Company,  pursuant  to  Article  VIII,  shall be
consolidated  or merged with or into any other Person or shall convey,  transfer
or lease  substantially all of its properties and assets to any Person,  and the
successor Person resulting from such consolidation, or surviving such merger, or
into which the Company  shall have been  merged,  or the Person which shall have
received a conveyance, transfer or disposition as aforesaid, shall have executed
an indenture  supplemental hereto with the Trustee pursuant to Article VIII, any
of the  Securities  authen  ticated or  delivered  prior to such  consolidation,
merger,  convey ance,  transfer or  disposition  may,  from time to time, at the
request of the successor  Person, be exchanged for other Securi ties executed in
the name of the successor  Person with such changes in  phraseology  and form as
may be  appropriate,  but otherwise in substance of like tenor as the Securities
surren dered for such exchange and of like  principal  amount;  and the Trustee,
upon Company Request of the successor  Person,  shall  authenticate  and deliver
Securities  as specified in such  request for the purpose of such  exchange.  If
Securities shall at any time be authenticated and delivered in any new name of a
succes sor Person  pursuant to this Section in exchange or  substitution  for or
upon  registration of transfer of any Securities,  such successor Person, at the
option of the  Holders  but  without  expense  to them,  shall  provide  for the
exchange of all Securities at the time Outstanding for Securities  authenticated
and delivered in such new name.

                                       -19-
<PAGE>

                  The Trustee may appoint an authenticating  agent acceptable to
the Company to authenticate  Securities on behalf of the Trustee. Unless limited
by the terms of such  appointment,  an  authenticating  agent  may  authenticate
Securities  whenever the Trustee may do so except upon original  issuance.  Each
reference  in  this  Indenture  to   authentication   by  the  Trustee  includes
authentication by such agent. An authenticating agent has the same rights as any
Security Registrar or Paying Agent to deal with the Company and its Affiliates.

                  Section 3.4 Temporary  Securities.  Pending the preparation of
definitive  Securities or a permanent Global Security,  the Company may execute,
and upon Company Order the Trustee  shall  authenticate  and deliver,  temporary
Securities  which  are  printed,  lithographed,   typewritten,  mimeographed  or
otherwise produced, in any authorized  denomination,  substantially of the tenor
of the  definitive  Securities or a permanent  Global  Security in lieu of which
they are issued and with such appropriate insertions,  omissions,  substitutions
and other variations as the officers executing such Securities may determine, as
conclusively evidenced by their execution of such Securities.

                  If  temporary  Securities  are issued,  the Company will cause
definitive  Securities  to be prepared  without  unreasonable  delay.  After the
preparation  of  definitive  Securities,   the  temporary  Securities  shall  be
exchangeable  for definitive  Securities or beneficial  interests in a permanent
Global Security,  as the case may be, upon surrender of the temporary Securities
at the office or agency of the Company  designated for such purpose  pursuant to
Section 10.2,  without charge to the Holder.  Upon surrender for cancellation of
any one or more  temporary  Securities the Company shall execute and the Trustee
shall  authenticate and deliver in exchange  therefor a like principal amount of
definitive  Securities  of  authorized  denominations.  Until so  exchanged  the
temporary  Securities  shall in all  respects be  entitled to the same  benefits
under this  Indenture as  definitive  Securities  or  beneficial  interests in a
permanent Global Security, as the case may be.

                  Section  3.5   Registration,   Registration  of  Transfer  and
Exchange.  The Company  shall cause to be kept at one of its offices or agencies
maintained  pursuant to Section 10.2 a register (the register maintained in such
office and in any other  office or agency  designated  pursuant to Section  10.2
being herein sometimes referred to as the "Security  Register") in which subject
to such  reasonable  regulations as the Security  Registrar may  prescribe,  the
Company shall  provide for the  registration  of Securities  and of transfers of
Securities.  The Trustee is hereby initially appointed "Security  Registrar" for
the purpose of  registering  securities  and  transfers of  Securities as herein
provided, subject to Section 10.2.

                                       -20-
<PAGE>


                  Upon surrender for registration of transfer of any Security at
the office or agency of the Company  designated  pursuant to Section  10.2,  the
Company shall execute,  and the Trustee shall  authenticate and deliver,  in the
name of the designated transferee or transferees,  one or more new Securities of
any authorized  denomination  or  denominations,  of a like aggregate  principal
amount.

                  At the  option  of the  Holder,  Securities  (except  a Global
Security) may be exchanged for other  Securities of any authorized  denomination
or denominations,  of a like aggregate  principal amount,  upon surrender of the
Securities to be exchanged at such office or agency. Whenever any Securities are
so surrendered  for exchange,  the Company shall execute,  and the Trustee shall
authenticate and deliver, the Securities which the Holder making the exchange is
entitled to receive.

                  Notwithstanding  any other  provision of this Section,  unless
and  until it is  exchanged  in whole or in part for  Securities  in  definitive
registered  form,  a  Global  Security  representing  all  or a  portion  of the
Securities  may not be  transferred  except as a whole by the  Depositary to the
nominee of the Depositary or by a nominee of the Depositary to the Depositary or
another  nominee of the Depositary or by the Depositary or any such nominee to a
successor Depositary or to a nominee of such successor Depositary.

                  The Depositary must, at the time of its designation and at all
times while it serves as Depositary,  be a clearing agency  registered under the
Exchange Act, and any other applicable statute or regulation.

                  If at any time the Depositary for the Securities  notifies the
Company  that it is  unwilling  or  unable to  continue  as  Depositary  for the
Securities or if at any time the Depositary  for the Securities  shall no longer
be eligible as provided in the preceding paragraph,  the Company shall appoint a
successor  Depositary with respect to the Securities.  If a successor Depositary
for the  Securities  is not  appointed  by the Company  within 90 days after the
Company receives such notice or becomes aware of such ineligibility, the Company
will  execute,  and the Trustee,  upon receipt of a written order of the Company
for the authentication and delivery of definitive Securities,  will authenticate
and deliver as specified in such written order, Securities in definitive form in
an  aggregate  principal  amount  equal to the  principal  amount of the  Global
Security or Securities in exchange for such Global Security or Securities.


                                       -21-

<PAGE>

                  The  Company  may at any  time  and  in  its  sole  discretion
determine  that  the  Securities  issued  in the  form  of one  or  more  Global
Securities shall no longer be represented by such Global Security or Securities.
In such event the Company  will  execute,  and the  Trustee,  upon  receipt of a
Company Order for the authentication and delivery of definitive Securities, will
authenticate  and deliver as  specified  in such written  order,  Securities  in
definitive  form and in an aggregate  principal  amount  equal to the  principal
amount of the Global Security or Securities in exchange for such Global Security
or Securities.

                  In any exchange  provided for in either of the  preceding  two
paragraphs,  the Company  will  execute and the Trustee  will  authenticate  and
deliver Securities in definitive registered form in authorized denominations.

                  Upon the  exchange  of a Global  Security  for  Securities  in
definitive  form,  such  Global  Security  shall be  cancelled  by the  Trustee.
Securities  issued in exchange for the Global Security  pursuant to this Section
shall be registered in such names and in such  authorized  denominations  as the
Depositary shall instruct the Trustee. The Trustee shall deliver such Securities
to the persons in whose names such Securities are so registered.

                  All  Securities  issued upon any  registration  of transfer or
exchange of Securities shall be the valid obligations of the Company, evidencing
the same debt,  and entitled to the same benefits under this  Indenture,  as the
Securities surrendered upon such registration of transfer or exchange.

                  Every Security  presented or surrendered  for  registration of
transfer,  or for exchange  shall (if so required by the Company or the Trustee)
be duly endorsed,  or be accompanied by a written instrument of transfer in form
satisfactory  to the Company and the Security  Registrar,  duly  executed by the
Holder thereof or his or her attorney duly authorized in writing.

                  No  service   charge  shall  be  made  to  a  Holder  for  any
registration of transfer or exchange of Securities,  but the Company may require
payment of a sum sufficient to cover any tax or other  governmental  charge that
may be imposed in connection  with any  registration  of transfer or exchange of
Securities,  other  than  exchanges  pursuant  to  Section  3.3,  3.4 or 9.6 not
involving any transfer.

                                       -22-

<PAGE>

                  Section 3.6 Mutilated,  Destroyed, Lost and Stolen Securities.
If (a) any mutilated Security is surrendered to the Trustee,  or (b) the Company
and the Trustee receive evidence to their satisfaction of the destruction,  loss
or theft of any Security,  and there is delivered to the Company and the Trustee
such  security  or  indemnity  as may be  required  by them to save each of them
harmless,  then,  in the absence of notice to the  Company and the Trustee  that
such  Security has been  acquired by a bona fide  purchaser,  the Company  shall
execute and upon its written request the Trustee shall authenticate and deliver,
in exchange for any such  mutilated  Security or in lieu of any such  destroyed,
lost or stolen  Security,  a new  Security of like tenor and  principal  amount,
bearing a number not contemporaneously outstanding.

                  In case any such mutilated, destroyed, lost or stolen Security
has become or is about to become due and payable,  the Company in its discretion
may, instead of issuing a new Security, pay any such Security.

                  Upon the issuance of any new  Securities  under this  Section,
the Company may  require  the  payment of a sum  sufficient  to cover any tax or
other governmental  charge that may be imposed in relation thereto and any other
expenses (including the fees and expenses of the Trustee) connected therewith.

                  Every new Security issued pursuant to this Section 3.6 in lieu
of  any  destroyed,  lost  or  stolen  Security  shall  constitute  an  original
additional contractual obligation of the Company,  whether or not the destroyed,
lost or stolen Security shall be at any time enforceable by anyone, and shall be
entitled to all benefits of this Indenture equally and proportionately  with any
and all other Securities duly issued hereunder.

                  The  provisions  of this Section 3.6 are  exclusive  and shall
preclude (to the extent  lawful) all other  rights and remedies  with respect to
the replacement or payment of mutilated, destroyed, lost or stolen Securities.

                  Section 3.7 Payment of Interest;  Interest  Rights  Preserved.
Interest  on any  Security  which is  payable,  and is  punctually  paid or duly
provided for, on any Interest  Payment Date shall be paid to the Person in whose
name the Security (or one or more  predecessor  securities) is registered at the
close of business on the Regular Record Date for such interest.

                                       -23-
<PAGE>

                  Any  interest on any  Security  which is  payable,  but is not
punctually paid or duly provided for, on any Interest  Payment Date and interest
on such  defaulted  interest at the then  applicable  interest rate borne by the
Securities,  to the extent lawful (such defaulted  interest and interest thereon
herein  collectively  called  "Defaulted  Interest") shall forthwith cease to be
payable to the Holder on the  Regular  Record Date by virtue of having been such
Holder; and such Defaulted Interest may be paid by the Company,  at its election
in each case, as provided in Subsection (a) or (b) below:

                  (a) The  Company  may elect to make  payment of any  Defaulted
Interest  to the  Persons in whose  names the  Securities  (or their  respective
predecessor  securities)  are  registered  at the close of business on a Special
Record Date for the payment of such Defaulted Interest,  which shall be fixed in
the  following  manner.  The Company  shall notify the Trustee in writing of the
amount of Defaulted  Interest  proposed to be paid on each Security and the date
of the proposed payment, and at the same time the Company shall deposit with the
Trustee an amount of money equal to the aggregate  amount proposed to be paid in
respect of such Defaulted  Interest or shall make  arrangements  satisfactory to
the Trustee for such deposit prior to the date of the proposed payment, and such
money  when  deposited  shall be held in trust for the  benefit  of the  Persons
entitled to such Defaulted  Interest as in this Subsection  provided.  Thereupon
the Trustee  shall fix a Special  Record Date for the payment of such  Defaulted
Interest which shall be not more than 15 days and not less than 10 days prior to
the date of the proposed  payment and not less than 10 days after the receipt by
the Trustee of the notice of the proposed  payment.  The Trustee shall  promptly
notify the Company in writing of such Special  Record  Date.  In the name and at
the expense of the  Company,  the Trustee  shall  cause  notice of the  proposed
payment of such  Defaulted  Interest and the Special  Record Date therefor to be
mailed,  first-class postage prepaid, to each Holder at his or her address as it
appears in the  Security  Register,  not less than 10 days prior to such Special
Record Date.  Notice of the proposed payment of such Defaulted  Interest and the
Special  Record Date therefor  having been so mailed,  such  Defaulted  Interest
shall be paid to the Persons in whose names the Securities (or their  respective
predecessor  securities) are registered on such Special Record Date and shall no
longer be payable pursuant to the following Subsection (b).

                  (b) The Company may make payment of any Defaulted  Interest in
any other lawful manner not inconsistent with the requirements of any securities
exchange on which the Securities  may be listed,  and upon such notice as may be
required by such exchange,  if, after written notice given by the Company to the
Trustee of the proposed payment pursuant to this Subsection,  such payment shall
be deemed practicable by the Trustee.

                                       -24-

<PAGE>

                  Subject to the  foregoing  provisions  of this  Section,  each
Security  delivered under this Indenture upon  registration of transfer of or in
exchange for or in lieu of any other Security shall carry the rights to interest
accrued and unpaid, and to accrue, which were carried by such other Security.

                  Section 3.8 Persons Deemed Owners. Prior to and at the time of
due presentment for registration of transfer,  the Company,  the Trustee and any
agent of the  Company  or the  Trustee  may treat the  Person in whose  name any
Security  is  registered  as the  owner  of such  Security  for the  purpose  of
receiving  payment of principal  of, and  (subject to Section 3.7)  interest on,
such  Security  and for all  other  purposes  whatsoever,  whether  or not  such
Security be overdue,  and neither the Company,  the Trustee nor any agent of the
Company or the Trustee shall be affected by notice to the contrary.

                  None of the  Company,  the  Trustee,  any Paying  Agent or the
Security  Registrar will have any  responsibility or liability for any aspect of
the  records  relating to or payments  made on account of  beneficial  ownership
interests of a Global Security or for maintaining,  supervising or reviewing any
records relating to such beneficial ownership interests.

                  Section  3.9  Cancellation.  All  Securities  surrendered  for
payment,  registration of transfer or exchange shall be delivered to the Trustee
and shall be promptly  cancelled  by it. The Company may at any time  deliver to
the  Trustee  for  cancellation  any  Securities  previously  authenticated  and
delivered   hereunder  which  the  Company  may  have  acquired  in  any  manner
whatsoever,  and all Securities so delivered shall be promptly  cancelled by the
Trustee.  No Securities shall be authenticated in lieu of or in exchange for any
Securities cancelled as provided in this Section,  except as expressly permitted
by this  Indenture.  All  cancelled  Securities  held by the  Trustee  shall  be
destroyed  and  certification  of their  destruction  delivered  to the Company,
unless by a Company  Order the Company  directs  that  cancelled  Securities  be
returned to it.

                  Section  3.10   Computation  of  Interest.   Interest  on  the
Securities  shall be  computed on the basis of a 360-day  year of twelve  30-day
months.

<PAGE>
                                   ARTICLE IV

                       DEFEASANCE AND COVENANT DEFEASANCE

                                       -25-


                  Section 4.1 Company's Option to Effect  Defeasance or Covenant
Defeasance.  The Company  may, at its option by Board  Resolution,  at any time,
with respect to the Outstanding Securities,  elect to have either Section 4.2 or
Section 4.3 be applied to the  Outstanding  Securities  upon compliance with the
conditions set forth below in this Article IV.

                  Section  4.2  Defeasance  and  Discharge.  Upon the  Company's
exercise  under  Section 4.1 of the option  applicable  to this Section 4.2, the
Company  shall be deemed  to have  been  discharged  from its  obligations  with
respect to the Outstanding Securities on the date the conditions set forth below
are satisfied  (hereinafter,  "defeasance").  For this purpose,  such defeasance
means that the Company  shall be deemed to have paid and  discharged  the entire
indebtedness  represented by the Outstanding Securities,  which shall thereafter
be deemed to be "Outstanding" only for the purposes of Section 4.5 and the other
Sections  of  this  Indenture  referred  to in (A) and  (B)  below,  and to have
satisfied all its other  obligations  under such  Securities  and this Indenture
insofar as such Securities are concerned (and the Trustee, at the expense of the
Company,   and,  upon  written   request,   shall  execute  proper   instruments
acknowledging  the same),  except for the  following  which shall  survive until
otherwise  terminated  or  discharged  hereunder:  (A) the  rights of Holders of
Outstanding  Securities  to  receive  solely  from the trust fund  described  in
Section 4.4 and as more fully set forth in such Section,  payments in respect of
the principal of, and interest on, such  Securities  when such payments are due,
(B) the Company's  obligations  with respect to such  Securities  under Sections
3.4, 3.5, 3.6 and 10.2, (C) the rights, powers, trusts, duties and immunities of
the Trustee hereunder, including, without limitation, the Trustee's rights under
Section 6.7, and (D) this Article IV.

                  Section 4.3 Covenant  Defeasance.  Upon the Company's exercise
under  Section 4.1 of the option  applicable  to this  Section  4.3, the Company
shall be released from its obligations  under any covenant  contained in Section
10.4 (except to the extent it applies to the  continued  corporate  existence of
the  Company)  and  Sections  10.6 and 10.7,  with  respect  to the  Outstanding
Securities  on and after the date the  conditions  set forth below are satisfied
(hereinafter,  "covenant  defeasance"),  and the Securities  shall thereafter be
deemed  to be not  "Outstanding"  for the  purposes  of any  direction,  waiver,
consent or declaration or Act of Holders and the consequences of any thereof) in
connection  with such covenants,  but shall continue to be deemed  "Outstanding"
for all other purposes  hereunder.  For this purpose,  such covenant  defeasance
means that, with respect to the Outstanding Securities,  the Company may omit to
comply with and shall have no  liability  in respect of any term,  condition  or
limitation  set  forth in any such  Section  or  Article,  whether  directly  or
indirectly,  by reason of any reference  elsewhere herein to any such Section or
Article  or by reason of any  reference  in any such  Section  or Article to any
other  provision  herein or in any other  document  and such  omission to comply
shall not constitute a Default or an Event of Default under Section 5.1(c), but,
except as specified  above,  the remainder of this Indenture and such Securities
shall be unaffected thereby.

                                       -26-

<PAGE>

                  Section 4.4  Conditions to Defeasance or Covenant  Defeasance.
The following  shall be the  conditions to  application of either Section 4.2 or
Section 4.3 to the Outstanding Securities:

                  (1) The Company shall  irrevocably have deposited or caused to
         be  deposited  with the  Trustee  (or another  trustee  satisfying  the
         requirements  of  Section  6.9 who  shall  agree  to  comply  with  the
         provisions of this Article IV applicable to it) as trust funds in trust
         for the  purpose of the  following  payments,  specifically  pledged as
         security  for, and  dedicated  solely to, the benefit of the Holders of
         such  Securities,  (A)  cash  in an  amount,  or  (B)  U.S.  Government
         Obligations  which  through  the  scheduled  payment of  principal  and
         interest  in  respect  thereof  in  accordance  with  their  terms will
         provide,  not later than one day  before  the due date of any  payment,
         money in an amount, or (C) a combination  thereof,  sufficient,  in the
         opinion  of  a  nationally   recognized  firm  of  independent   public
         accountants  expressed in a written  certification thereof delivered to
         the Trustee,  to pay and  discharge,  and which shall be applied by the
         Trustee  (or  other  qualifying  trustee)  to pay  and  discharge,  the
         principal of, and interest on, the Outstanding Securities on the Stated
         Maturities of such principal and interest  installments;  provided that
         the Trustee shall have been irrevocably  instructed,  by Company Order,
         to apply such money or the proceeds of such U.S. Government Obligations
         to said  payments  with respect to the  Securities.  For this  purpose,
         "U.S.  Government  Obligations"  means  securities  that are (x) direct
         obligations  of the United  States of America  for the payment of which
         its full faith and credit is  pledged  or (y)  obligations  of a Person
         controlled or supervised by and acting as an agency or  instrumentality
         of the  United  States  of  America  the  timely  payment  of  which is
         unconditionally guaranteed as a full faith and credit obligation by the
         United States of America,  which,  in either case,  are not callable or
         redeemable at the option of the issuer thereof,  and shall also include
         a depository receipt issued by a bank (as defined in Section 3(a)(2) of
         the  Securities  Act of 1933, as amended) as custodian  with respect to
         any such U.S. Government  Obligation or a specific payment of principal
         of or  interest  on any such U.S.  Government  Obligation  held by such
         custodian  for the  account of the holder of such  depository  receipt;
         provided  that  (except  as  required  by law)  such  custodian  is not
         authorized to make any deduction  from the amount payable to the holder
         of such  depository  receipt from any amount received by such custodian
         in respect of the U.S. Government Obligation or the specific payment of
         principal of or interest on the U.S. Government Obligation evidenced by
         such depository receipt.

                                       -27-
<PAGE>

                  (2) No  Default  or  Event  of  Default  with  respect  to the
         Securities  shall have  occurred and be  continuing on the date of such
         deposit or,  insofar as subsec tions 5.1(f) and (g) are  concerned,  at
         any time  during  the  period  ending on the 91st day after the date of
         such deposit.

                  (3) Such defeasance or covenant defeasance shall not cause the
         Trustee for the Securities to have a conflicting interest as defined in
         Section 6.8 and for purposes of the Trust Indenture Act with respect to
         any securities of the Company.

                  (4) Such defeasance or covenant defeasance shall not result in
         a breach or violation of, or constitute a Default under, this Indenture
         or any other material agreement or instrument to which the Company is a
         party or by which it is bound.

                  (5) In the case of an election  under Section 4.2, the Company
         shall have delivered to the Trustee an Opinion of Counsel  stating that
         (x) the Company has received  from, or there has been published by, the
         Internal  Revenue Service a ruling or (y) since the date hereof,  there
         has been a change in the  applicable  Federal income tax law, in either
         case to the effect that,  and based  thereon such opinion shall confirm
         that,  the Holders of the  Outstanding  Securities  will not  recognize
         income,  gain or loss for  Federal  income tax  purposes as a result of
         such  defeasance  and will be subject to Federal income tax on the same
         amounts,  in the same  manner  and at the same times as would have been
         the case if such defeasance had not occurred.

                  (6) In the case of an election  under Section 4.3, the Company
         shall have delivered to the Trustee an Opinion of Counsel  stating that
         the Holders of the Outstanding  Securities  will not recognize  income,
         gain or loss for  Federal  income  tax  purposes  as a  result  of such
         covenant defeasance.

                                       -28
<PAGE>


                  (7) In the case of an  election  under  either  Section 4.2 or
         4.3,  the  Company  shall have  delivered  to the Trustee an Opinion of
         Counsel to the effect that the trust resulting from the deposit neither
         consti tutes, nor is qualified as, a regulated investment company under
         the Investment Company Act of 1940.

                  (8)  The  Company  shall  have  delivered  to the  Trustee  an
         Officers'  Certificate and an Opinion of Counsel, each stating that all
         conditions  precedent  provided for  relating to either the  defeasance
         under Section 4.2 or the covenant  defeasance under Section 4.3 (as the
         case may be) have been complied with.

                  Section 4.5 Deposited Money and U.S. Government Obligations to
Be Held in Trusts; Other Miscellaneous Provisions. All money and U.S. Government
Obligations  (including  the proceeds  thereof)  deposited  with the Trustee (or
other  qualifying  trustee -- collectively for purposes of this section 4.5, the
"Trustee")  pursuant  to Section  4.4 in respect of the  Outstanding  Securities
shall be held in trust  and  applied  by the  Trustee,  in  accordance  with the
provisions  of such  Securities  and  this  Indenture,  to the  payment,  either
directly or through any Paying Agent  (including  the Company  acting as its own
Paying Agent) as the Trustee may determine, to the Holders of such Securities of
all sums due and to become due thereon in respect of principal and interest, but
such money need not be segregated from other funds except to the extent required
by law.

                  The Company shall pay and  indemnify  the Trustee  against any
tax,  fee or other  charge  imposed on or assessed  against the U.S.  Government
Obligations  deposited  pursuant to Section 4.4 or the  principal  and  interest
received in respect  thereof  other than any such tax, fee or other charge which
by law is for the account of the Holders of the Outstanding Securities.

                  Anything in this Article IV to the contrary notwith  standing,
the Trustee  shall  deliver or pay to the Company from time to time upon Company
Request  any money or U.S.  Government  Obligations  held by it as  provided  in
Section 4.4 which, in the opinion of a nationally recognized firm of independent
public accountants expressed in a written certification thereof delivered to the
Trustee,  are in excess of the amount thereof which would then be required to be
deposited to effect an equivalent defeasance or covenant defeasance.

                                       -29-
<PAGE>


                  Section 4.6  Reinstatement.  If the Trustee is unable to apply
any money or U.S.  Government  Obligations in accordance with this Article IV by
reason of any legal  proceeding  or by  reason of any order or  judgment  of any
court or governmental authority enjoining,  restraining or otherwise prohibiting
such  application,  the  Company's  obligations  under  this  Indenture  and the
Securities  shall be revived and  reinstated  as though no deposit had  occurred
pursuant to this Article IV until such time as the Trustee is permitted to apply
all such money or U.S.  Government  Obligations in accordance  with this Article
IV; provided, however, that, if the Company has made any payment of interest on,
or principal of, any Securities because of the reinstatement of its obligations,
the Company shall be subrogated to the rights of the Holders of such  Securities
to receive such payment from the money or U.S.  Government  Obligations  held by
the Trustee.


                                    ARTICLE V

                                    REMEDIES

                  Section 5.1  Events of Default.

                  "Event of Default", wherever used herein, means any one of the
following  events  (whatever the reason for such Event of Default and whether it
shall be voluntary or involuntary or be effected by operation of law or pursuant
to any judgment,  decree or order of any court or any order,  rule or regulation
of any administrative or governmental body):

                  (a) default in the payment  when due of the  principal  of any
         Security at its Stated Maturity; or

                  (b)  default in the payment of any  interest  on any  Security
         when it becomes due and payable,  and continuance of such default for a
         period of 30 days; or

                  (c)  default  in the  performance,  or  breach,  of any terms,
         covenant or warranty of the Company contained in the Securities or this
         Indenture, and continuance of such default or breach for a period of 60
         days after there has been given,  by registered  or certified  mail, to
         the  Company by the  Trustee or to the  Company  and the Trustee by the
         Holders  of  at  least  25%  in  aggregate   principal  amount  of  the
         Outstanding  Securities  a written  notice  specifying  such default or
         breach and  requiring it to be remedied and stating that such notice is
         a "Notice of Default" hereunder; or

                                       -30-
<PAGE>

                  (d)  default  with  respect to any  Obligation  of the Company
         (other  than  its  Obligations  under  the  Secu  rities),  or  of  any
         Subsidiary,  whether as principal,  guarantor, surety or other obligor,
         for the  payment  of any  Indebtedness  having an  aggregate  principal
         amount in excess of $10 million and (i) either (1) such default is upon
         the Stated  Maturity of such  Indebt  edness or (2) as a result of such
         default the maturity of such Indebtedness has been accelerated prior to
         its Stated  Maturity  and (ii) such  Indebtedness  has not been paid in
         full or such acceleration has not been rescinded,  annulled,  or waived
         prior to the entry of a final judgment in favor of the holders thereof;
         or

                  (e) one or more final and nonappealable judg ments,  orders or
         decrees which require the payment in money,  either  individually or in
         an aggregate  amount, of more than $10 million shall be entered against
         the Company or any  Subsidiary  or any of their  respective  properties
         which is not  adequately  covered  by  insurance  or bond  (subject  to
         reasonable  deductibles)  and shall not be  discharged  and there shall
         have been a period of 60 days during which stays of the  enforcement of
         such  judgments or orders,  by reason of pending  appeal or  otherwise,
         shall not be in effect; or

                  (f) the entry by a court having  jurisdiction  in the premises
         of a decree  or order for  relief  in  respect  of the  Company  or any
         Significant  Subsidiary in an involuntary  case or proceeding under any
         applicable  Federal or State bankruptcy,  insolvency,  rehabilita tion,
         liquidation,  conservation  or  supervision or other similar law now or
         hereafter  in  effect  or   appointing   a  custodian,   rehabilitator,
         conservator,   supervisor,   trustee,  sequestrator  or  other  similar
         official of the Company or any  Significant  Subsidiary for any substan
         tial part of its or their  property,  or  ordering  the  winding  up or
         liquidation  of its or their affairs,  and the  continuance of any such
         decree or order  unstayed and in effect for a period of 60  consecutive
         days; or

                  (g)  the  commencement  by the  Company  or any  Sig  nificant
         Subsidiary  of a  voluntary  case or  proceeding  under any  applicable
         Federal or State bankruptcy, insolvency,  rehabilitation,  liquidation,
         conservation  or  supervision  or other similar  applicable  law now or
         hereafter in effect,  or the consent by the Company or any  Significant
         Subsidiary  to the entry of a decree or order for  relief in respect of
         the Company or such  Significant  Subsidiary in an involuntary  case or
         pro  ceeding  under  any  applicable  Federal  or  State  bank  ruptcy,
         insolvency, rehabilitation, liquidation, conservation or supervision or
         other  similar  applicable  law now or hereafter  in effect,  or to the
         commencement  of  any   bankruptcy,   insolvency  or  similar  case  or
         proceeding against it, or the consent by the Company or any Significant
         Subsidiary  to the filing of such  petition  or the  appointment  of or
         taking  possession  by a  receiver,  liquidator,  assignee,  custodian,
         rehabili  tator,  conservator,  supervisor,  trustee,  sequestrator  or
         similar  official of the Company or any such Signifi cant Subsidiary or
         of any  substantial  part of its  property,  or the  making by it of an
         assignment  for the  benefit  of  creditors,  or the  admission  by the
         Company or any  Significant  Subsidiary  in writing of its inability to
         pay its debts  generally as they become due, or the taking of corporate
         action by the Company or any  Significant  Subsidiary in furtherance of
         any such action.

                                       -31-
<PAGE>

                  The Company shall deliver to the Trustee, within 30 days after
the occurrence thereof,  written notice in the form of an Officers'  Certificate
of any event  which is or with the  giving of notice or the lapse of time  would
become an event which is or with the giving of notice or the lapse of time would
become an Event of Default,  its status and what action the Company is taking or
proposes to take with respect thereto.

                  Section  5.2   Acceleration   of  Maturity;   Rescission   and
Annulment.  If an Event of Default occurs and is  continuing,  then and in every
such case the Trustee or the Holders of not less than 25% in aggregate principal
amount of the  Securities  Outstanding  may, and the Trustee upon the request of
the Holders of not less than 25% in aggregate principal amount of the Securities
Outstanding  shall,  declare the  principal of all the  Securities to be due and
payable  immediately  in  an  amount  equal  to  the  principal  amount  of  the
Securities, together with accrued and unpaid interest to the date the Securities
become due and payable, by a notice in writing to the Company and, upon any such
declaration  such  principal and all interest and other amounts shall become due
and payable,  immediately. If an Event of Default specified in Section 5.1(f) or
(g) occurs and is  continuing,  then the principal of all the  Securities  shall
ipso facto become and be immediately  due and payable without any declaration or
other act on the part of the Trustee or any Holder.

                  At any time after such  declaration of  acceleration  has been
made and  before a  judgment  or decree  for  payment  of the money due has been
obtained by the Trustee as hereinafter in this Article provided,  the Holders of
a majority in principal amount of the Outstanding Securities,  by written notice
to the Company and the Trustee,  may rescind and annul such  declaration and its
consequences if

                                       -32-
<PAGE>

                  (a)  the Company has paid or deposited with the Trustee
a sum sufficient to pay

                           (1)  all  sums  paid  or   advanced  by  the  Trustee
                  hereunder   and   the   reasonable   compensation,   expenses,
                  disbursements  and  advances  of the  Trustee,  its agents and
                  counsel,

                           (2)  all overdue interest on all Securities,

                           (3) the principal of any Securities which have become
                  due otherwise  than by such  declaration of  acceleration  and
                  interest thereon at the rate borne by the Securities, and

                           (4) to the extent  that  payment of such  interest is
                  lawful,  interest  upon overdue  interest at the rate borne by
                  the Securities; and

                  (b) all  Events  of  Default,  other  than the  nonpayment  of
principal of the Securities  which have become due solely by such declaration of
acceleration,  shall have been cured or waived.  No such rescission shall affect
any subsequent Default or impair any right consequent thereon.

                  Section 5.3  Collection of Indebtedness and Suits for
Enforcement by Trustee.  The Company covenants that if:

                  (a)  default  is made in the  payment of any  interest  on any
         Security  when such  interest  becomes due and payable and such default
         continues for a period of 30 days, or

                  (b)  default  is  made  in the  payment  of  principal  of any
         Security at the Stated Maturity thereof,  the Company will, upon demand
         of the  Trustee,  pay to it,  for the  benefit  of the  Holders of such
         Securities,  the whole  amount then due and payable on such  Securities
         for principal and  interest,  with interest upon the overdue  principal
         and,  to the  extent  that  payment of such  interest  shall be legally
         enforceable,  upon overdue installments of interest,  at the rate borne
         by the  Securities;  and, in addition  thereto,  such further amount as
         shall be  sufficient  to cover the costs and  expenses  of  collection,
         including the  reasonable  compensation,  expenses,  disbursements  and
         advances of the Trustee, its agents and counsel.

                                       -33-
<PAGE>

                  If the Company fails to pay such amounts  forthwith  upon such
demand,  the Trustee,  in its own name and as trustee of an express  trust,  may
institute a judicial proceeding for the collection of the sums so due and unpaid
and may prosecute such  proceeding to judgment or final decree,  and may enforce
the same  against the  Company and collect the moneys  adjudged or decreed to be
payable  in the  manner  provided  by law out of the  property  of the  Company,
wherever situated.

                  If an Event of Default occurs and is  continuing,  the Trustee
may in its  discretion  proceed to protect and enforce its rights and the rights
of the Holders by such  appropriate  judicial  proceedings  as the Trustee shall
deem most  effectual  to protect and enforce  any such  rights,  whether for the
specific enforcement of any covenant or agreement in this Indenture or in aid of
the exercise of any power granted herein, or to enforce any other proper remedy.

                  Section 5.4 Trustee May File Proofs of Claims.  In case of the
pendency   of   any   receivership,    insolvency,   liquidation,    bankruptcy,
reorganization,    rehabilitation,    conservation,   arrangement,   adjustment,
composition or other judicial proceeding relative to the Company or the property
of the  Company,  the  Trustee  (irrespective  of whether the  principal  of the
Securities shall then be due and payable as therein  expressed or by declaration
or otherwise and  irrespective of whether the Trustee shall have made any demand
on the  Company  for the  payment of overdue  principal  or  interest)  shall be
entitled and empowered, by intervention in such proceeding or otherwise,

                  (a) to file  and  prove  a  claim  for  the  whole  amount  of
         principal  and interest  owing and unpaid in respect of the  Securities
         and to file such  other  papers or  documents  as may be  necessary  or
         advisable  in order to have the claims of the  Trustee  (including  any
         claim for the  reasonable  compensation,  expenses,  disbursements  and
         advances of the  Trustee,  its agents and  counsel)  and of the Holders
         allowed in such judicial proceeding, and

                  (b) to collect and receive any money or other property payable
         or deliverable on any such claims and to distribute the same;

and any custodian,  receiver,  assignee,  trustee,  liquidator,  sequestrator or
similar  official in any such judicial  proceeding is hereby  authorized by each
Holder to make such  payments to the Trustee  and, in the event that the Trustee
shall consent to the making of such payments directly to the Holders, to pay the
Trustee  any  amount  due  it  for  the   reasonable   compensation,   expenses,
disbursements and advances of the Trustee, its agents and counsel, and any other
amounts due the Trustee under Section 6.7.

                                       -34-

<PAGE>

                  Nothing  herein  contained  shall be deemed to  authorize  the
Trustee  to  authorize  or consent to or accept or adopt on behalf of any Holder
any plan of reorganization, arrangement, adjustment or composition affecting the
Securities or the rights of any Holder  thereof,  or to authorize the Trustee to
vote in respect of the claim of any Holder in any such proceeding.

                  Section 5.5 Trustee May Enforce Claims  Without  Possession of
Securities.  All  rights  of action  and  claims  under  this  Indenture  or the
Securities may be prosecuted and enforced by the Trustee  without the possession
of any of the  Securities or the production  thereof in any proceeding  relating
thereto,  and any such proceeding  instituted by the Trustee shall be brought in
its own name and as trustee of an express  trust,  and any  recovery of judgment
shall, after provision for the payment of the reasonable compensation, expenses,
disbursements  and advances of the Trustee,  its agents and counsel,  be for the
ratable  benefit  of the  Holders  of the  Securities  in  respect of which such
judgment has been recovered.

                  Section  5.6  Application  of  Money   Collected.   Any  money
collected  by the  Trustee  pursuant  to this  Article  shall be  applied in the
following  order,  at the date or dates fixed by the Trustee and, in case of the
distribution   of  such  money  on  account  of  principal  or  interest,   upon
presentation  of the Securities and the notation  thereon of the payment if only
partially paid and upon surrender thereof if fully paid:

                  FIRST:  To the payment of all  amounts  due the Trustee  under
         Section 6.7;

                  SECOND: To the payment of the amounts then due and unpaid upon
         the Securities  for principal and interest,  in respect of which or for
         the benefit of which such money has been  collected,  ratably,  without
         preference  or priority of any kind,  according  to the amounts due and
         payable on such Securities for principal and interest; and

                  THIRD: The balance,  if any, to the Person or Persons entitled
         thereto.

                  Section 5.7  Limitation of Suits.  No Holder of any Securities
shall have any right to institute any  proceeding,  judicial or otherwise,  with
respect to this Indenture,  or for the appointment of a receiver or trustee,  or
for any other remedy hereunder, unless:

                                       -35-
<PAGE>

                  (a) such Holder has  previously  given  written  notice to the
         Trustee of a continuing Event of Default;

                  (b) the  Holders of not less than 25% in  principal  amount of
         the  Outstanding  Securities  shall  have made  written  request to the
         Trustee to institute proceedings in respect of such Event of Default in
         its own name as Trustee hereunder;

                  (c)  such  Holder  or  Holders  have  offered  to the  Trustee
         reasonable  indemnity  satisfactory  to the  Trustee  against the cost,
         expenses  and  liabilities  to be  incurred  in  compliance  with  such
         request;

                  (d) the Trustee for 60 days after its receipt of such  notice,
         request  and  offer of  indemnity  has  failed  to  institute  any such
         proceeding; and

                  (e) no direction  inconsistent  with such written  request has
         been given to the Trustee during such 60-day period by the Holders of a
         majority in principal  amount of the Outstanding  Securities;  it being
         understood  and  intended  that no one or more  Holders  shall have any
         right in any  manner  whatever  by virtue  of, or by  availing  of, any
         provision of this  Indenture  to affect,  distribute  or prejudice  the
         rights of any other Holders, or to obtain or to seek to obtain priority
         or preference over any other Holders or to enforce any right under this
         Indenture,  except in the manner herein  provided and for the equal and
         ratable benefit of all the Holders.

                  Section  5.8   Unconditional   Right  of  Holders  to  Receive
Principal and Interest.  Notwithstanding  any other provision in this Indenture,
the  Holder of any  Security  shall have the right on the terms  stated  herein,
which is absolute and unconditional, to receive payment of the principal of, and
(subject to Section 3.7)  interest on, such  Security on the  respective  Stated
Maturities  expressed in such Security and to institute suit for the enforcement
of any such payment,  and such rights shall not be impaired  without the consent
of such Holder.

                  Section 5.9 Restoration of Rights and Remedies. If the Trustee
or any Holder has instituted any proceeding to enforce any right or remedy under
this Indenture and such  proceeding has been  discontinued  or abandoned for any
reason, or has been determined  adversely to the Trustee or to such Holder, then
and in every such case the Company,  the Trustee and the Holders shall,  subject
to any determination in such proceeding,  be restored severally and respectively
to their former positions  hereunder,  and thereafter all rights and remedies of
the Trustee and the Holders shall continue as though no such proceeding has been
instituted.

                                       -36-
<PAGE>


                  Section  5.10  Rights  and  Remedies  Cumulative.   Except  as
provided in Section 3.6, no right or remedy herein conferred upon or reserved to
the Trustee or to the Trustee and the Holders is intended to be exclusive of any
other right or remedy, and every right and remedy shall, to the extent permitted
by law, be  cumulative  and in  addition  to every other right and remedy  given
hereunder or now or  hereafter  existing at law or in equity or  otherwise.  The
assertion or employment of any right or remedy  hereunder,  or otherwise,  shall
not prevent the  concurrent  assertion or  employment  of any other  appropriate
right or remedy.

                  Section  5.11  Delay  or  Omission  Not  Waiver.  No  delay or
omission of the Trustee or of any Holder of any  Security to exercise  any right
or remedy  accruing  upon any Event of  Default  shall  impair any such right or
remedy or  constitute  a waiver of any such Event of Default or an  acquiescence
therein.  Every right and remedy  given by this Article or by law to the Trustee
or the Holders may be exercised from time to time, and as often as may be deemed
expedient, by the Trustee or by the Holders, as the case may be.

                  Section 5.12 Control by Holders.  The Holders of a majority in
principal  amount of the Outstanding  Securities  shall have the right to direct
the time, method and place of conducting any proceeding for any remedy available
to the  Trustee,  or  exercising  any trust or power  conferred  on the Trustee.
However,  the Trustee may refuse to follow any direction that conflicts with law
or this  Indenture or,  subject to Section 6.1,  that the Trustee  determines is
unduly prejudicial to the rights of other Holders of Securities or would involve
the Trustee in personal  liability  with respect to which  reasonable  indemnity
satisfactory  to the  Trustee  is not  available;  provided,  however,  that the
Trustee  may take any other  action  deemed  proper by the  Trustee  that is not
inconsistent  with such direction.  Prior to the taking of any action hereunder,
the Trustee shall be entitled to reasonable indemnification  satisfactory to the
Trustee  against  all losses and  expenses  caused by taking or not taking  such
action.  This paragraph  shall be in lieu of Section  316(a)(1)(A)  of the Trust
Indenture Act and such Section  316(a)(1)(A) is hereby  expressly  excluded from
this Indenture, as permitted by the Trust Indenture Act.

                  The  Company   may  state  a  record  date  for   purposes  of
determining the identity of Holders of Securities entitled to vote or consent to
any action by vote or consent  authorized or permitted by  Subsection  316(a) of
the Trust Indenture Act. Such record date shall be the later of 30 days prior to
the first  solicitation  of such  consent or the date of the most recent list of
Holders of Securities  furnished to the Trustee  pursuant to Section 7.1 of this
Indenture prior to such solicitation.

                                       -37-
<PAGE>


                  Section 5.13 Waiver of Past Defaults.  The Holders of not less
than a majority in principal amount of the Outstanding  Securities may on behalf
of the Holders of all the  Securities  waive any past Default  hereunder and its
consequences, except a Default:

                  (a) in the  payment of the  principal  of or  interest  on any
         Security,  for which a waiver of past default shall require the consent
         of each Holder of Outstanding Securities, or

                  (b) in respect of a covenant or  provision  hereof which under
         Article IX cannot be  modified  or amended  without  the consent of the
         Holder of each Outstanding Security affected for which a waiver of past
         default  shall  require  the  consent  of each  Holder  of  Outstanding
         Securities.

                  Upon any such waiver,  such Default shall cease to exist,  and
any Event of Default arising  therefrom shall be deemed to have been cured,  for
every  purpose  of  this  Indenture;  but no such  waiver  shall  extend  to any
subsequent or other Default or impair any right consequent thereon.

                  Section  5.14 Waiver of Stay or  Extension  Laws.  The Company
covenants  (to the extent  that it may  lawfully  do so) that it will not at any
time  insist  upon,  or plead,  or in any  manner  whatsoever  claim or take the
benefit or advantage of, any stay or extension law wherever  enacted,  now or at
any time hereafter in force,  which may affect the covenants or the  performance
of this  Indenture;  and the Company (to the extent that it may  lawfully do so)
hereby  expressly waives all benefit or advantage of any such law, and covenants
that it will not  hinder,  delay or impede  the  execution  of any power  herein
granted to the Trustee,  but will suffer and permit the  execution of every such
power as though no such law had been enacted.


                                   ARTICLE VI

                                   THE TRUSTEE

                  Section 6.1 Certain  Duties and  Responsibilities.  (a) Except
during the continuance of an Event of Default:

                  (A) the  Trustee  undertakes  to perform  such duties and only
         such duties as are  specifically  set forth in this  Indenture,  and no
         implied  covenants  or  obligations  shall be read into this  Indenture
         against the Trustee; and

                                       -38-
<PAGE>

                  (B) in the  absence of bad faith on its part,  the Trustee may
         conclusively   rely,  as  to  the  truth  of  the  statements  and  the
         correctness of the opinions  expressed  therein,  upon  certificates or
         opinions furnished to the Trustee and conforming to the requirements of
         this  Indenture;  but in the case of any such  certificates or opinions
         which by provision hereof are specifically  required to be furnished to
         the Trustee,  the Trustee  shall be under a duty to examine the same to
         determine  whether  or not they  conform to the  requirements  for this
         Indenture.

                  (b)  In  case  an  Event  of  Default  has   occurred  and  is
continuing,  the Trustee shall  exercise such of the rights and powers vested in
it by this  Indenture,  and use the  same  degree  of care  and  skill  in their
exercise,  as a prudent man would exercise or use under the circumstances in the
conduct of his own affairs.

                  (c) No  provision  of this  Indenture  shall be  construed  to
relieve the Trustee from liability for its negligent  action,  its own negligent
failure to act, or its own willful misconduct,  except that no provision of this
Indenture shall require the Trustee to expend or risk its own funds or otherwise
incur any financial liability in the performance of any of its duties hereunder,
or in the exercise of any of its rights or powers,  if it shall have  reasonable
grounds for believing that repayment of such funds or adequate indemnity against
such risk or liability is not reasonably assured to it.

                  (d)  Whether  or not  therein  expressly  so  provided,  every
provision of this  Indenture  relating to the conduct or affecting the liability
of or affording  protection to the Trustee shall be subject to the provisions of
this section and to the provisions of the Trust Indenture Act.

                  Section  6.2  Notice of  Defaults.  Within  90 days  after the
occurrence of any Default  hereunder,  the Trustee shall transmit by mail to all
Holders, as their names and addresses appear in the Security Register, notice of
such Default hereunder known to the Trustee, unless such Default shall have been
cured or waived; provided, however, that, except in the case of a Default in the
payment of the  principal of or interest on any  Security,  the Trustee shall be
protected  in  withholding  such notice if and so long as a trust  committee  of
Responsible   Officers  of  the  Trustee  in  good  faith  determines  that  the
withholding of such notice is in the interest of the Holders.

                                       -39-
<PAGE>

                  Section 6.3  Certain Rights of Trustee.  Subject to the
provisions of Section 6.1:

                  (a) the Trustee may rely and shall be  protected  in acting or
         refraining  from acting upon any  resolution,  certificate,  statement,
         instrument,  opinion,  report,  notice,  request,  direction,  consent,
         order, bond,  debenture,  note, other evidence of indebtedness or other
         paper or document  believed by it to be genuine and to have been signed
         or presented by the proper party or parties;

                  (b) any request or direction of the Company  mentioned  herein
         shall be  sufficiently  evidenced by a Company Request or Company Order
         and any  resolution  of the  Board  of  Directors  may be  sufficiently
         evidenced by a Board Resolution;

                  (c)  whenever  in the  administration  of this  Indenture  the
         Trustee shall deem it desirable  that a matter be proved or established
         prior to  taking,  suffering  or  omitting  any action  hereunder,  the
         Trustee (unless other evidence be herein specifically  prescribed) may,
         in the  absence  of bad  faith  on its  part,  rely  upon an  Officers'
         Certificate and Opinion of Counsel;

                  (d) the  Trustee  may  consult  with  counsel  and the written
         advice of such  counsel or any  Opinion  of  Counsel  shall be full and
         complete  authorization  and protection in respect of any action taken,
         suffered or omitted by it herein in good faith and in reliance thereon;

                  (e) the Trustee  shall be under no  obligation to exercise any
         of the rights or powers  vested in it by this  Indenture at the request
         or direction of any of the Holders  pursuant to this Indenture,  unless
         such Holders shall have offered to the Trustee  reasonable  security or
         indemnity  against the costs,  expenses and liabilities  which might be
         incurred by it in compliance with such request or direction;

                  (f) the Trustee  shall not be bound to make any  investigation
         into the  facts  or  matters  stated  in any  resolution,  certificate,
         statement,  instrument,  opinion,  report, notice, request,  condition,
         consent,  order, bond, debenture,  note, other evidence of indebtedness
         or other paper or document,  but the Trustee,  in its  discretion,  may
         make such further inquiry or  investigation  into such facts or matters
         as it may see fit,  and, if the Trustee  shall  determine  to make such
         further inquiry or  investigation,  it shall be entitled to examine the
         books,  records and premises of the Company,  personally or by agent or
         attorney; and

                                       -40-
<PAGE>

                  (g) the  Trustee  may  execute  any of the  trusts  or  powers
         hereunder  or perform  any duties  hereunder  either  directly or by or
         through  agents or attorneys and the Trustee  shall not be  responsible
         for any  misconduct  or negligence on the part of any agent or attorney
         appointed with due care by it hereunder.

                  Section  6.4 Not  Responsible  for  Recitals  or  Issuance  of
Securities.  The recitals  contained herein,  and in the Securities,  except the
Trustee's certificate of authentication, shall be taken as the statements of the
Company and the Trustee assumes no  responsibility  for their  correctness.  The
Trustee  makes no  representations  as to the  validity or  sufficiency  of this
Indenture or of the Securities. The Trustee shall not be accountable for the use
or application by the Company of the Securities or the proceeds thereof.

                  Section  6.5 May Hold  Securities.  The  Trustee,  any  Paying
Agent,  Security Registrar or any other agent of the Company,  in its individual
or any other  capacity,  may become the owner or  pledgee  of  Securities,  and,
subject to Sections 6.8 and 6.13,  may otherwise  deal with the Company with the
same  rights  it  would  have if it were not  Trustee,  Paying  Agent,  Security
Registrar or such other agent.

                  Section 6.6 Money Held in Trust.  Money held by the Trustee in
trust  hereunder  need not be  segregated  from other funds except to the extent
required by law.  The Trustee  shall be under no  liability  for interest on any
money received by it hereunder.

                  Section 6.7 Compensation and Reimbursement. The Company agrees
(a) to pay to the  Trustee  from time to time  reasonable  compensation  for all
services  rendered by it hereunder (which  compensation  shall not be limited by
any  provision of law in regard to the  compensation  of a trustee of an express
trust);

                  (b)  to  reimburse  the  Trustee  upon  its  request  for  all
reasonable expenses,  disbursements and advances incurred or made by the Trustee
in accordance  with any provision of this  Indenture  (including  the reasonable
compensation,  expenses and disbursements of its agents and counsel), except any
such expense,  disbursement  or advance as may be attributable to its negligence
or bad faith; and

                  (c) to  indemnify  the  Trustee  for,  and to hold it harmless
against, any loss, liability or expense incurred without negligence or bad faith
on  its  part,   arising  out  of  or  in  connection  with  the  acceptance  or
administration  of this trust,  including  the costs and  expenses of  defending
itself  against  any claim or  liability  in  connection  with the  exercise  or
performance of any of its powers or duties hereunder.

                                       -41-
<PAGE>

                  To secure the Company's  payment  obligations  in this Section
6.7,  the  Trustee  shall  have a lien prior to the  Securities  on all money or
property held or collected by the Trustee except such money and property held in
trust to pay  principal of and interest on particular  Securities.  Such payment
obligations and lien shall survive satisfaction and discharge of this Indenture.

                  When the Trustee incurs expenses or renders  services after an
Event of Default  specified in Section  5.1(f) or (g) occurs,  such expenses and
the  compensation  for such  services  are  intended to  constitute  expenses of
administration under any federal or state bankruptcy law.

                  Section 6.8 Qualification of Trustee;  Conflicting  Interests.
The Trustee shall be subject to and comply with the provisions of Section 310(b)
of the Trust Indenture Act regarding the  disqualification of the Trustee in the
event that it acquires any conflicting interest as therein defined.

                  Section 6.9 Corporate  Trustee  Required;  Eligibility.  There
shall at all times be a Trustee  hereunder which  satisfies the  requirements of
Trust Indenture Act Sections 310(a)(1) and 310(a)(5), has a combined capital and
surplus of at least  $50,000,000 and is subject to supervision or examination by
Federal  or  State  authority.  If at any  time the  Trustee  shall  cease to be
eligible in accordance  with the  provisions  of this  Section,  it shall resign
immediately  in the  manner and with the effect  hereinafter  specified  in this
Article.

                  Section  6.10   Resignation   and  Removal;   Appointment   of
Successor.  (a) No resignation or removal of the Trustee and no appointment of a
successor  Trustee  pursuant to this Article  shall become  effective  until the
acceptance of appointment by the successor Trustee under Section 6.11.

                  (b) The  Trustee  may  resign  at any time by  giving  written
notice  thereof to the Company.  If an  instrument  of acceptance by a successor
Trustee  shall not have been  delivered to the Trustee  within 30 days after the
giving of such notice of  resignation,  the  resigning  Trustee may petition any
court of competent jurisdiction for the appointment of a successor Trustee.

                  (c) The  Trustee  may be  removed at any time by an Act of the
Holders  of a  majority  in  principal  amount  of the  Outstanding  Securities,
delivered to the Trustee and to the Company.

                                       -42-
<PAGE>

                  (d)  If at any time:

                  (i)  the Trustee shall fail to comply with  Section  310(b) of
         the Trust  Indenture  Act pursuant to Section 6.8 hereof after  written
         request  therefor  by the  Company or by any Holder who has been a bona
         fide Holder of a Security for at least six months  unless the Trustee's
         duty to resign is stayed in accordance with Section 310(b) of the Trust
         Indenture Act, or

                  (ii)  the Trustee shall cease to be eligible under Section 6.9
         and shall fail to resign after written request  therefor by the Company
         or by any such Holder, or

                  (iii) the Trustee shall become incapable of acting or shall be
         adjudged a bankrupt  or  insolvent,  or a receiver of the Trustee or of
         its property shall be appointed or any public officer shall take charge
         or control of the Trustee or of its property or affairs for the purpose
         of rehabilitation, conservation or liquidation,

then, in any case, (1) the Company by a Board Resolution may remove the Trustee,
or (2) subject to Section  315(e) of the Trust  Indenture Act, the Holder of any
Security  who has been a bona fide Holder of a Security  for at least six months
may, on behalf of himself and all others similarly situated,  petition any court
of competent  jurisdiction for the removal of the Trustee and the appointment of
a successor Trustee.

                  (e)  If  the  Trustee  shall  resign,  be  removed  or  become
incapable  of acting,  or if a vacancy  shall occur in the office of Trustee for
any  cause,  the  Company,  by a Board  Resolution,  shall  promptly  appoint  a
successor  Trustee.  If,  within  one year after  such  resignation,  removal or
incapability,  or the occurrence of such vacancy,  a successor Trustee shall not
have been  appointed by the Company,  a successor  Trustee shall be appointed by
Act  of the  Holders  of a  majority  in  principal  amount  of the  Outstanding
Securities  delivered to the Company and the retiring Trustee, and the successor
Trustee so appointed shall,  forthwith upon its acceptance of such  appointment,
become the successor  Trustee and supersede the successor  Trustee  appointed by
the Company. If no successor Trustee shall have been so appointed by the Company
or  the  Holders  of the  Securities  and  accepted  appointment  in the  manner
hereinafter  provided,  the Trustee or the Holder of any Security who has been a
bona fide Holder for at least six months may,  subject to Section  315(e) of the
Trust  Indenture  Act, on behalf of himself and all others  similarly  situated,
petition any court of competent  jurisdiction for the appointment of a successor
Trustee.

                                       -43-
<PAGE>

                  (f) The Company shall give notice of each resignation and each
removal of the Trustee and each  appointment  of a successor  Trustee by written
notice of such event by first-class  mail,  postage  prepaid,  to the Holders of
Securities as their names and addresses  appear in the Security  Register.  Each
notice shall  include the name of the  successor  Trustee and the address of its
Corporate Trust Office.

                  Section 6.11  Acceptance of  Appointment  by Successor.  Every
successor Trustee appointed hereunder shall execute,  acknowledge and deliver to
the  Company  and  to  the  retiring   Trustee  an  instrument   accepting  such
appointment,  and thereupon the  resignation or removal of the retiring  Trustee
shall become effective and such successor Trustee, without any further act, deed
or  conveyance,  shall  become  vested with all the rights,  powers,  trusts and
duties of the retiring Trustee;  but, on request of the Company or the successor
Trustee,  such retiring Trustee shall, upon payment of its charges,  execute and
deliver an instrument  transferring  to such  successor  Trustee all the rights,
powers,  trusts  and duties of the  retiring  Trustee,  and shall  duly  assign,
transfer  and deliver to such  successor  Trustee all property and money held by
such  retiring  Trustee  hereunder  subject to the lien provided in Section 6.7.
Upon request of any such  successor  Trustee,  the Company shall execute any and
all instruments  for more fully and certainly  vesting in and confirming to such
successor Trustee all such rights, powers, trusts and duties.

                  No successor  Trustee shall accept its  appointment  unless at
the time of such  acceptance  such  successor  Trustee  shall be  qualified  and
eligible under this Article.

                  Notwithstanding replacement of the Trustee pursuant to Section
6.10, the Company's obligations under Section 6.7 shall continue for the benefit
of the  retiring  Trustee  with  respect to  expenses,  losses  and  liabilities
incurred by it prior to such replacement.

                  Section 6.12 Merger,  Conversion,  Consolidation or Succession
to Business.  Any corporation  into which the Trustee may be merged or converted
or with which it may be  consolidated,  or any  corporation  resulting  from any
merger,  conversion or  consolidation  to which the Trustee shall be a party, or
any corporation  succeeding to all or  substantially  all of the corporate trust
business  of the  Trustee,  shall be the  successor  of the  Trustee  hereunder,
provided such corporation  shall be otherwise  qualified and eligible under this
Article,  without the execution or filing of any paper or any further act on the
part of any of the  parties  hereto.  In case any  Securities  shall  have  been
authenticated,  but not delivered,  by the Trustee then in office, any successor
by merger,  conversion or consolidation to such authenticating Trustee may adopt
such  authentication  and deliver the Securities so authenticated  with the same
effect as if such successor Trustee had itself authenticated such Securities.

                                       -44-
<PAGE>


                  Section 6.13 Preferential Collection of Claim Against Company.
The  Trustee  shall  comply  with  Section  311(a) of the Trust  Indenture  Act,
excluding any creditor relationship listed in Section 311(b) of that Act. If the
present or any future Trustee shall resign or be removed, it shall be subject to
Section 311(a) of the Trust Indenture Act to the extent provided therein.


                                   ARTICLE VII

                HOLDERS' LISTS AND REPORTS BY TRUSTEE AND COMPANY

                  Section 7.1  Preservation of  Information;  Company to Furnish
Trustee Names and Addresses of Holders. The Trustee shall preserve in as current
a form as is reasonably  practicable the most recent list available to it of the
names and addresses of all Holders. Neither the Company nor the Trustee shall be
under any responsibility  with regard to the accuracy of such list. The Company,
in furnishing  information  concerning  Holders to the Trustee,  and the Trustee
will satisfy the requirements imposed upon each of them by Section 312(a) of the
Trust Indenture Act.

                  Section 7.2 Communications to Holders. Holders may communicate
with other  Holders with  respect to their rights under this  Indenture or under
the  Securities  pursuant  to Section  312(b) of the Trust  Indenture  Act.  The
Company  and  the  Trustee  and any and all  other  Persons  benefitted  by this
Indenture  shall have the  protection  afforded  by Section  312(c) of the Trust
Indenture Act.

                  Section 7.3 Reports by Trustee.  Within 60 days after each May
15,  commencing  May 15, 1995,  the Trustee shall mail to Holders a brief report
dated as of such date that complies with Section  313(a) of the Trust  Indenture
Act, but only if such report is required in any year under such  Section  313(a)
of the Trust  Indenture Act. The Trustee shall also comply with Sections  313(b)
and 313(c) of the Trust Indenture Act. At the time of its mailing to Holders,  a
copy of each  report  shall be filed  with the  Commission  and with each  stock
exchange on which the  Securities  are  listed.  The  Company  shall  notify the
Trustee when and if the Securities are listed on any stock exchange.

                                       -45-
<PAGE>


                  Section 7.4 Reports by  Company.  The Company  shall file such
annual and/or periodic reports and certificates with the Trustee and/or with the
Commission  and/or with the Holders as are required by the provisions of Section
314(a) of the Trust  Indenture Act.  Reports filed with the Commission  shall be
filed with the Trustee within fifteen days thereafter.


                                  ARTICLE VIII

              CONSOLIDATION, MERGER, CONVEYANCE, TRANSFER OR LEASE

                  Section  8.1 Company May  Consolidate,  Etc.,  Only On Certain
Terms.  (a) The  Company  shall not  consolidate  with or merge with or into any
other Person or sell, assign,  convey,  transfer,  lease or otherwise dispose of
all or  substantially  all of its  properties  and assets as an  entirety to any
Person, unless:

                  (i) either (1) the Company shall be the continuing corporation
         or  (2)  the  Person  (if  other  than  the  Company)  formed  by  such
         consolidation  or into which the  Company is merged or the Person  that
         acquires,  by  sale,  assignment,   conveyance,   transfer,   lease  or
         disposition,  all or substantially  all of the properties and assets of
         the Company as an entirety (A) shall be a  corporation,  partnership or
         trust  organized  and  validly  existing  under the laws of the  United
         States or any State  thereof or the  District of Columbia and (B) shall
         expressly assume,  by an indenture  supplemental  hereto,  executed and
         delivered to the Trustee, in form satisfactory to the Trustee,  the due
         and  punctual  payment of the  principal  of, and  interest on, all the
         Securities and the performance and observance of every covenant of this
         Indenture on the part of the Company to be performed or observed;

                  (ii) immediately before and immediately after giving pro forma
         effect  to  such   transaction   (and  treating  any  Indebtedness  not
         previously an  obligation of the Company or a Subsidiary  which becomes
         the obligation of the Company or any of its Subsidiaries or such Person
         and  its  subsidiaries  in  connection  with  or as a  result  of  such
         transaction  as having been incurred by the Company at the time of such
         transaction), no Default shall have occurred and be continuing;  and

                                       -46-
<PAGE>


                  (iii) the Company or such Person  shall have  delivered to the
         Trustee  an  Officers'  Certificate  and an Opinion  of  Counsel,  each
         stating  that the  conditions  specified  in clauses (i) and (ii) above
         have been satisfied.

                  Section 8.2 Successor Substituted.  Upon any consoli dation or
merger, or any sale, assignment,  conveyance,  transfer or disposition of all or
substantially all of the properties and assets of the Company, as an entirety in
accordance with Section 8.1, the successor  Person formed by such  consolidation
or into which the Company is merged or the successor  Person to which such sale,
assignment, conveyance, transfer or disposition is made shall succeed to, and be
substituted  for, and may exercise  every right and power of, the Company  under
this  Indenture  with the same effect as if such successor had been named as the
Company  herein;  and  thereafter,  the  Company  shall be  discharged  from all
obligations and covenants under this Indenture and the Securities.


                                   ARTICLE IX

                             SUPPLEMENTAL INDENTURES

                  Section  9.1  Supplemental   Indentures   without  Consent  of
Holders.  Without the consent of any Holders,  the Company when  authorized by a
Board Resolution,  and the Trustee, at any time and from time to time, may enter
into one or more indentures  supplemental  hereto,  in form  satisfactory to the
Trustee, for any of the following purposes:

                  (a) to  evidence  the  succession  of  another  Person  to the
         Company,  and the  assumption by any such successor of the covenants of
         the Company herein and in the Securities; or

                  (b) to add to the  covenants of the Company for the benefit of
         the Holders,  or to surrender any right or power herein  conferred upon
         the Company; or

                  (c) to cure  any  ambiguity,  to  correct  or  supplement  any
         provision herein which may be defective or inconsistent  with any other
         provision  herein,  or to make any other  provisions  with  respect  to
         matters  arising  under this  Indenture;  provided,  that, in each such
         case, such provisions  shall not adversely  affect the interests of the
         Holders; or

                  (d) to comply with the requirements of the Commission in order
         to effect or maintain the  qualification  of this  Indenture  under the
         Trust Indenture Act, as contemplated by Section 9.5 or otherwise.

                                       -47-
<PAGE>

                  Section 9.2  Supplemental  Indentures with Consent of Holders.
With the  consent  of the  Holders  of not less  than a  majority  in  aggregate
principal amount of the Outstanding Securities, by Act of said Holders delivered
to the  Company  and  the  Trustee,  the  Company,  when  authorized  by a Board
Resolution,   and  the  Trustee  may  enter  into  an  indenture  or  indentures
supplemental  hereto for the purpose of adding any  provisions to or changing in
any  manner  or  eliminating  any of the  provisions  of  this  Indenture  or of
modifying  in any  manner  the  rights  of the  Holders  under  this  Indenture;
provided,  however,  that no such  supplemental  indenture  shall,  without  the
consent of the Holder of each Outstanding Security affected thereby:

                  (a) change the Stated  Maturity  of the  principal  of, or any
         installment  of  interest  on, any  Security,  or reduce the  principal
         amount thereof or the rate of interest  thereon,  or change the coin or
         currency in which any Security or the interest  thereon is payable,  or
         impair  the right to  institute  suit for the  enforcement  of any such
         payment after the Stated Maturity thereof; or

                  (b)  reduce  the   percentage  in  principal   amount  of  the
         Outstanding  Securities,  the consent of whose  Holders is required for
         any such  supplemental  indenture,  or the consent of whose  Holders is
         required for any waiver (of compliance with certain  provisions of this
         Indenture  or  certain  Defaults  hereunder  and  their   consequences)
         provided for in this Indenture; or

                  (c) modify any of the  provisions  of this  Section or Section
         5.13 except to increase any such  percentage or to provide that certain
         other provisions of this Indenture cannot be modified or waived without
         the consent of the Holder of each Security affected thereby.

                  Upon the request of the  Company,  accompanied  by a copy of a
Board Resolution  authorizing the execution of any such supplemental  indenture,
and upon the filing  with the  Trustee of  evidence of the consent of Holders as
aforesaid,  the  Trustee  shall join with the Company in the  execution  of such
supplemental indenture.

                  It shall not be  necessary  for any Act of Holders  under this
Section to approve the particular form of any proposed  supplemental  indenture,
but it shall be sufficient if such Act shall approve the substance thereof.

                                       -48-
<PAGE>


                  Section  9.3   Execution  of   Supplemental   Indentures.   In
executing,  or accepting  the  additional  trusts  created by, any  supplemental
indenture  permitted by this Article or the modifications  thereby of the trusts
created by this  Indenture,  the  Trustee  shall be  entitled  to  receive,  and
(subject to Section 6.1) shall be fully protected in relying upon, an Opinion of
Counsel  and an  Officers'  Certificate  stating  that  the  execution  of  such
supplemental indenture is authorized or permitted by this Indenture. The Trustee
may, but shall not be obligated to, enter into any such  supplemental  indenture
which  affects  the  Trustee's  own  rights,  duties or  immunities  under  this
Indenture or otherwise.

                  Section  9.4  Effect  of  Supplemental  Indentures.  Upon  the
execution of any supplemental indenture under this Article, this Indenture shall
be modified in accordance therewith,  and such supplemental indenture shall form
a part of this  Indenture  for all  purposes;  and every  Holder  of  Securities
theretofore or thereafter  authenticated and delivered  hereunder shall be bound
thereby.

                  Section  9.5  Conformity   with  Trust  Indenture  Act.  Every
supplemental  indenture  executed  pursuant to this Article shall conform to the
requirements of the Trust Indenture Act as then in effect.

                  Section  9.6   Reference   in   Securities   to   Supplemental
Indentures.  Securities  authenticated  and delivered after the execution of any
supplemental  indenture  pursuant to this  Article may, and shall if required by
the  Trustee,  bear a notation in form  approved by the Trustee as to any matter
provided for in such supplemental  indenture. If the Company shall so determine,
new Securities so modified as to conform,  in the opinion of the Trustee and the
Board of  Directors,  to any such  supplemental  indenture  may be prepared  and
executed  by the  Company  and  authenticated  and  delivered  by the Trustee in
exchange for Outstanding Securities.

                  Section 9.7 Record  Date.  The Company  may,  but shall not be
obligated  to, fix a record  date for the  purpose of  determining  the  Holders
entitled to consent to any  supplemental  indenture  or any waiver.  If a record
date is fixed those  Persons who were Holders at such record date (or their duly
designated  proxies),  and only those  Persons,  shall be entitled to consent to
such supplemental indenture or waiver or to revoke any consent previously given,
whether or not such Persons  continue to be Holders  after such record date.  No
such consent shall be valid or effective for more than 90 days after such record
date.

                                       -49-
<PAGE>

                                    ARTICLE X

                                    COVENANTS

                  Section 10.1 Payment of Principal  and  Interest.  The Company
will duly and  punctually  pay the principal of, and interest on, the Securities
in accordance with the terms of the Securities and this Indenture.

                  Section 10.2 Maintenance of Office or Agency. The Company will
maintain an office or agency where  Securities  may be presented or  surrendered
for payment, where Securities may be surrendered for registration of transfer or
exchange and where  notices and demands to or upon the Company in respect of the
Securities  and this  Indenture may be served.  The office of the Trustee at its
Corporate Trust Office shall be such office or agency of the Company, unless the
Company shall designate and maintain some other office or agency for one or more
of such purposes.  The Company will give prompt written notice to the Trustee of
any change in the  location  of any such  office or  agency.  If at any time the
Company shall fail to maintain any such required  office or agency or shall fail
to furnish the Trustee with the address thereof, such presentations, surrenders,
notices and demands may be made or served at the Corporate Trust Office, and the
Company  hereby   appoints  the  Trustee  as  its  agent  to  receive  all  such
presentations, surrenders, notices and demands.

                  The Company may from time to time  designate one or more other
offices or agencies where the Securities may be presented or surrendered for any
or all such purposes,  and may from time to time rescind such  designation.  The
Company will give prompt written  notice to the Trustee of any such  designation
or rescission and any change in the location of any such office or agency.

                  Section 10.3 Money for Security  Payments to Be Held in Trust.
If the Company shall at any time act as its own Paying Agent, it will, on or not
more than one Business Day before each due date of the principal of, or interest
on, any of the  Securities,  segregate  and hold in trust for the benefit of the
Holders  entitled  thereto a sum  sufficient to pay the principal or interest so
becoming due until such sums shall be paid to such Persons or otherwise disposed
of as herein  provided,  and will  promptly  notify the Trustee of its action or
failure so to act.

                  If the  Company is not  acting as Paying  Agent,  the  Company
will,  not later than the close of business  one  Business Day prior to each due
date of the principal of, or interest on, any Securities,  deposit with a Paying
Agent a sum in same day funds  sufficient  to pay the  principal  or interest so
becoming  due,  such  sum to be held in trust  for the  benefit  of the  Persons
entitled to such  principal  or  interest,  and (unless such Paying Agent is the
Trustee)  the  Company  will  promptly  notify the Trustee of such action or any
failure so to act.

                                       -50-
<PAGE>


                  If the Company is not acting as Paying Agent, the Company will
cause each  Paying  Agent  other than the  Trustee to execute and deliver to the
Trustee an  instrument  in which such Paying Agent shall agree with the Trustee,
subject to the provisions of this Section, that such Paying Agent will:

                  (a) hold all sums held by it for the payment of the  principal
         of, or interest on,  Securities in trust for the benefit of the Persons
         entitled  thereto  until  such sums  shall be paid to such  Persons  or
         otherwise disposed of as herein provided;

                  (b) give the  Trustee  notice of any default by the Company in
         the making of any payment of principal or interest;

                  (c) at any time during the  continuance  of any such  default,
         upon the written  request of the Trustee,  forthwith pay to the Trustee
         all sums so held in trust by such Paying Agent; and

                  (d)  acknowledge,  accept  and agree to comply in all  aspects
         with the  provisions of this Indenture  relating to the duties,  rights
         and disabilities of such Paying Agent.

                  The Company may at any time,  for the purpose of obtaining the
satisfaction  and discharge of this Indenture or for any other purpose,  pay, or
by Company Order direct any Paying Agent to pay, to the Trustee all sums held in
trust by the Company or such Paying  Agent,  such sums to be held by the Trustee
upon the same  trusts as those upon which such sums were held by the  Company or
such Paying  Agent,  and,  upon such payment by any Paying Agent to the Trustee,
such Paying Agent shall be released from all further  liability  with respect to
such money.

                  Any money  deposited with the Trustee or any Paying Agent,  or
then held by the  Company,  in trust for the  payment  of the  principal  of, or
interest  on, any  Security  and  remaining  unclaimed  for two years after such
principal or interest has become due and payable shall be paid to the Company on
Company Request,  or (if then held by the Company) shall be discharged from such
trust; and the Holder of such Security shall thereafter, as an unsecured general
creditor, look only to the Company for payment thereof, and all liability of the
Trustee or such Paying Agent with respect to such trust money, and all liability
of the Company as trustee  thereof,  shall thereupon cease;  provided,  however,
that the Trustee or such Paying  Agent,  before being  required to make any such
repayment,  may at the expense of the Company  cause to be published  once, in a
newspaper  published  in the English  language,  customarily  published  on each
Business Day and of general circulation in the Borough of Manhattan, The City of
New York, or mail to each such Holder,  or both,  notice that such money remains
unclaimed and that, after a date specified therein, which shall not be less than
30 days  from  the  date of  such  notification,  publication  or  mailing,  any
unclaimed balance of such money then remaining will be repaid to the Company.

                                       -51-
<PAGE>


                  Section 10.4 Corporate Existence. Subject to Article VIII, the
Company  shall do or cause to be done all things  necessary to preserve and keep
in full force and effect the corporate existence, rights (charter and statutory)
and franchises of the Company and each Subsidiary;  provided,  however, that the
Company  shall not be  required to preserve  any such right or  franchise  if it
shall  determine  that the  preservation  thereof is no longer  desirable in the
conduct of the business of the Company and its  Subsidiaries as a whole and that
the loss thereof is not  disadvantageous in any material respect to the Holders;
and provided,  further,  however,  that the foregoing shall not prohibit a sale,
transfer or conveyance in compliance with the terms of this  Indenture.  

                  Section 10.5 Compliance Certificate. The Company shall deliver
to the Trustee,  within 120 days after the end of each fiscal year, an Officers'
Certificate  stating  that a review of the  activities  of the  Company  and its
Subsidiaries   during  the  preceding  fiscal  year  has  been  made  under  the
supervision of the signing Officers with a view to determining  whether each has
kept,  observed,  performed and fulfilled its obligations  under this Indenture,
and further stating as to each such officer signing such Officers'  Certificate,
that to the best of his or her knowledge each has kept, observed,  performed and
fulfilled  each and every  covenant  contained in this  Indenture  and is not in
default in the performance or observance of any terms, provisions and conditions
hereof (or, if a Default or Event of Default shall have occurred, describing all
such  Defaults  or Events of Default of which he or she may have  knowledge  and
what  action  each is taking or  proposes  to take with  respect  thereto).  The
Officers'  Certificate delivered pursuant to this Section 10.5 shall include the
signature of the Company's principal executive officer,  the principal financial
officer or the principal accounting officer.

                  Section 10.6 Limitation on Issuance or Disposition of Stock of
Significant  Subsidiaries.  The  Company  will  not,  nor  will  it  permit  any
Significant  Subsidiary  to, issue,  sell or otherwise  dispose of any shares of
Capital  Stock  (other  than  non-voting  Preferred  Stock)  of any  Significant
Subsidiary,  except for (i) directors'  qualifying  shares;  (ii) sales or other
dispositions  to  the  Company  or  to  one  or  more  wholly-owned  Significant
Subsidiaries;  (iii)  the  sale or other  disposition  of all or any part of the
Capital Stock of any Significant  Subsidiary for consideration which is at least
equal to the fair value of such Capital  Stock as  determined  by the  Company's
board  of  directors  (acting  in good  faith);  or  (iv)  any  issuance,  sale,
assignment,  transfer or other disposition made in compliance with an order of a
court or  regulatory  authority of competent  jurisdiction,  other than an order
issued at the request of the Company or any Significant Subsidiary.

                                       -52-
<PAGE>

                  Section 10.7  Limitation on Liens.  Except as provided  below,
neither the Company nor any Significant  Subsidiary may incur,  issue, assume or
guarantee  any  Indebtedness  secured by a Lien on any property or assets of the
Company or any  Significant  Subsidiary,  or any shares of Capital  Stock of any
Significant  Subsidiary,  without  effectively  providing  that  the  Securities
(together with, if the Company shall so determine,  any other Indebtedness which
is not subordinated to the Securities) shall be secured equally and ratably with
(or  prior  to)  such  Indebtedness,  so long as such  Indebtedness  shall be so
secured;  provided,  however, that this covenant shall not apply to Indebtedness
secured  by (i)  Liens  existing  on the date of the  Indenture;  (ii)  Liens on
property of, or on any shares of stock of, any corporation  existing at the time
such corporation becomes a Significant Subsidiary or merges into or consolidates
with the  Company or a  Significant  Subsidiary;  (iii)  Liens on property or on
shares of stock  existing at the time of  acquisition  thereof by the Company or
any  Significant  Subsidiary;   (iv)  Liens  to  secure  the  financing  of  the
acquisition,  construction  or  improvement of property,  or the  acquisition of
shares of stock by the Company or any Significant Subsidiary, provided that such
Liens are created not later than one year after such acquisition or, in the case
of  property,  not later  than one year  after  completion  of  construction  or
commencement  of commercial  operation,  whichever is later,  are limited to the
property  acquired,  constructed or improved or the shares of stock acquired and
do  not  secure  indebtedness  in  excess  of  the  cost  of  such  acquisition,
construction  or  improvement;  (v)  Liens  in  favor  of  the  Company  or  any
wholly-owned Subsidiary;  (vi) Liens required by governmental  authorities;  and
(vii) any  extension,  renewal or replacement as a whole or in part, of any Lien
referred to in the foregoing clauses (i) to (vi) inclusive;  provided,  however,
that (a) such extension,  renewal or replacement Lien shall be limited to all or
a part of the same  property or shares of stock that secured the Lien  extended,
renewed or replaced and (b) the  Indebtedness  secured by such Lien at such time
is not so increased.

                                       -53-

<PAGE>

                                   ARTICLE XI

                            REDEMPTION OF SECURITIES

                  Section 11.1 No Right of Redemption. The Securities may not be
redeemed prior to their Stated Maturity.

                                   ARTICLE XII

                           SATISFACTION AND DISCHARGE

                  Section 12.1  Satisfaction  and Discharge of  Indenture.  This
Indenture shall cease to be of further effect (except as to surviving  rights of
registration  of transfer or exchange of Securities  herein  expressly  provided
for) as to all Outstanding  Securities and the Trustee,  on demand of and at the
expense  of  the  Company,   shall  execute  proper  instruments   acknowledging
satisfaction and discharge of this Indenture, when:

                  (a) either (1) all Securities  theretofore  authenticated  and
         delivered (other than (i) Securities which have been destroyed, lost or
         stolen and which have been  replaced or paid as provided in Section 3.6
         and (ii)  Securities  for  whose  payment  money has  theretofore  been
         deposited in trust or  segregated  and held in trust by the Company and
         thereafter  repaid to the Company or  discharged  from such  trust,  as
         provided  in  Section  10.3) have been  delivered  to the  Trustee  for
         cancellation; or

                  (2) all  such  Securities  not  theretofore  delivered  to the
         Trustee  for  cancellation  have become due and payable and the Company
         has irrevocably deposited or caused to be deposited with the Trustee as
         trust  funds in the trust for the purpose an amount  sufficient  to pay
         and  discharge  the  entire   indebtedness   on  such   Securities  not
         theretofore  delivered to the Trustee for  cancellation,  for principal
         and interest to the date of such deposit;

                  (b) the  Company  has paid or caused to be paid all other sums
         payable hereunder by the Company; and

                  (c) the Company  has  delivered  to the  Trustee an  Officers'
         Certificate  and an Opinion of Counsel each stating that all conditions
         precedent   herein  provided  for  relating  to  the  satisfaction  and
         discharge of this Indenture have been complied with.

                                       -54-
<PAGE>


Notwithstanding   the  satisfaction   and  discharge  of  this  Indenture,   the
obligations  of the Company to the Trustee  under Section 6.7 shall survive and,
if money shall have been deposited with the Trustee pursuant to subclause (2) of
Subsection  (a) of this Section,  the  obligations  of the Trustee under Section
12.2 and the last paragraph of Section 10.3 shall survive.

                  Section  12.2  Application  of  Trust  Money.  Subject  to the
provisions of the last paragraph of Section 10.3,  all money  deposited with the
Trustee  pursuant  to Section  12.1 shall be held in trust and applied by it, in
accordance  with the  provisions of the Securities  and this  Indenture,  to the
payment,  either  directly or through any Paying  Agent  (including  the Company
acting as its own Paying  Agent) as the  Trustee may  determine,  to the Persons
entitled thereto, of the principal and interest for whose payment such money has
been  deposited  with the Trustee;  but such money need not be  segregated  from
other funds except to the extent required by law.


                                       -55-

<PAGE>



                  IN WITNESS WHEREOF,  the parties have caused this Indenture to
be duly executed,  and their  respective  corporate seals to be hereunto affixed
and attested, all as of the day and year first above written.

                                CCP INSURANCE, INC.



                                By /s/ STEPHEN C. HILBERT
                                   -------------------------------
                                  Name:Stephen C. Hilbert
                                  Title:Chairman of the Board and
                                           Chief Executive Officer


Attest:/s/LAWRENCE W. INLOW
       ----------------------
        Name: Lawrence W. Inlow
        Title:Secretary



                                LTCB TRUST COMPANY,
                                     as Trustee


                                By /s/HELMUT LANGEFELD
                                   --------------------------
                                  Name:Helmut Langefeld
                                  Title:Executive Vice President


Attest:/s/ BARBARA BEVELAQUA
       ---------------------
        Name:Barbara Bevelaqua
        Title:Vice President




                                      -56-

<PAGE>



STATE OF NEW YORK)
                  ) ss.:
COUNTY OF RICHMOND)



                  On the 22nd day of December, 1994, before me personally
came Helmut  Langefeld,  to me known, who being by me duly sworn, did depose and
say that he/she  resides at 204 Euston Road Garden  City,  NY 11530;  that he is
Executive Vice President of LTCB Trust Company, one of the entities described in
and which executed the above instrument; that he/she knows the corporate seal of
such  corporation;  that the seal affixed to said  instrument is such  corporate
seal; that it was so affixed  pursuant to authority of the Board of Directors of
such  entity;  and that he/she  signed  his/her  name  thereto  pursuant to like
authority.


                                                                 (NOTARIAL SEAL)


                                                  /s/EDNA G. ASTUTO
                                                  ------------------------------
                                                  Notary Public of the State
                                                  of New York

                                      -57-

<PAGE>



STATE OF INDIANA)
                   )ss.:
COUNTY OF  HAMILTON)



                  On the 20th day of December,  1994, before me personally
came Stephen C. Hilbert, to me known, who being by me duly sworn, did depose and
say that he/she resides at c/o 11825 North Pennsylvania Street, Carmel,Indiana;
that he is Chairman of CCP INSURANCE, INC., one of the corporations described in
and which  executed the above  instrument;  that he knows the corporate  seal of
such  corporation;  that the seal affixed to said  instrument is such  corporate
seal; that it was so affixed  pursuant to authority of the Board of Directors of
such  corporation;  and  that  he  signed  his  name  thereto  pursuant  to like
authority.


                                                                 (NOTARIAL SEAL)


                                                  /s/ Cindy J. Newman
                                                  ------------------------------
                                                  Notary Public of Indiana
                                                  Hamilton County



                                      -58-

<PAGE>










                               CCP INSURANCE, INC.

                                                          as Issuer

                                       and



                               LTCB TRUST COMPANY

                                                          as Trustee



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


                                    INDENTURE



                          Dated as of December 15, 1994



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



                   $200,000,000 10 1/2% Senior Notes due 2004



                                      -59-

<PAGE>

                                                                        
<TABLE>
<CAPTION>
           Reconciliation and tie between Trust Indenture Act of 1939
                  and Indenture, dated as of December 15, 1994
                                                                        
Trust Indenture Act Section                                                           Indenture Section

<S>                                                                                     <C>

ss.ss.310(a)(1) ...........................................................                         6.9
         (a)(2) ...........................................................                         6.9
         (a)(3) ...........................................................              Not Applicable
         (a)(4) ...........................................................              Not Applicable
         (a)(5) ...........................................................                         6.9
         (b) ..............................................................                   6.8, 6.10
ss.ss.311(a) ..............................................................                        6.13
         (b) ..............................................................                        6.13
ss.ss.312(a) ..............................................................                         7.1
         (b) ..............................................................                         7.2
         (c) ..............................................................                         7.2
ss.ss.313(a) ..............................................................                         7.3
         (b) ..............................................................                         7.3
         (c) ..............................................................                         7.3
         (d) ..............................................................                         7.3
ss.ss.314(a) ..............................................................                         7.4
         (a)(4) ...........................................................                         1.2
         (b) ..............................................................              Not Applicable
         (c)(1) ...........................................................                         1.2
         (c)(2) ...........................................................                         1.2
         (c)(3) ...........................................................              Not Applicable
         (d) ..............................................................              Not Applicable
         (e) ..............................................................                         1.2
ss.ss.315(a) ..............................................................                      6.1(a)
         (b) ..............................................................                    1.5, 6.2
         (c) ..............................................................                      6.1(b)
         (d) ..............................................................                         6.1
         (e) ..............................................................                         1.7
ss.ss.316(a) ..............................................................                        5.12
         (a)(1)(A) ........................................................                   5.2, 5.12
         (a)(1)(B) ........................................................                        5.13
         (a)(2) ...........................................................              Not Applicable
         (b) ..............................................................                         5.8
         (c) ..............................................................                        5.12
ss.ss.317(a)(1) ...........................................................                         5.3
         (a)(2) ...........................................................                         5.4
         (b) ..............................................................                        10.3
ss.ss.318(a) ..............................................................                         1.7

<FN>
Note:    This reconciliation and tie shall not, for any purpose,
         be deemed to be a part of the Indenture.
</FN>
</TABLE>



                                                      -i-

<PAGE>

<TABLE>
<CAPTION>
                                                                                                             
                                                 TABLE OF CONTENTS

                                                                                                               

                                                     ARTICLE I
                              DEFINITIONS AND OTHER PROVISIONS OF GENERAL APPLICATION

        <S>                      <C>                                                                            
         Section 1.1              Definitions...................................................................  
         Section 1.2              Compliance Certificates and Opinions..........................................  
         Section 1.3              Form of Documents Delivered to Trustee........................................  
         Section 1.4              Acts of Holders...............................................................  
         Section 1.5              Notices, etc., to Trustee and Company.........................................  
         Section 1.6              Notice to Holders; Waiver.....................................................  
         Section 1.7              Trust Indenture Act........................................................... 
         Section 1.8              Effect of Headings and Table of Contents...................................... 
         Section 1.9              Successors and Assigns........................................................ 
         Section 1.10             Separability Clause........................................................... 
         Section 1.11             Benefits of Indenture......................................................... 
         Section 1.12             Governing Law................................................................. 
         Section 1.13             Legal Holidays................................................................ 
         Section 1.14             Counterparts.................................................................. 
         Section 1.15             Immunity of Shareholders, Directors,
                                  Officers and Agents of the Company and
                                  the Trustee................................................................... 

                                                    ARTICLE II
                                                  SECURITY FORMS

         Section 2.1              Forms Generally............................................................... 
         Section 2.2              Form of Face of Security...................................................... 
         Section 2.3              Form of Reverse of Security................................................... 

                                                    ARTICLE III
                                                  THE SECURITIES

         Section 3.1              Title and Terms............................................................... 
         Section 3.2              Denominations................................................................. 
         Section 3.3              Execution, Authentication, Delivery and
                                  Dating........................................................................ 
         Section 3.4              Temporary Securities.......................................................... 
         Section 3.5              Registration, Registration of Transfer
                                  and Exchange..................................................................
         Section 3.6              Mutilated, Destroyed, Lost and Stolen
                                  Securities.................................................................... 
         Section 3.7              Payment of Interest; Interest Rights
                                  Preserved..................................................................... 
         Section 3.8              Persons Deemed Owners......................................................... 
         Section 3.9              Cancellation.................................................................. 
         Section 3.10             Computation of Interest....................................................... 

                                               -i-

<PAGE>



                                                    ARTICLE IV
                                        DEFEASANCE AND COVENANT DEFEASANCE

         Section 4.1              Company's Option to Effect Defeasance or
                                  Covenant Defeasance........................................................... 
         Section 4.2              Defeasance and Discharge......................................................
         Section 4.3              Covenant Defeasance........................................................... 
         Section 4.4              Conditions to Defeasance or Covenant
                                  Defeasance.................................................................... 
         Section 4.5              Deposited Money and U.S. Government
                                  Obligations to Be Held in Trusts;
                                  Other Miscellaneous Provisions................................................ 
         Section 4.6              Reinstatement................................................................. 

                                                    ARTICLE V
                                                     REMEDIES

         Section 5.1              Events of Default.............................................................
         Section 5.2              Acceleration of Maturity; Rescission
                                  and Annulment................................................................. 
         Section 5.3              Collection of Indebtedness and Suits
                                  for Enforcement by Trustee.................................................... 
         Section 5.4              Trustee May File Proofs of Claims............................................. 
         Section 5.5              Trustee May Enforce Claims Without
                                  Possession of Securities...................................................... 
         Section 5.6              Application of Money Collected................................................ 
         Section 5.7              Limitation of Suits........................................................... 
         Section 5.8              Unconditional Right of Holders to
                                  Receive Principal and Interest................................................ 
         Section 5.9              Restoration of Rights and Remedies............................................ 
         Section 5.10             Rights and Remedies Cumulative................................................ 
         Section 5.11             Delay or Omission Not Waiver.................................................. 
         Section 5.12             Control by Holders............................................................ 
         Section 5.13             Waiver of Past Defaults....................................................... 
         Section 5.14             Waiver of Stay or Extension Laws.............................................. 

                                                    ARTICLE VI
                                                    THE TRUSTEE

         Section 6.1              Certain Duties and Responsibilities........................................... 
         Section 6.2              Notice of Defaults............................................................ 
         Section 6.3              Certain Rights of Trustee..................................................... 
         Section 6.4              Not Responsible for Recitals or
                                  Issuance of Securities........................................................ 
         Section 6.5              May Hold Securities........................................................... 
         Section 6.6              Money Held in Trust........................................................... 
         Section 6.7              Compensation and Reimbursement................................................ 
         Section 6.8              Qualification of Trustee; Conflicting
                                  Interests..................................................................... 

                                              -ii-

<PAGE>


         Section 6.9              Corporate Trustee Required; Eligibility....................................... 
         Section 6.10             Resignation and Removal; Appointment
                                  of Successor.................................................................. 
         Section 6.11             Acceptance of Appointment by Successor........................................ 
         Section 6.12             Merger, Conversion, Consolidation or
                                  Succession to Business........................................................ 
         Section 6.13             Preferential Collection of Claim
                                  Against Company............................................................... 

                                                    ARTICLE VII
                                 HOLDERS' LISTS AND REPORTS BY TRUSTEE AND COMPANY

         Section 7.1              Preservation of Information; Company
                                  to Furnish Trustee Names and Addresses
                                  of Holders.................................................................... 
         Section 7.2              Communications to Holders..................................................... 
         Section 7.3              Reports by Trustee............................................................ 
         Section 7.4              Reports by Company............................................................ 
     
                                                   ARTICLE VIII
                                CONSOLIDATION, MERGER, CONVEYANCE, TRANSFER OR LEASE

         Section 8.1              Company May Consolidate, Etc., Only
                                  On Certain Terms .............................................................    
         Section 8.2              Successor Substituted ........................................................ 
                                                   ARTICLE IX
                                            SUPPLEMENTAL INDENTURES

         Section 9.1              Supplemental Indentures without Consent
                                  of Holders ................................................................... 
         Section 9.2              Supplemental Indentures with Consent
                                  of Holders ................................................................... 
         Section 9.3              Execution of Supplemental Indentures ......................................... 
         Section 9.4              Effect of Supplemental Indentures ............................................ 
         Section 9.5              Conformity with Trust Indenture Act .......................................... 
         Section 9.6              Reference in Securities to Supplemental
                                  Indentures ................................................................... 
         Section 9.7              Record Date .................................................................. 

                                                  ARTICLE X
                                                  COVENANTS

         Section 10.1             Payment of Principal and Interest ............................................ 
         Section 10.2             Maintenance of Office or Agency .............................................. 
         Section 10.3             Money for Security Payments to Be Held
                                  in Trust ..................................................................... 


                                               -iii-

<PAGE>


         <S>                     <C>                                                                                             
         Section 10.4             Corporate Existence .......................................................... 
         Section 10.5             Compliance Certificate ....................................................... 
         Section 10.6             Limitation on Issuance or Disposition
                                  of Stock of Significant Subsidiaries ......................................... 
         Section 10.7             Limitation on Liens .......................................................... 

                                                 ARTICLE XI

                                          REDEMPTION OF SECURITIES

         Section 11.1             No Right of Redemption ...................................................... 

                                                ARTICLE XII
                                        SATISFACTION AND DISCHARGE

         Section 12.1             Satisfaction and Discharge of Indenture...................................... 
         Section 12.2             Application of Trust Money .................................................. 

</TABLE>


<PAGE>












                        BORROWER SHARED PLEDGE AGREEMENT


                           dated as of August 31, 1995


                                     between


                                  CONSECO, INC.

                                       and


                         BANK OF AMERICA NATIONAL TRUST
                            AND SAVINGS ASSOCIATION,

                             as Administrative Agent











<PAGE>


                        BORROWER SHARED PLEDGE AGREEMENT


                  THIS PLEDGE AGREEMENT (this  "Agreement"),  dated as of August
31, 1995, is made between Conseco, Inc., an Indiana corporation (herein,  called
the "Pledgor"),  and BANK OF AMERICA NATIONAL TRUST AND SAVINGS ASSOCIATION,  as
Administrative Agent for the Banks (each as hereinafter defined) and the holders
of the Senior Notes (as hereinafter defined) (the "Administrative  Agent"). This
is the Borrower  Shared  Pledge  Agreement  referred to in that  certain  Credit
Agreement  (as from  time to time,  in  whole  or in  part,  amended,  modified,
supplemented,   restated,   refinanced,   refunded  or   renewed,   the  "Credit
Agreement"),  dated as of August 31,  1995,  among the  Pledgor,  the  financial
institutions  who are or from time to time become party  thereto (the  "Banks"),
The Chase  Manhattan Bank, N.A. and First Union National Bank of North Carolina,
as  Documentation  Agents for the Banks, The Bank of New York, The Bank of Tokyo
Trust Company,  Credit Lyonnais Cayman Island Branch, Deutsche Bank AG, New York
Branch,  Dresdner Bank, ING Capital  Corporation,  The Long-Term  Credit Bank of
Japan,  Ltd.,  Chicago  Branch,  NationsBank  of  Georgia,  N.A.,  Shawmut  Bank
Connecticut,  N.A. and Societe  Generale,  as Managing Agents for the Banks, and
Bank of America National Trust and Savings Association,  as Administrative Agent
for the Banks.


                                   BACKGROUND:


                  1.  Pursuant to the terms of the Credit  Agreement,  the Banks
have agreed to make certain Loans (as hereinafter  defined) to the Pledgor which
shall be used by the Pledgor as provided in the Credit Agreement.

                  2. As security  for the Loans and as a condition  precedent to
the making thereof, the Banks have required that the Pledgor execute and deliver
this Agreement.

                  3. Pursuant to the Section 10.7 of (a) the Indenture  dated as
of February 18, 1993 between the Pledgor and Shawmut Bank Connecticut,  National
Association,  as trustee (as the same may be amended or  modified,  the "Conseco
Indenture"),  and (b) the  Indenture  dated as of December  15, 1994 between CCP
Insurance,  Inc. ("CCPI") and LTCB Trust Company, as trustee (as the same may be
amended  of  modified,  the "CCPI  Indenture",  and  together  with the  Conseco
Indenture,   collectively   called,  the   "Indentures"),   subject  to  certain
exceptions,  neither the Pledgor nor any  Significant  Subsidiary (as defined in
the Indentures) may incur, issue,  assume or guarantee any indebtedness  secured
by a  lien  on  any  property  or  assets  of the  Pledgor  or  any  Significant
Subsidiary,  or any  shares  of  capital  stock of any  Significant  Subsidiary,
without  providing that the Senior Notes (the "Senior Notes") issued pursuant to
the  Indentures  shall be secured  equally and  ratably  with (or prior to) such
indebtedness.

<PAGE>

                  NOW,  THEREFORE,   in  consideration  of  any  Loan  or  other
financial  accommodation  heretofore or hereafter at any time made or granted by
the Banks to the  Pledgor  and for other good and  valuable  consideration,  the
receipt and  sufficiency  of which are hereby  acknowledged,  the Pledgor agrees
with the  Administrative  Agent, for the benefit of the Banks and the holders of
the Senior Notes, that:

                  SECTION 1 Definitions.  Capitalized terms used herein,  unless
otherwise  specified,  shall have the  meanings  assigned  thereto in the Credit
Agreement;  provided that such definitions  shall survive any termination of the
Credit Agreement.  In addition,  when used herein the following terms shall have
the following meanings:

                  "BLHC" shall mean Bankers Life Holding Corporation, a Delaware
        corporation.

                  "CCPI" - see Preamble.

                  "CCPI Indenture" - see Preamble.

                  "Collateral" - see Section 2.

                  "Conseco Indenture" - see Preamble.

                  "Indemnified Liabilities" - see Section 7(b)(vi).

                  "Indentures" - see Preamble.

                  "Issuer" shall mean each Wholly-Owned Subsidiary, BLHC and any
         other Person which is the issuer of any capital  stock or Securities or
         other Collateral pledged hereunder.

                  "JNL-TX" shall mean Jefferson National Life Insurance Company
         of Texas, a Texas corporation.

                  "Permitted Actions" - see Section 5(b).

                  "Pledged Shares" - see Section 2.

                  "Pledged Surplus Debentures" - see Section 2.
<PAGE>
                  "Secured  Obligations"  shall  mean (a) the CCPI  Senior  Note
         Obligations  (as  defined in the  Credit  Agreement),  (b) the  Conseco
         Senior Note Obligations (as defined in the Credit  Agreement),  and (c)
         the Liabilities.

                  "Secured Obligee" shall mean,  collectively,  (a) with respect
         to the CCPI Senior Note  Obligations,  the holders of the Senior  Notes
         under the CCPI Indenture (or their representative), (b) with respect to
         the Conseco  Senior Note  Obligations,  the holders of the Senior Notes
         under the Conseco  Indenture  (or their  representative),  and (c) with
         respect to the Liabilities, the Banks or Administrative Agent.

                  "Securities"  shall mean  securities  (whether debt or equity)
         issued  by each  Issuer  (to the  extent  permitted  by the  Applicable
         Insurance Code and other than  obligations  of each Issuer  pursuant to
         the  Servicing  Agreements  and insurance  policies or other  insurance
         products   which  may   constitute   securities)   including,   without
         limitation,  the  common and  preferred  stock,  partnership  units and
         participations,  notes,  bonds,  debentures,  trust  receipts and other
         obligations or instruments,  including debt  instruments and tax-exempt
         securities of each Issuer  (including,  without  limitation,  warrants,
         rights  tied to  earnings,  put and  call  options  and  other  options
         relating  thereto  or any  combination  thereof),  or  any  instruments
         convertible into any of the foregoing.

                  "Uniform  Commercial  Code" shall mean the Uniform  Commercial
         Code as in effect from time to time in the State of Illinois.

                  "Wholly-Owned  Subsidiaries"  shall mean,  collectively,  each
         Person listed on Schedule 1 hereto and any other Person in which (other
         than directors'  qualifying shares required by law) 100% of the capital
         stock  or other  ownership  interests  is  owned,  beneficially  and of
         record,  by  such  Person,  or by one or  more  of  other  Wholly-Owned
         Subsidiaries,  or both;  provided  that  such  Person,  if not a direct
         wholly-owned  subsidiary of the Pledgor, is a Significant Subsidiary of
         the Pledgor.

                  SECTION 2 Pledge.  To secure the prompt and  complete  payment
and performance of the Secured Obligations,  the Pledgor hereby grants, pledges,
hypothecates, assigns, transfers, sets over and delivers unto the Administrative
Agent,  for the benefit of the Banks and the holders of the Senior Notes, a Lien
on the following (herein collectively called the "Collateral"):
<PAGE>

                  (a) the shares of capital  stock of each  Issuer and all other
         Securities,  if  any,  described  in  Schedule  2  hereto,  whether  in
         certificated form or otherwise, including the certificates representing
         or evidencing such shares of capital stock or other Securities  (herein
         called  the  "Pledged  Shares"),  together  with all cash,  securities,
         interests,  dividends,  rights,  notes,  instruments and other property
         from time to time  received,  receivable  or otherwise  distributed  in
         respect of or in exchange for any or all of such Pledged Shares;

                  (b) all additional  shares of capital stock of each Issuer and
         other  Securities  from time to time  acquired  by the  Pledgor  in any
         manner including,  without  limitation,  any uncertificated  Securities
         (which   additional  shares  of  capital  stock  and  Securities  shall
         constitute a part of, and be,  "Pledged  Shares"),  and, in the case of
         certificated  Securities,  the certificates  representing or evidencing
         such additional shares,  together with all cash, securities,  interest,
         dividends,  rights,  notes,  instruments and other property at any time
         and from time to time received,  receivable or otherwise distributed in
         respect of or in exchange for any or all of such additional shares;

                  (c) the Surplus  Debenture in respect of  indebtedness  to the
         Pledgor issued by JNL-TX and listed in Schedule 3 hereto (herein called
         the "Pledged Surplus Debentures")  together with all cash,  securities,
         interests, rights, debentures, notes, instruments and other property at
         any  time and  from  time to time  received,  receivable  or  otherwise
         distributed  in respect of or in exchange for any or all of the Pledged
         Surplus Debentures;

                 (d) all  additional  surplus  debentures  acquired from time to
         time by the Pledgor,  directly or indirectly,  in any manner and issued
         by any Insurance  Subsidiary (which additional surplus debentures shall
         constitute a part of, and each being a, "Pledged  Surplus  Debenture"),
         together  with all cash,  securities,  interests,  rights,  debentures,
         notes, instruments and other property at any time and from time to time
         received,  receivable  or  otherwise  distributed  in  respect of or in
         exchange for any and all of such additional surplus debentures;
<PAGE>

                  (e)   all   other   property   hereafter   delivered   to  the
         Administrative  Agent in substitution  for or in addition to any of the
         foregoing,   and  all  certificates  and  instruments  representing  or
         evidencing  such other  property,  together with all cash,  securities,
         interest,  dividends,  rights and other  property  at any time and from
         time to time received,  receivable or otherwise  distributed in respect
         of or in exchange for any or all thereof; and

                  (f)  all proceeds, rents, issues, profits and returns of and
         from all of the foregoing;

TO HAVE AND TO HOLD the Collateral, together with all rights, titles, interests,
privileges  and  preferences   appertaining  or  incidental  thereto,  unto  the
Administrative  Agent, its successors and assigns,  for the benefit of the Banks
and the holders of the Senior Notes,  forever;  subject,  however, to the terms,
covenants and conditions hereafter set forth.

                  Notwithstanding any provision herein to the contrary,  neither
the  Pledged  Shares nor any of the other  Collateral  pledged  hereunder  shall
include any stock or other  Securities,  to the extent the  acquisition  of such
stock or other Securities is financed under the Credit Agreement or the Existing
Conseco  Credit  Agreements  permitted by Section 10.7 of the Indentures or such
stock or other Securities are otherwise excepted or exempted from the provisions
of Section 10.7 of the Indentures,  all of which such stock or other  Securities
are  expressly  excluded  from  the  Lien of the  Administrative  Agent  created
hereunder.

                  The  Pledgor  agrees to deliver to the  Administrative  Agent,
promptly  upon  receipt  and in the case of the  Pledged  Shares in due form for
transfer  (i.e.,  endorsed in blank  accompanied by undated stock or bond powers
executed in blank or  registered  on the books of the  applicable  Issuer)  and,
subject to the provisions of Section 6 hereof,  any Collateral  which may at any
time or from  time to time be in or  come  into  possession  or  control  of the
Pledgor;  and prior to the delivery thereof to the  Administrative  Agent,  such
Collateral  shall be held by the  Pledgor  separate  and  apart  from its  other
property and in express trust for the  Administrative  Agent, for the benefit of
the Banks and the holders of the Senior Notes.
 <PAGE>

                  SECTION 3 Representations, Warranties and Covenants.

                  (a) The Pledgor  represents and warrants to the Administrative
Agent,  for the benefit of the Banks and the holders of the Senior Notes,  that:
(i) the authorized and outstanding  capital stock of, and the information as to,
each Issuer set forth in Schedule 4 is true and accurate in all  respects,  (ii)
except for Liens, claims and rights of third parties arising solely through acts
of the Administrative  Agent, the Administrative  Agent has and will continue to
have at all times as security  for the Secured  Obligations,  for the benefit of
the Banks and the holders of the Senior Notes, a valid, first priority perfected
Lien on the  Collateral  and the proceeds  thereof free of all Liens (except for
the Lien  granted  hereunder),  claims and rights of third  parties  whatsoever;
(iii) all of the  Pledged  Shares and other  Securities  representing  shares of
stock  pledged  under this  Agreement  are  evidenced by  certificates,  and the
Pledgor has delivered to the  Administrative  Agent for the benefit of the Banks
and the holders of the Senior Notes for pledge under this  Agreement on the date
hereof all of the  certificates  representing  all such Pledged Shares and other
Securities; (iv) the Pledged Shares represent and will continue to represent all
of the issued and outstanding  capital stock and other Securities of each of the
Wholly-Owned Subsidiaries and all of the issued and outstanding capital stock of
BLHC owned by the Pledgor  (other than the capital  stock of BLHC pledged  under
the  Borrower  Non-Shared  Pledge  Agreement);  (v) the  Pledged  Shares of BLHC
represent  and will continue to represent all of the shares of BLHC owned by the
Pledgor,  the  acquisition  of which has been financed  neither under the Credit
Agreement nor the Existing Conseco Credit Agreements; and (vi) the Pledgor will,
at all times, keep pledged to the  Administrative  Agent, for the benefit of the
Banks and the holders of the Senior  Notes,  pursuant  hereto all of the capital
stock,  surplus  debentures and other Securities of (A) each of the Wholly-Owned
Subsidiaries,  and (B) BLHC (which capital stock,  surplus  debentures and other
Securities (other than the capital stock of BLHC pledged under the Borrower Non-
Shared  Pledge  Agreement)  are owned by the  Pledgor).  The  Pledgor  agrees to
endorse and deliver to the Administrative  Agent for pledge hereunder,  promptly
upon its  obtaining  any thereof,  any  additional  Collateral  and to hold such
Collateral,  pending such delivery,  in trust for the Administrative  Agent, for
the  benefit  of the Banks and the  holders of the Senior  Notes,  separate  and
distinct  from any other  property  of the  Pledgor.  As of the date of any such
delivery  of  additional   Securities,   surplus  debentures,   certificates  or
instruments to the  Administrative  Agent,  for the benefit of the Banks and the
holders of the Senior  Notes,  the Pledgor  represents  and warrants that (1) it
will own such Securities, surplus debentures,  certificates and instruments free
and clear of any rights of any other  Person  (other than the rights  created in
the Administrative Agent hereunder),  (2) it will have good and marketable title
to said Securities,  surplus  debentures,  certificates and instruments and have
the  right to pledge  such  Securities,  surplus  debentures,  certificates  and
instruments to the  Administrative  Agent,  for the benefit of the Banks and the
holders  of the  Senior  Notes,  pursuant  to this  Agreement,  (3) it will have
pledged  to the  Administrative  Agent,  for the  benefit  of the  Banks and the
holders of the Senior Notes, as at such date, all of the capital stock,  surplus
debentures and other Securities of (A) each of the Wholly-Owned Subsidiaries and
(B) BLHC (which capital stock, surplus debentures and other Securities are owned
by the Pledgor,  other than shares of BLHC which  pursuant to Sections  10.7(iv)
and/or  10.7(vii) of the Indentures have been pledged to secure the financing of
the  acquisition  of such shares),  and (4) the  Administrative  Agent,  for the
benefit of the Banks and the  holders of the Senior  Notes,  has a valid,  first
priority perfected Lien on said Securities,  certificates or instruments and the
proceeds  thereof  free  of all  Liens,  claims  and  rights  of  third  parties
whatsoever. All documentary,  stamp and other taxes and fees owing in connection
with the issuance,  transfer  and/or pledge of the Pledged  Shares,  the Pledged
Surplus  Debentures and other  Securities,  certificates or instruments  pledged
hereunder  have  been paid and will  hereafter  be paid by the  Pledgor  as such
become due and payable.
 <PAGE>

                  (b)  The  Pledgor  further  represents  and  warrants  to  the
Administrative Agent, for the benefit of the Banks and the holders of the Senior
Notes, that it is the lawful owner of the Collateral,  free of all Liens,  other
than the Lien granted hereunder,  with full right to deliver, pledge, assign and
transfer such  Collateral to the  Administrative  Agent,  for the benefit of the
Banks and the holders of the Senior Notes, as Collateral  hereunder.  The pledge
of the  Collateral  effected  by  this  Agreement  is  effective  to vest in the
Administrative Agent, for the benefit of the Banks and the holders of the Senior
Notes,  the  rights  of the  Administrative  Agent in the  Collateral  set forth
herein.

                  (c)  The  Pledgor  further  represents  and  warrants  to  the
Administrative Agent, for the benefit of the Banks and the holders of the Senior
Notes,  that the Pledged  Surplus  Debentures  constitute  and will  continue to
constitute  all of the  surplus  debentures  issued by JNL-TX  and/or  any other
Insurance Subsidiary (other than those existing on the date hereof and listed on
Schedule 5).

                  (d) The Pledgor  additionally  represents  and warrants to the
Administrative Agent, for the benefit of the Banks and the holders of the Senior
Notes,  that (i) each of the Pledgor and its  Subsidiaries  is a corporation  or
partnership  duly  organized or formed,  validly  existing and in good  standing
under the laws of its state of  incorporation  or formation,  (ii) the execution
and  delivery  of this  Agreement  and the  performance  by the  Pledgor  of its
obligations hereunder are within its corporate powers, have been duly authorized
by all necessary corporate action (including,  without  limitation,  shareholder
approval  if  required),  (iii) each of the  Pledgor  and its  Subsidiaries  has
received  all material  governmental  consents  and  approvals  (if any shall be
required)  necessary  for  such  execution,  delivery  and  performance  (except
governmental  consents required by any Applicable Insurance Code to foreclose on
the Pledged Shares or Pledged Surplus Debentures), and such execution,  delivery
and  performance do not and will not contravene or conflict with,  result in any
breach of, or constitute a default under,  any material  agreement or instrument
binding on it or result in the creation or  imposition  of or the  obligation to
create or impose any Lien  (except for the Lien  permitted  hereunder)  and (iv)
this  Agreement  is the legal,  valid and  binding  obligation  of the  Pledgor,
enforceable  against the  Pledgor in  accordance  with its terms,  except to the
extent such enforceability may be limited by applicable bankruptcy,  insolvency,
reorganization,  moratorium, fraudulent transfer or other similar laws affecting
the  enforcement  of  creditors'  rights  generally and by the effect of general
principles of equity  (regardless of whether  enforceability  is considered in a
proceeding in equity (including, without limitation, good faith, materiality and
reasonableness) or at law).

<PAGE>

                  (e) The  Pledgor  additionally  covenants  and agrees with the
Administrative   Agent  that,   until  the  expiration  or  termination  of  the
Commitments and thereafter so long as any of the Liabilities remain outstanding,
the Pledgor will,  unless the  Administrative  Agent and the Required Banks, for
the benefit of the Banks and the holders of the Senior  Notes,  shall  otherwise
consent in writing:

                  (i) at the  Pledgor's  sole expense,  promptly  deliver to the
         Administrative   Agent,   from  time  to  time  upon   request  of  the
         Administrative Agent or the Required Banks, such stock powers and other
         documents  (including UCC financing  statements),  satisfactory in form
         and  substance  to  the  Administrative  Agent,  with  respect  to  the
         Collateral  as the  Administrative  Agent  or the  Required  Banks  may
         reasonably request,  to perfect,  preserve and protect the Lien created
         hereby,  and to enable the  Administrative  Agent to enforce its rights
         and remedies hereunder;


<PAGE>

                  (ii) not  permit  any of the  Collateral  to be  evidenced  by
         uncertificated   Securities;   provided,   however,   that  should  for
         whatsoever   reason  any  of  the   Collateral   become   evidenced  by
         uncertificated  Securities,  the Pledgor shall  automatically,  without
         request  by  the  Administrative   Agent,   forthwith  (A)  notify  the
         Administrative  Agent  thereof,  (B) cause the books and records of the
         Issuer of such  Securities  to  contain a  notation  of the Lien of the
         Administrative  Agent,  for the benefit of the Banks and the holders of
         the  Senior  Notes,  thereon,  and (C) take  such  other  action as the
         Administrative   Agent   shall   reasonably   request   so   that   the
         Administrative  Agent  shall  have at all  times  as  security  for the
         Secured  Obligations,  for the  benefit of the Banks and the holders of
         the  Senior  Notes,  a  valid,  first  priority  perfected  Lien on the
         Collateral  and the proceeds  thereof free of all Liens (except for the
         Lien granted hereunder), claims and rights of third parties whatsoever;
         and

                  (iii)  except as  otherwise  may be  permitted  by the  Credit
         Agreement and the Indentures, (A) not sell, assign, exchange, pledge or
         otherwise  dispose  of or  transfer  any  of its  rights  to any of the
         Collateral,  (B) not  create  or  suffer  to exist  any Lien on or with
         respect to any of the  Collateral  except for the Lien created  hereby,
         (C) not make or  consent  to any  amendment  or other  modification  or
         waiver  with  respect  to any of the  Collateral,  or  enter  into  any
         agreement or permit to exist any restriction with respect to any of the
         Collateral other than pursuant hereto, and (D) not take or fail to take
         any action which would in any manner impair the  enforceability  of the
         Administrative  Agent's  Lien,  for the  benefit  of the  Banks and the
         holders of the Senior Notes, on any of the Collateral.

                  (f)  Notwithstanding  anything  contained in this Section 3 to
the contrary,  the Borrower agrees and  acknowledges  that it shall fully comply
with its duties and obligations  under the terms of the Indentures,  and nothing
contained  in the  foregoing  shall be deemed to be a waiver or amendment of any
provision contained therein.

                  SECTION 4 Care of Collateral.  The Administrative  Agent shall
exercise  reasonable care in the custody and preservation of the Collateral.  In
addition,  the Administrative Agent shall be deemed to have exercised reasonable
care in the custody and  preservation  of the Collateral if it takes such action
for that  purpose  as the  Pledgor  requests  in  writing,  but  failure  of the
Administrative  Agent to  comply  with any such  request  shall not of itself be
deemed  a  failure  to  exercise   reasonable   care,  and  no  failure  of  the
Administrative  Agent to  preserve  or protect  any rights  with  respect to the
Collateral  against  prior or other  parties,  or to do any act with  respect to
preservation of the Collateral not so requested by the Pledgor,  shall be deemed
a failure to  exercise  reasonable  care in the custody or  preservation  of the
Collateral.

<PAGE>

                  SECTION 5  Certain Rights Regarding Collateral and Secured
Obligations.

                  (a) Subject to Sections  5(c) and 6 hereof the  Administrative
Agent may, and upon the request of the Required Banks shall,  from time to time,
after the occurrence and during the continuance of a Default pursuant to Section
12.1.3 of the Credit Agreement as to the Pledgor or an Event of Default, without
notice to the Pledgor,  (i) transfer all or any part of the Collateral  into the
name of the  Administrative  Agent or its nominee or sub-agent,  with or without
disclosing that such  Collateral is subject to the Lien  hereunder,  (ii) notify
any  Person  obligated  on  any  of  the  Collateral  to  make  payment  to  the
Administrative  Agent of any amounts due or to become due thereunder,  and (iii)
enforce collection of any of the Collateral by suit or otherwise.

                  (b) If at any time any Secured Obligee takes any or all of the
Permitted Actions (as hereinafter defined) whether such actions are taken before
or after any of the  Secured  Obligations  shall be due and  payable and without
notice to the Pledgor,  such actions shall not affect the enforceability of this
Agreement.  A Secured Obligee shall have taken a "Permitted  Action" if it shall
(to the extent  permitted by the Credit Agreement and the other Loan Documents):
(i) retain or obtain a Lien upon any property to secure payment and  performance
of any of the Secured  Obligations  of such  Secured  Obligee or any  obligation
hereunder, (ii) retain, obtain or release the primary or secondary obligation of
any  Person,  in  addition to the  Pledgor,  with  respect to one or more of the
Secured Obligations of such Secured Obligee,  (iii) create,  extend or renew for
any  periods  (whether  or not  longer  than the  original  period)  or alter or
exchange any of the Secured  Obligations of such Secured Obligee,  or release or
compromise any obligation of any nature of any Person with respect to any of the
Secured Obligations of such Secured Obligee, (iv) release or fail to perfect its
Lien upon, or impair, surrender,  release or permit any substitution or exchange
for, all or any part of any property securing any of the Secured  Obligations of
such Secured Obligee or any obligation hereunder, or create, extend or renew for
one or more periods (whether or not longer than the original period) or release,
compromise,  alter or exchange any  obligations of any nature of any Person with
respect to any such property or (v) resort to the  Collateral for payment of any
of the Secured  Obligations  whether or not the  Administrative  Agent (A) shall
have resorted to any other property  securing any of the Secured  Obligations or
any  obligation  hereunder  or (B)  shall  have  proceeded  against  any  Person
primarily  or  secondarily   obligated  with  respect  to  any  of  the  Secured
Obligations  (all of the actions  referred to in  preceding  clauses (A) and (B)
being hereby expressly waived by the Pledgor).

<PAGE>

                  (c) The  Administrative  Agent shall have no right to vote the
Pledged Shares or other Collateral or give consents, waivers or ratifications in
respect  thereof prior to the occurrence and during the continuance of a Default
pursuant to Section 12.1.3 of the Credit Agreement as to the Pledgor or an Event
of  Default.  After the  occurrence  and  during  the  continuance  of a Default
pursuant to Section 12.1.3 of the Credit Agreement as to the Pledgor or an Event
of Default,  the Pledgor shall have the right to vote any and all of the Pledged
Shares and other  Collateral and give  consents,  waivers and  ratifications  in
respect  thereof  unless and until it receives  notice  from the  Administrative
Agent  that such  right  has been  terminated.  The  Pledgor  agrees to  deliver
(properly endorsed when required) to the  Administrative  Agent, after a Default
pursuant to Section 12.1.3 of the Credit Agreement as to the Pledgor or an Event
of Default shall have occurred and shall be continuing, promptly upon request of
the  Administrative  Agent, such proxies and other documents as may be necessary
for the  Administrative  Agent to exercise  the voting power with respect to the
Pledged Shares and other Collateral then or previously owned by the Pledgor.

                  SECTION 6 Dividends, etc.

                  (a) So long as no Default  pursuant  to Section  12.1.3 of the
Credit  Agreement as to the Pledgor or an Event of Default  shall have  occurred
and shall be continuing:

                  (i)  Subject to the  provisions  of the Credit  Agreement  and
         notwithstanding  the provisions of Section 2(a) of this Agreement,  the
         Pledgor  shall be entitled to receive  any and all cash  dividends  and
         payments on the Collateral  which it is otherwise  entitled to receive,
         but any and all  Securities  and/or  liquidating  dividends,  payments,
         distributions in property,  returns of capital made on or in respect of
         the  Collateral,  whether  resulting from a  subdivision,  combination,
         reclassification  or  conversion  of the  outstanding  capital stock or
         other  Securities  of any or all of the Issuers or received in exchange
         for the  Collateral or any part thereof,  or as a result of any merger,
         consolidation,  acquisition or other exchange of assets to which any or
         all of the  Issuers may be a party or  otherwise,  and any and all cash
         and other property received in exchange for any Collateral shall be and
         become part of the Collateral pledged hereunder and, if received by the
         Pledgor,  shall forthwith be delivered to the  Administrative  Agent or
         its  designated  nominee  (accompanied,   if  appropriate,   by  proper
         instruments of assignment  and/or stock powers  executed by the Pledgor
         in accordance with the Administrative  Agent's instructions) to be held
         subject to the terms of this  Agreement,  and,  until  delivery  to the
         Administrative  Agent,  such  Collateral  shall be held by the  Pledgor
         separate   and  apart  from  its  other   property  in  trust  for  the
         Administrative  Agent,  for the benefit of the Banks and the holders of
         the Senior Notes.
<PAGE>

                  (ii) If the  Collateral  or any part  thereof  shall have been
         registered in the name of the  Administrative  Agent or its  sub-agent,
         the  Administrative  Agent  shall  execute  and deliver (or cause to be
         executed and  delivered)  to the Pledgor all such  dividend  orders and
         other  instruments  as the  Pledgor  may  request  for the  purpose  of
         enabling the Pledgor to receive the dividends or other  payments  which
         it is  authorized  to receive and retain  pursuant  to Section  6(a)(i)
         above.

                  (b)  Upon the  occurrence  and  during  the  continuance  of a
Default  pursuant to Section 12.1.3 of the Credit Agreement as to the Pledgor or
an Event of  Default,  all rights of the  Pledgor  pursuant  to Section  6(a)(i)
hereof  shall  cease  and the  Administrative  Agent  shall  have  the  sole and
exclusive  right and  authority  to receive and retain the  dividends  and other
payments in respect of the  Collateral  which the  Pledgor  would  otherwise  be
authorized  to  retain.   All  such  dividends  and  payments,   and  all  other
distributions  made on or in respect of the Collateral which may at any time and
from  time  to  time  be  held by the  Pledgor,  shall,  until  delivery  to the
Administrative  Agent, be held by the Pledgor  separate and apart from its other
property in trust for the Administrative Agent, for the benefit of the Banks and
the holders of the Senior Notes.  Any and all money and other property paid over
to or received by the  Administrative  Agent  pursuant to the provisions of this
paragraph  (b)  shall be  retained  by the  Administrative  Agent as  additional
Collateral hereunder and be applied in accordance with the provisions hereof.
<PAGE>

                  SECTION 7  Default.

                  (a)  Upon the  occurrence  and  during  the  continuance  of a
Default  pursuant to Section 12.1.3 of the Credit Agreement as to the Pledgor or
an Event of Default, the Administrative Agent may exercise from time to time any
rights and  remedies  available  to it under the Credit  Agreement,  the Uniform
Commercial  Code or the other  Loan  Documents  or  otherwise  available  to it,
including,  without  limitation,  sale,  assignment,  or other  disposal  of the
Collateral  in  exchange  for cash or credit.  If any  notification  of intended
disposition of any of the Collateral is required by law, such  notification,  if
mailed,  shall be deemed  reasonably and properly given if mailed to the Pledgor
at least ten (10) days before such  disposition  as provided in Section  15.3 of
the Credit  Agreement.  Any proceeds of any  disposition of Collateral  shall be
applied  as  provided  in  Section  8  hereof.  No rights  and  remedies  of the
Administrative  Agent  expressed  hereunder  are intended to be exclusive of any
other right or remedy,  but every such right or remedy shall be  cumulative  and
shall be in addition  to all other  rights and  remedies  herein  conferred,  or
conferred upon the Administrative  Agent under any other agreement or instrument
relating  to any of the  Secured  Obligations  or  security  therefor  or now or
hereafter  existing at law or in equity or by  statute.  No delay on the part of
the Administrative Agent in the exercise of any right or remedy shall operate as
a waiver thereof,  and no single or partial exercise by the Administrative Agent
of any right or remedy shall preclude any other or further  exercise  thereof or
the exercise of any other right or remedy.

                  (b)(i)  The  Pledgor  agrees  that  in any  sale of any of the
Collateral, the Administrative Agent is authorized to comply with any limitation
or  restriction  in  connection  with  such  sale  as  counsel  may  advise  the
Administrative  Agent is necessary in order to avoid any violation of applicable
law  (including,  without  limitation,  compliance  with such  procedures as may
restrict the number of  prospective  bidders and  purchasers,  require that such
prospective  bidders and purchasers  have certain  qualifications,  and restrict
such prospective  bidders and purchasers to persons who will represent and agree
that they are  purchasing  for their own account for  investment  and not with a
view to the  distribution or resale of such  Collateral),  or in order to obtain
any  required  approval  of the  sale or of the  purchaser  by any  governmental
regulatory  authority  or  official,  and the Pledgor  further  agrees that such
compliance  shall not result in such sale being considered or deemed not to have
been made in a  commercially  reasonable  manner,  nor shall the  Administrative
Agent or any  Secured  Obligee be liable or  accountable  to the Pledgor for any
discount  allowed  by  reason  of the  fact  that  such  Collateral  is  sold in
compliance with any such limitation or restriction.

<PAGE>

                  (ii) Without limiting the rights of the  Administrative  Agent
under any other  provision  of this  Agreement,  and in  addition  thereto,  the
Pledgor  agrees that, to the maximum  extent  permitted by law,  after a Default
pursuant to Section 12.1.3 of the Credit Agreement as to the Pledgor or an Event
of Default shall have  occurred and shall be  continuing,  upon written  request
from the  Administrative  Agent,  the Pledgor shall or shall cause any or all of
the Issuers, as the case may be, to prepare,  file and cause to become effective
promptly,  registration statements complying with the Securities Act of 1933, as
amended,  for the public sale of such of the  Collateral  as the  Administrative
Agent may elect,  and to take  comparable  action to permit such sales under the
securities laws of such jurisdictions as the Administrative Agent may designate.
The Pledgor  further agrees to cause any or all of the Issuers,  as the case may
be, to enter into and perform  its  obligations  under one or more  underwriting
agreements  in  connection  therewith,   containing  customary  representations,
warranties,  covenants and indemnities and contribution  provisions if requested
by the  Administrative  Agent. If such  registration  statements are filed,  the
Pledgor  agrees  to  cause  any or all of the  Issuers,  (A) to  keep  any  such
registration  statement and related  prospectus  current and in compliance  with
applicable  federal  and state  securities  laws so long as  required to satisfy
applicable  prospectus  delivery  requirements  and  (B) at the  request  of the
Administrative  Agent  at  any  time  after  the  effective  date  of  any  such
registration  statement,  to  use  reasonable  efforts  to  file  post-effective
amendments to such  registration  statement so that the  Administrative  Agent's
sales of  Pledged  Shares  or other  Collateral  will be  covered  by a  current
prospectus and can be made in compliance  with all applicable  federal and state
securities laws.

                  (iii) The Pledgor further agrees,  after a Default pursuant to
Section 12.1.3 of the Credit  Agreement as to the Pledgor or an Event of Default
shall have occurred and shall be continuing,  and upon written  request from the
Administrative  Agent,  to (A)  deliver,  and cause any or all of the Issuers to
deliver,  to the  Administrative  Agent such  information as the  Administrative
Agent shall  reasonably  request for  inclusion in any  registration  statement,
prospectus  or  offering   memorandum  or  in  any  preliminary   prospectus  or
preliminary offering memorandum or any amendment or supplement to any thereof or
in any other writing  prepared in connection  with the offer,  sale or resale of
all or any portion of the Pledged Shares or other Collateral,  which information
shall not contain  any untrue  statement  of a material  fact or omit to state a
material  fact required to be stated or necessary to make such  information  not
misleading, and (B) do or cause to be done all such other acts and things as may
be  necessary  to make such  offer,  sale or resale of all or any portion of the
Pledged Shares or other  Collateral valid and binding and in compliance with any
and all applicable laws,  regulations,  orders, writs,  injunctions,  decrees or
awards  of  any  and  all  courts,   arbitrators  or  governmental  agencies  or
instrumentalities, domestic or foreign, having jurisdiction over any such offer,
sale or resale.

<PAGE>

                  Without   limiting   the   foregoing    paragraph,    if   the
Administrative  Agent  decides to  exercise  its right to sell all or any of the
Pledged  Shares or other  Collateral,  upon written  request,  the Pledgor shall
furnish  or  cause  to  be  furnished  to  the  Administrative  Agent  all  such
information  as the  Administrative  Agent may request in order to qualify  such
Pledged Shares or other Collateral as exempt  securities,  or the sale or resale
of such Pledged Shares or other Collateral as exempt transactions, under federal
and state  securities laws. The Pledgor agrees to allow, and to cause any or all
of the  Issuers  to  allow,  upon  request  by  the  Administrative  Agent,  the
Administrative  Agent and any underwriter  access at reasonable times and places
to the books,  records and  premises of any or all of the  Issuers;  the Pledgor
further agrees to assist,  and cause the Issuers to assist,  the  Administrative
Agent, any underwriter, any agent of any thereof, and any counsel, accountant or
other  expert for any thereof,  in  inspection,  evaluation,  and any other "due
diligence"  action of or with respect to any such books,  records and  premises;
and the Pledgor  further agrees to cause any independent  public  accountant for
any or all of the  Issuers to furnish a letter to the  Administrative  Agent and
the  underwriters in customary form and covering matters of the type customarily
covered by letters of accountants for issuers to underwriters.

                  (iv)  The  Pledgor,   upon  the   occurrence  and  during  the
continuance of a Default under Section 12.1.3 of the Credit  Agreement as to the
Pledgor or an Event of Default,  further  agrees that the  Administrative  Agent
shall have the  right,  for and in the name,  place and stead of the  Pledgor to
execute  endorsements,  assignments,  stock  powers  and  other  instruments  of
conveyance  or transfer with respect to all or any of the  Collateral,  and may,
without demand,  presentment or notice of any kind  appropriate and apply toward
the  payment of the Secured  Obligations  in order of  application  set forth in
Section 8 any  balances,  credits,  deposits,  accounts or monies of the Pledgor
held by the Administrative Agent.


<PAGE>

                  (v)  Without  limiting  the  foregoing  paragraph,   upon  the
occurrence and during the continuance of a Default pursuant to Section 12.1.3 of
the  Credit   Agreement  as  to  the  Pledgor  or  an  Event  of  Default,   the
Administrative  Agent may, to the fullest  extent  permitted by applicable  law,
without notice,  advertisement,  hearing or process of law of any kind, (A) sell
any or all of the  Collateral,  free of all  rights  and  claims of the  Pledgor
therein and thereto at any public or private sale or brokers' board, and (B) bid
for and purchase any or all of the  Collateral at any such public sale free from
rights of redemption, stay or appraisal of the Pledgor.

                  (vi) The Pledgor further agrees to indemnify and hold harmless
the Administrative Agent, the holders of the Senior Notes and the Banks and each
of their  respective  officers,  directors,  employees,  agents,  successors and
assigns,  and any Person in control of any  thereof,  from and against any loss,
liability, claim, damage and expense, including, without limitation,  reasonable
attorneys'  fees actually  incurred (in this paragraph  collectively  called the
"Indemnified Liabilities"), under federal and state securities laws or otherwise
insofar  as such loss,  liability,  claim,  damage or expense  was caused by any
untrue statement or alleged untrue statement of a material fact contained in any
registration  statement,  any preliminary  prospectus or the prospectus,  or was
caused by any  omission  or alleged  omission to state  therein a material  fact
required to be stated  therein or necessary to make the  statements  therein not
misleading,  except insofar as such losses,  claims, damages or liabilities were
caused by any such untrue  statement or omission or alleged untrue  statement or
omission based upon information  relating to the Administrative  Agent furnished
to the Pledgor in writing by the Administrative Agent expressly for use therein,
such indemnification to remain operative regardless of any investigation made by
or on behalf  of the  Administrative  Agent or any  successors  thereof,  or any
Person in control of any  thereof.  In  connection  with a public  sale or other
distribution,   the  Pledgor  will  provide  customary  indemnification  to  any
underwriters, their respective successors and assigns, their respective officers
and  directors  and each Person who  controls any such  underwriter  (within the
meaning of the  Securities  Act of 1933, as amended).  If and to the extent that
the  foregoing  undertakings  in this  paragraph  may be  unenforceable  for any
reason,  the Pledgor agrees to make the maximum  contribution to the payment and
satisfaction of each of the Indemnified  Liabilities  which is permissible under
applicable law. The obligations of the Pledgor under this Section 7(b)(vi) shall
survive any termination of this Agreement.

 <PAGE>

                  (vii) The Pledgor  and the  Administrative  Agent  acknowledge
that the  commissioners  or departments of insurance of various states under all
applicable  insurance  laws,  rules and  regulations  may have to  consent to or
approve any such sale,  transfer or other  disposition of the Collateral and the
terms and conditions thereof. The Pledgor hereby waives and agrees not to assert
against the Administrative  Agent or any Secured Obligee any claim that any such
sale,  transfer  or other  disposition  hereunder,  or the  terms or  conditions
thereof,  were not commercially  reasonable because of any provision of any such
insurance law, rule or regulation or any matter related thereto.

                  SECTION 8  Application  of Proceeds.  All of the proceeds from
the sale or disposition  of any item of the Collateral  pursuant to the terms of
Section 7 hereof  and/or,  after a Default  pursuant  to  Section  12.1.3 of the
Credit  Agreement  as to the  Pledgor or an Event of  Default,  the cash held as
Collateral  hereunder,  shall be applied by the Administrative Agent pursuant to
Section 6.2(b) of the Credit Agreement.

                  SECTION  9  Authority  of  the   Administrative   Agent.   The
Administrative  Agent shall have,  and be entitled to exercise,  all such powers
hereunder (to the extent permitted by the Credit  Agreement) as are specifically
delegated to the  Administrative  Agent by the terms hereof,  together with such
powers as are incidental  thereto,  for the benefit of the Banks and the holders
of the Senior  Notes.  As to matters not  expressly  provided for by this Pledge
Agreement  (including,  without  limitation,  enforcement  or collection of this
Pledge Agreement) the Administrative Agent shall not be required to exercise any
discretion, but shall be required to act or to refrain from acting (and shall be
fully protected in so acting or refraining from acting) upon the instructions of
the Required Banks (without instructions from the holders of the Senior Notes or
any  representative  thereof)  and such  instructions  shall be binding upon all
Banks  and all  holders  of the  Senior  Notes and  their  representatives.  The
Administrative  Agent may  execute  any of its  duties  hereunder  by or through
agents or  employees  and shall be  entitled  to  retain  counsel  and to act in
reliance  upon the  reasonable  advice of such  counsel  concerning  all matters
pertaining  to its duties  hereunder.  Neither  the  Administrative  Agent,  the
holders of the Senior  Notes,  the Banks nor any  director,  officer or employee
thereof  shall be  liable  for any  action  taken or  omitted  to be taken by it
hereunder or in  connection  herewith,  except for its own gross  negligence  or
willful  misconduct.  Without  limiting the  generality  of the  foregoing,  the
Administrative  Agent  shall not be  responsible  to any Bank or any holder of a
Senior  Note  for  the  due  execution,   legality,  validity,   enforceability,
genuineness,  sufficiency  or value of this Pledge  Agreement  or any other Loan
Document  or other  support or security  (including  the  validity,  priority or
perfection of any Lien), or any other document  furnished in connection with any
of  the   foregoing;   provided  that   notwithstanding   the   foregoing,   the
Administrative  Agent  shall  comply  with  Section  4. The  Pledgor  agrees  to
reimburse the  Administrative  Agent,  on demand,  for all reasonable  costs and
expenses  actually incurred by the  Administrative  Agent in connection with the
administration  and enforcement of this Agreement and for all costs and expenses
of the enforcement of this Agreement (including, without limitation,  reasonable
costs and expenses actually incurred by any agent employed by the Administrative
Agent)  and  agrees  to  indemnify  (which  indemnification  shall  survive  any
termination of this Agreement) and hold harmless the  Administrative  Agent, the
holders of the Senior  Notes and the Banks (and any such agent) from and against
any and all  liability  incurred by the  Administrative  Agent,  any holder of a
Senior Note or any Bank or any such agent  thereof  hereunder  or in  connection
herewith,  unless such  liability  shall be due to gross  negligence  or willful
misconduct on the part of the Administrative  Agent, any holder of a Senior Note
or any Bank or such agent, as the case may be.

 <PAGE>

                  SECTION 10  Termination.  The  Pledgor  agrees that its pledge
hereunder shall (notwithstanding,  without limitation,  that at any time or from
time to time all Liabilities may have been paid in full) terminate only (a) when
all Liabilities  (except  Liabilities which by the terms of the Credit Agreement
survive the payment in full of the Loans and the  termination of this Agreement)
(including,  without limitation,  any extensions or renewals of any thereof) and
all expenses  (including,  without  limitation,  reasonable  attorneys' fees and
legal  expenses)  paid or  actually  incurred  by the  Administrative  Agent  in
endeavoring to enforce this Agreement,  the Credit  Agreement and the other Loan
Documents  to  which  the  Administrative  Agent  is a party or of which it is a
beneficiary  shall have been finally paid in full and all other  obligations  of
the  Pledgor  hereunder  and  thereunder  have  been  fully  performed,  and all
Commitments under the Credit Agreement have been terminated,  or (b) pursuant to
the express  provisions of Section 6.4 of the Credit  Agreement.  The release of
the Collateral  pledged  hereunder shall be subject to the provisions of Section
6.4 of the  Credit  Agreement;  at which  time the  Administrative  Agent  shall
reassign  and  redeliver  (or cause to be  reassigned  and  redelivered)  to the
Pledgor,  or to such Person or Persons as the Pledgor shall  designate,  such of
the Collateral (if any) as shall not have been sold or otherwise  applied by the
Administrative  Agent pursuant to the terms hereof and shall still be held by it
hereunder,  together with  appropriate  instruments of reassignment and release.
Any such  reassignment  shall be without  recourse  upon, or  representation  or
warranty  by,  the  Administrative  Agent or any  Bank and at the sole  cost and
expense of the Pledgor.

 <PAGE>

                  SECTION 11  Miscellaneous.

                  (a) All  notices or other  communications  hereunder  shall be
given in the  manner  specified  under  Section  15.3 of the  Credit  Agreement,
whether or not then in  effect,  and such  notices  shall be  delivered  to each
Secured Obligee.

                  (b) This  Agreement,  and the terms,  covenants and conditions
hereof,  shall be binding  upon and inure to the benefit of the parties  hereto,
and their  respective  successors  and assigns,  except the Pledgor shall not be
permitted  to  assign  this  Agreement  nor  any  interest  herein  nor  in  the
Collateral,  nor any part thereof,  nor otherwise pledge,  encumber or grant any
option  with  respect  to the  Collateral,  nor  any  part  thereof,  except  in
accordance with the terms of the Credit Agreement.

                  (c) SUBMISSION TO JURISDICTION;  WAIVER OF VENUE.  EACH OF THE
PLEDGOR  AND THE  ADMINISTRATIVE  AGENT (I)  HEREBY  IRREVOCABLY  SUBMITS TO THE
JURISDICTION  OF ANY  ILLINOIS  STATE OR FEDERAL  COURT  SITTING IN THE NORTHERN
DISTRICT OF ILLINOIS OVER ANY ACTION OR PROCEEDING ARISING OUT OF OR RELATING TO
THIS  AGREEMENT  OR THE OTHER LOAN  DOCUMENTS,  AND EACH OF THE  PLEDGOR AND THE
ADMINISTRATIVE  AGENT  HEREBY  IRREVOCABLY  AGREES THAT ALL CLAIMS IN RESPECT OF
SUCH ACTION OR PROCEEDING  MAY BE HEARD AND DETERMINED IN SUCH ILLINOIS STATE OR
FEDERAL  COURT,  AND (II) AGREES NOT TO INSTITUTE ANY LEGAL ACTION OR PROCEEDING
AGAINST THE OTHER PARTY HERETO OR THE DIRECTORS,  OFFICERS, EMPLOYEES, AGENTS OR
PROPERTY OF ANY THEREOF,  ARISING OUT OF OR RELATING TO THIS  AGREEMENT,  IN ANY
COURT OTHER THAN AS  HEREINABOVE  SPECIFIED IN THIS SECTION  11(c).  EACH OF THE
PLEDGOR AND THE ADMINISTRATIVE  AGENT HEREBY IRREVOCABLY  WAIVES, TO THE FULLEST
EXTENT  PERMITTED  BY LAW, ANY  OBJECTION  IT MAY NOW OR  HEREAFTER  HAVE TO THE
LAYING OF VENUE IN ANY ACTION OR PROCEEDING (WHETHER BROUGHT BY THE PLEDGOR, ANY
OF ITS  SUBSIDIARIES,  THE  ADMINISTRATIVE  AGENT, ANY BANK OR OTHERWISE) IN ANY
COURT  HEREINABOVE  SPECIFIED IN THIS SECTION  11(c) AS WELL AS ANY RIGHT IT MAY
NOW OR HEREAFTER HAVE TO REMOVE ANY SUCH ACTION OR PROCEEDING,  ONCE  COMMENCED,
TO ANOTHER COURT ON THE GROUNDS OF FORUM NON  CONVENIENS  OR OTHERWISE.  EACH OF
THE PLEDGOR AND THE  ADMINISTRATIVE  AGENT  AGREES THAT A FINAL  JUDGMENT IN ANY
SUCH  ACTION OR  PROCEEDING  SHALL BE  CONCLUSIVE  AND MAY BE  ENFORCED IN OTHER
JURISDICTIONS BY SUIT ON THE JUDGMENT OR IN ANY OTHER MANNER PROVIDED BY LAW.

                  (d) At the option of the Administrative Agent, this Agreement,
or a carbon,  photographic  or other  reproduction  of this  Agreement or of any
Uniform  Commercial  Code  financing  statement  covering the  Collateral or any
portion  thereof,  shall be sufficient as a Uniform  Commercial  Code  financing
statement and may be filed as such.

 <PAGE>

                  (e)  Subject to  Section  15.1 of the  Credit  Agreement,  the
provisions of this Agreement or the Credit  Agreement (to the extent  applicable
hereto) may from time to time be amended, modified or waived, if such amendment,
modification  or waiver is in writing and consented to by the Pledgor and by the
Administrative Agent (at the request of the Required Banks), provided,  however,
that no such amendment,  modification or waiver which would adversely affect the
holders of the Senior  Notes,  shall in any event be  effective  unless the same
shall also be  consented  to by the holders of the Senior Notes (but only to the
extent,  if any,  required  under the  Indentures),  or the Banks are  similarly
adversely affected. Any such amendment, modification, waiver or consent shall be
effective only in the specific  instance and for the specific  purpose for which
given.

                  (f) The section  headings in this  Agreement  are inserted for
convenience of reference and shall not be considered a part of this Agreement or
used in its interpretation.

                  (g) The Pledgor  hereby  expressly  waives:  (i) notice of the
acceptance by the  Administrative  Agent of this  Agreement,  (ii) notice of the
existence or creation or non-payment  of all or any of the Secured  Obligations,
(iii) presentment,  demand,  notice of dishonor,  protest, and all other notices
whatsoever  (except as otherwise  required  herein),  and (iv) all  diligence in
collection or protection of or realization upon the Secured Obligations,  or any
security for or guaranty of any of the foregoing.

                  (h) Any Secured Obligee may, from time to time, without notice
to the Pledgor, assign or transfer any or all of the Secured Obligations of such
Secured  Obligee  or  any  interest  therein;  and,   notwithstanding  any  such
assignment or transfer or any subsequent  assignment or transfer  thereof,  such
Secured  Obligations shall be and remain Secured Obligations for the purposes of
this  Agreement,  and  each and  every  immediate  and  successive  assignee  or
transferee of any of the Secured  Obligations of such Secured  Obligee or of any
interest  therein  shall,  to the extent of the  interest  of such  assignee  or
transferee  in such  Secured  Obligations,  be entitled to the  benefits of this
Agreement  to the  same  extent  as if such  assignee  or  transferee  were  the
Administrative Agent;  provided,  however, that, unless the Administrative Agent
shall  otherwise  consent in  writing,  the  Administrative  Agent shall have an
unimpaired right, prior and superior to that of any such assignee or transferee,
to enforce this Agreement.

<PAGE>

                  (i) The Pledgor agrees that, if at any time all or any part of
any payment  theretofore  applied by the  Administrative  Agent, any Bank or any
holder of Senior Notes to any of the Secured Obligations is or must be rescinded
or returned by the Administrative  Agent, any Bank or any holder of Senior Notes
for any  reason  whatsoever  (including,  without  limitation,  the  insolvency,
bankruptcy or  reorganization of any of the Issuers),  such Secured  Obligations
shall, for the purposes of this Agreement, to the extent that such payment is or
must be  rescinded  or  returned,  be deemed  to have  continued  in  existence,
notwithstanding such application by the Administrative  Agent, and the pledge by
the Pledgor  hereunder  shall continue to be effective or be reinstated,  as the
case may be, as to such Secured  Obligations,  all as though such application by
the Administrative Agent, such Bank or such holder had not been made.

                  (j) No action of the Administrative  Agent permitted hereunder
shall in any way affect or impair the rights of the Administrative Agent and the
obligations of the Pledgor under this Agreement. The Pledgor hereby acknowledges
that there are no conditions to the effectiveness of this Agreement.

                  (k)  All   obligations  of  the  Pledgor  and  rights  of  the
Administrative  Agent or  obligation  expressed  in this  Agreement  shall be in
addition to and not in limitation of those  provided in applicable law or in any
other  written   instrument  or  agreement   relating  to  any  of  the  Secured
Obligations.

                  (l)  GOVERNING LAW.  THIS AGREEMENT SHALL BE A
CONTRACT MADE UNDER AND GOVERNED BY THE LAWS OF THE STATE OF
ILLINOIS, WITHOUT REGARD TO CONFLICTS OF LAWS PRINCIPLES.

                  (m)  This   Agreement   may  be  executed  in  any  number  of
counterparts,  each of which shall for all purposes be deemed an  original,  but
all such  counterparts  shall  constitute  but one and the same  agreement.  The
Pledgor hereby acknowledges  receipt of a true, correct and complete counterpart
of this Agreement.

                  (n) The Administrative  Agent acts herein as agent for itself,
the Banks, the holders of the Senior Notes and any and all future holders of the
Secured Obligations.

                  (o) The  Administrative  Agent  hereby  acknowledges  that its
exercise of any rights or remedies  hereunder shall be subject to any Applicable
Insurance Code and agrees to first comply with any Applicable  Insurance Code in
exercising its rights hereunder.

                  (p)  WAIVER  OF  JURY  TRIAL.  EACH  OF THE  PLEDGOR  AND  THE
ADMINISTRATIVE AGENT HEREBY KNOWINGLY,  VOLUNTARILY AND INTENTIONALLY WAIVES ANY
RIGHT TO A TRIAL BY JURY IN ANY ACTION,  PROCEEDING OR  COUNTERCLAIM  CONCERNING
ANY RIGHTS UNDER THIS  AGREEMENT AND AGREES THAT ANY SUCH ACTION,  PROCEEDING OR
COUNTERCLAIM SHALL BE TRIED BEFORE A COURT AND NOT BEFORE A JURY; THIS PROVISION
IS A MATERIAL INDUCEMENT FOR THE PARTIES ENTERING INTO THIS AGREEMENT.

<PAGE>



                  IN WITNESS  WHEREOF,  the  parties  hereto  have  caused  this
Agreement to be duly executed as of the date first above written.

                                  CONSECO, INC.


                                    By:     /s/ LAWRENCE W. INLOW
                                            -------------------------
                                    Name:   Lawrence W. Inlow
                                    Its:    Executive Vice President



                                   BANK OF AMERICA NATIONAL TRUST AND
                                   SAVINGS ASSOCIATION,
                                   as Administrative Agent



                                    By:     /s/ DAVID M. TERRANCE
                                            --------------------------
                                    Name:   David M. Terrance
                                    Its:    Vice President
<PAGE>

                                   SCHEDULE 1

                            WHOLLY OWNED SUBSIDIARIES



Beneficial Standard Life Insurance Company
Conseco Capital Management, Inc.
Great American Reserve Insurance Company
Conseco Partnership Management, Inc.
Lincoln American Life Insurance Company
CIHC, Incorporated
Marketing Distribution Systems Consulting Group, Inc.
Conseco Risk Management, Inc.
Conseco Mortgage Capital, Inc.
Conseco Private Capital Group, Inc.
CNC Real Estate, Inc.
Conseco Entertainment, Inc.
GARCO Equity Sales, Inc.

<PAGE>

<TABLE>
<CAPTION>


                                   SCHEDULE 2

                            LISTING OF STOCK PLEDGED


                                                                        COMMON
                                                STATE OF                SHARES                    OWNERSHIP/
       ENTITY                                 INCORPORATION             PLEDGED                   PERCENTAGE
<S>                                               <C>                <C>                       <C>                   
Conseco Partnership                                IN                     100                    Conseco, Inc.
    Management, Inc.                                                                                 100%

Lincoln American Life                              TN                  2,000,000                 Conseco, Inc.
    Insurance Company                                                                                100%

CIHC, Incorporated                                 DE                    1,000                   Conseco, Inc.
                                                                                                     100%

Jefferson National Life                            TX                   700,000               CIHC, Incorporated
    Insurance Company of Texas                                                                       100%

Conseco Capital Management,                        DE100             Conseco, Inc.
    Inc.                                                                                             100%

Conseco Risk Management, Inc.                      IN                     100                    Conseco, Inc.
                                                                                                     100%

Conseco Mortgage Capital, Inc.                     DE                     100                    Conseco, Inc.
                                                                                                     100%

Conseco Private Capital Group,                     IN                     100                    Conseco, Inc.
    Inc.                                                                                             100%

Conseco Entertainment, Inc.                        IN                     100                    Conseco, Inc.
                                                                                                     100%

CNC Real Estate, Inc.                              DE                     100                    Conseco, Inc.
                                                                                                     100%

GARCO Equity Sales, Inc.                           TX                   10,000                   Conseco, Inc.
                                                                                                     100%

Marketing Distribution Systems                     DE                    3,000                   Conseco, Inc.
Consulting Group, Inc.                                                                               100%

Bankers Life Holding Corporation                   DE                  2,150,009                 Conseco, Inc.
                                                                                                     4.1%

Conseco L.L.C.                                     DE               Uncertificated               Conseco, Inc.

                                                                                                     10%

</TABLE>
<PAGE>



                                   SCHEDULE 3

                      LISTING OF SURPLUS DEBENTURES PLEDGED

Surplus Debenture, No. 003, of Jefferson National Life Insurance Company of 
Texas in the aggregate principal amount of $283,000,000.00.

<PAGE>
<TABLE>
<CAPTION>


                                   SCHEDULE 4

                                LISTING OF STOCK


                                                                                            ISSUED AND
                                                         AUTHORIZED                         OUTSTANDING
     ENTITY                                             COMMON SHARES                      COMMON SHARES
     ------                                             -------------                      -------------
<S>                                                        <C>                                  <C>     
Conseco Partnership                                        10,000                               100
    Management, Inc.

Lincoln American Life                                     5,000,000                          2,000,000
    Insurance Company

CIHC, Incorporated                                          1,000                              1,000

Jefferson National Life                                   1,400,000                           700,000
    Insurance Company of Texas

Conseco Capital Management,                                 1,000                               100
    Inc.

Conseco Risk Management, Inc.                              10,000                               100

Conseco Mortgage Capital, Inc.                               100                                100

Conseco Private Capital Group,                             10,000                               100
    Inc.

Conseco Entertainment, Inc.                                10,000                               100

CNC Real Estate, Inc.                                       1,000                               100

GARCO Equity Sales, Inc.                                  1,000,000                           10,000

Marketing Distribution Systems
    Consulting Group, Inc.                                 10,000                              3,000

Bankers Life Holding Corporation                         500,000,000                        51,975,316
</TABLE>



<PAGE>


                                   SCHEDULE 5

           LISTING OF OUTSTANDING SURPLUS DEBENTURES AND SURPLUS NOTES

                                      None




                            NEW CIHC PLEDGE AGREEMENT


                           dated as of August 31, 1995


                                     between


                               CIHC, INCORPORATED

                                       and


                         BANK OF AMERICA NATIONAL TRUST
                            AND SAVINGS ASSOCIATION,

                             as Administrative Agent







                                       -1


<PAGE>


                            NEW CIHC PLEDGE AGREEMENT


                  THIS PLEDGE AGREEMENT (this  "Agreement"),  dated as of August
31, 1995, is made between CIHC,  INCORPORATED,  a Delaware  corporation (herein,
called  the  "Pledgor"),   and  BANK  OF  AMERICA  NATIONAL  TRUST  AND  SAVINGS
ASSOCIATION, as Administrative Agent for the Banks (each as hereinafter defined)
and  the   holders  of  the  Senior   Notes  (as   hereinafter   defined)   (the
"Administrative  Agent").  This is the New CIHC Pledge Agreement  referred to in
that  certain  Credit  Agreement  (as from  time to  time,  in whole or in part,
amended, modified, supplemented,  restated, refinanced, refunded or renewed, the
"Credit  Agreement"),  dated as of August  31,  1995,  among  Conseco,  Inc (the
"Borrower"),  the  financial  institutions  who are or from time to time  become
party thereto (the  "Banks"),  The Chase  Manhattan  Bank,  N.A. and First Union
National Bank of North Carolina, as Documentation Agents for the Banks, The Bank
of New York,  The Bank of Tokyo Trust  Company,  Credit  Lyonnais  Cayman Island
Branch,   Deutsche  Bank  AG,  New  York  Branch,  Dresdner  Bank,  ING  Capital
Corporation,   The  Long-Term  Credit  Bank  of  Japan,  Ltd.,  Chicago  Branch,
NationsBank  of  Georgia,  N.A.,  Shawmut  Bank  Connecticut,  N.A.  and Societe
Generale,  as Managing Agents for the Banks,  and Bank of America National Trust
and Savings Association, as Administrative Agent for the Banks.


                                   BACKGROUND:


                  1.  Pursuant to the terms of the Credit  Agreement,  the Banks
have agreed to make certain Loans (as hereinafter defined) to the Borrower which
shall be used by the Borrower as provided in the Credit Agreement.

                  2.       As security for the Loans and as a condition
precedent to the making thereof, the Banks have required that the
Pledgor execute and deliver this Agreement.

                  3. Pursuant to the Section 10.7 of (a) the Indenture  dated as
of February 18, 1993 between the Borrower and Shawmut Bank Connecticut, National
Association,  as trustee (as the same may be amended or  modified,  the "Conseco
Indenture"),  and (b) the  Indenture  dated as of December  15, 1994 between CCP
Insurance,  Inc. ("CCPI") and LTCB Trust Company, as trustee (as the same may be
amended  of  modified,  the "CCPI  Indenture",  and  together  with the  Conseco
Indenture,   collectively   called,  the   "Indentures"),   subject  to  certain
exceptions,  neither the Borrower nor any Significant  Subsidiary (as defined in
the Indentures) may incur, issue, assume or guarantee any  indebtedness secured
by a  lien on any  property or assets of the  Borrower or any  Significant
Subsidiary,  or any shares of capital stock of any  Significant  Subsidiary,
without  providing that the Senior Notes (the "Senior Notes") issued pursuant to
the Indentures  shall be secured equally and ratably with (or prior to) such
indebtedness.

<PAGE>

                  NOW,  THEREFORE,   in  consideration  of  any  Loan  or  other
financial  accommodation  heretofore or hereafter at any time made or granted by
the Banks to the  Borrower and for other good and  valuable  consideration,  the
receipt and  sufficiency  of which are hereby  acknowledged,  the Pledgor agrees
with the  Administrative  Agent, for the benefit of the Banks and the holders of
the Senior Notes, that:

                  SECTION 1 Definitions.  Capitalized terms used herein,  unless
otherwise  specified,  shall have the  meanings  assigned  thereto in the Credit
Agreement;  provided that such definitions  shall survive any termination of the
Credit Agreement.  In addition,  when used herein the following terms shall have
the following meanings:

                  "BLHC" shall mean Bankers Life Holding Corporation, a Delaware
corporation.

                  "CCPI" - see Preamble.

                  "CCPI Indenture" - see Preamble.

                  "CLLC" shall mean Conseco L.L.C., a Delaware limited liability
company.

                  "Collateral" - see Section 2.

                  "Conseco Indenture" - see Preamble.

                  "Indemnified Liabilities" - see Section 7(b)(vi).

                  "Indentures" - see Preamble.

                  "Issuer" shall mean each Wholly-Owned  Subsidiary,  BLHC, CLLC
         and any  other  Person  which is the  issuer  of any  capital  stock or
         Securities or other Collateral pledged hereunder.

                  "Permitted Actions" - see Section 5(b).

                  "Pledged Shares" - see Section 2.

<PAGE>
                  "Secured  Obligations"  shall  mean (a) the CCPI  Senior  Note
         Obligations  (as  defined in the  Credit  Agreement),  (b) the  Conseco
         Senior Note Obligations (as defined in the Credit  Agreement),  and (c)
         the Liabilities.

                  "Secured Obligee" shall mean,  collectively,  (a) with respect
         to the CCPI Senior Note  Obligations,  the holders of the Senior  Notes
         under the CCPI Indenture (or their representative), (b) with respect to
         the Conseco  Senior Note  Obligations,  the holders of the Senior Notes
         under the Conseco  Indenture  (or their  representative),  and (c) with
         respect to the Liabilities, the Banks or Administrative Agent.

                  "Securities"  shall mean  securities  (whether debt or equity)
         issued  by each  Issuer  (to the  extent  permitted  by the  Applicable
         Insurance Code and other than  obligations  of each Issuer  pursuant to
         the  Servicing  Agreements  and insurance  policies or other  insurance
         products   which  may   constitute   securities)   including,   without
         limitation,  the  common and  preferred  stock,  partnership  units and
         participations,  notes,  bonds,  debentures,  trust  receipts and other
         obligations or instruments,  including debt  instruments and tax-exempt
         securities of each Issuer  (including,  without  limitation,  warrants,
         rights  tied to  earnings,  put and  call  options  and  other  options
         relating  thereto  or any  combination  thereof),  or  any  instruments
         convertible into any of the foregoing.

                  "Uniform  Commercial  Code" shall mean the Uniform  Commercial
         Code as in effect from time to time in the State of Illinois.

                  "Wholly-Owned  Subsidiaries"  shall mean,  collectively,  each
         Person listed on Schedule 1 hereto and any other Person in which (other
         than directors'  qualifying shares required by law) 100% of the capital
         stock  or other  ownership  interests  is  owned,  beneficially  and of
         record,  by  such  Person,  or by one or  more  of  other  Wholly-Owned
         Subsidiaries,  or both;  provided  that such  Person  is a  Significant
         Subsidiary of the Borrower.

                  SECTION 2 Pledge.  To secure the prompt and  complete  payment
and performance of the Secured Obligations,  the Pledgor hereby grants, pledges,
hypothecates, assigns, transfers, sets over and delivers unto the Administrative
Agent,  for the benefit of the Banks and  the  holders  of  the  Senior  Notes,
a  Lien  on  the  following  (herein collectively called the "Collateral"):

<PAGE>
                  (a) the shares of capital  stock of each  Issuer and all other
         Securities,  if  any,  described  in  Schedule  2  hereto,  whether  in
         certificated form or otherwise, including the certificates representing
         or evidencing such shares of capital stock or other Securities  (herein
         called  the  "Pledged  Shares"),  together  with all cash,  securities,
         interests,  dividends,  rights,  notes,  instruments and other property
         from time to time  received,  receivable  or otherwise  distributed  in
         respect of or in exchange for any or all of such Pledged Shares;

                  (b) all additional  shares of capital stock of each Issuer and
         other  Securities  from time to time  acquired  by the  Pledgor  in any
         manner including,  without  limitation,  any uncertificated  Securities
         (which   additional  shares  of  capital  stock  and  Securities  shall
         constitute a part of, and be,  "Pledged  Shares"),  and, in the case of
         certificated  Securities,  the certificates  representing or evidencing
         such additional shares,  together with all cash, securities,  interest,
         dividends,  rights,  notes,  instruments and other property at any time
         and from time to time received,  receivable or otherwise distributed in
         respect of or in exchange for any or all of such additional shares;

                  (c)   all   other   property   hereafter   delivered   to  the
         Administrative  Agent in substitution  for or in addition to any of the
         foregoing,   and  all  certificates  and  instruments  representing  or
         evidencing  such other  property,  together with all cash,  securities,
         interest,  dividends,  rights and other  property  at any time and from
         time to time received,  receivable or otherwise  distributed in respect
         of or in exchange for any or all thereof; and

                  (d)  all proceeds, rents, issues, profits and returns of and
         from all of the foregoing;

TO HAVE AND TO HOLD the Collateral, together with all rights, titles, interests,
privileges  and  preferences   appertaining  or  incidental  thereto,  unto  the
Administrative  Agent, its successors and assigns,  for the benefit of the Banks
and the holders of the Senior Notes,  forever;  subject,  however, to the terms,
covenants and conditions hereafter set forth.

<PAGE>
                  The  Pledgor  agrees to deliver to the  Administrative  Agent,
promptly  upon  receipt  and in the case of the  Pledged  Shares in due form for
transfer  (i.e.,  endorsed in blank  accompanied by undated stock or bond powers
executed in blank or  registered  on the books of the  applicable  Issuer)  and,
subject to the provisions of Section 6 hereof,  any Collateral  which may at any
time or from  time to time be in or  come  into  possession  or  control  of the
Pledgor;  and prior to the delivery thereof to the  Administrative  Agent,  such
Collateral  shall be held by the  Pledgor  separate  and  apart  from its  other
property and in express trust for the  Administrative  Agent, for the benefit of
the Banks and the holders of the Senior Notes.

                  SECTION 3  Representations, Warranties and Covenants.

                  (a) The Pledgor  represents and warrants to the Administrative
Agent,  for the benefit of the Banks and the holders of the Senior Notes,  that:
(i) the authorized and outstanding  capital stock of, and the information as to,
each Issuer set forth in Schedule 3 is true and accurate in all  respects,  (ii)
except for Liens, claims and rights of third parties arising solely through acts
of the Administrative  Agent, the Administrative  Agent has and will continue to
have at all times as security  for the Secured  Obligations,  for the benefit of
the Banks and the holders of the Senior Notes, a valid, first priority perfected
Lien on the  Collateral  and the proceeds  thereof free of all Liens (except for
the Lien  granted  hereunder),  claims and rights of third  parties  whatsoever;
(iii) all of the  Pledged  Shares and other  Securities  representing  shares of
stock  pledged  under  this  Agreement  (other  than with  respect  to CLLC) are
evidenced by certificates,  and the Pledgor has delivered to the  Administrative
Agent for the  benefit  of the Banks and the  holders  of the  Senior  Notes for
pledge  under  this  Agreement  on the  date  hereof  all  of  the  certificates
representing  all such  Pledged  Shares and other  Securities;  (iv) the Pledged
Shares  represent  and  will  continue  to  represent  all  of  the  issued  and
outstanding  capital  stock and  other  Securities  of each of the  Wholly-Owned
Subsidiaries  and all of the issued and outstanding  capital stock of BLHC owned
by the  Pledgor;  and (v) the Pledgor  will,  at all times,  keep pledged to the
Administrative Agent, for the benefit of the Banks and the holders of the Senior
Notes, pursuant hereto all of the capital stock and other Securities of (A) each
of the  Wholly-Owned  Subsidiaries,  and (B) BLHC (which capital stock,  surplus
debentures  and other  Securities  (other than the capital stock of BLHC pledged
under the Borrower  Non-Shared Pledge Agreement) are owned by the Pledgor).  The
Pledgor  agrees to endorse  and deliver to the  Administrative  Agent for pledge
hereunder, promptly upon its obtaining any thereof, any additional Collateral
and to hold such Collateral,  pending such delivery, in trust for the 

<PAGE>
Administrative Agent, for the benefit of the Banks and the holders of the Senior
Notes,  separate and distinct from any other property of the Pledgor.  As of the
date of any such delivery of additional Securities,  certificates or instruments
to the Administrative Agent, for the benefit of the Banks and the holders of the
Senior  Notes,  the Pledgor  represents  and warrants  that (1) it will own such
Securities,  certificates  and  instruments  free and clear of any rights of any
other  Person  (other  than  the  rights  created  in the  Administrative  Agent
hereunder),  (2) it will  have  good and  marketable  title to said  Securities,
certificates  and  instruments  and have the  right to pledge  such  Securities,
certificates and instruments to the Administrative Agent, for the benefit of the
Banks and the holders of the Senior Notes,  pursuant to this  Agreement,  (3) it
will have pledged to the Administrative  Agent, for the benefit of the Banks and
the holders of the Senior Notes,  as at such date,  all of the capital stock and
other  Securities  of (A)  each of the  Wholly-Owned  Subsidiaries  and (B) BLHC
(which capital stock,  surplus  debentures and other Securities are owned by the
Pledgor,  other than shares of BLHC which pursuant to Sections  10.7(iv)  and/or
10.7(vii) of the  Indentures  have been  pledged to secure the  financing of the
acquisition of such shares),  and (4) the Administrative  Agent, for the benefit
of the Banks and the holders of the Senior Notes,  has a valid,  first  priority
perfected Lien on said Securities, certificates and instruments and the proceeds
thereof free of all Liens,  claims and rights of third parties  whatsoever.  All
documentary,  stamp  and  other  taxes  and fees  owing in  connection  with the
issuance, transfer and/or pledge of the Pledged Shares and any other Securities,
certificates or instruments  pledged hereunder have been paid and will hereafter
be paid by the Pledgor as such become due and payable.

                  (b)  The  Pledgor  further  represents  and  warrants  to  the
Administrative Agent, for the benefit of the Banks and the holders of the Senior
Notes, that it is the lawful owner of the Collateral,  free of all Liens,  other
than the Lien granted hereunder,  with full right to deliver, pledge, assign and
transfer such  Collateral to the  Administrative  Agent,  for the benefit of the
Banks and the holders of the Senior Notes, as Collateral  hereunder.  The pledge
of the  Collateral  effected  by  this  Agreement  is  effective  to vest in the
Administrative Agent, for the benefit of the Banks and the holders of the Senior
Notes,  the  rights  of the  Administrative  Agent in the  Collateral  set forth
herein.

                  (d)  The Pledgor additionally represents and warrants
to the Administrative Agent, for the benefit of the Banks and
the  holders  of the  Senior  Notes,  that  (i)  each  of the  Pledgor

<PAGE>

and its  Subsidiaries is a corporation or partnership  duly organized or formed,
validly  existing  and  in  good  standing  under  the  laws  of  its  state  of
incorporation  or formation,  (ii) the execution and delivery of this  Agreement
and the performance by the Pledgor of its  obligations  hereunder are within its
corporate  powers,  have been duly authorized by all necessary  corporate action
(including, without limitation, shareholder approval if required), (iii) each of
the Pledgor and its Subsidiaries has received all material governmental consents
and approvals (if any shall be required) necessary for such execution,  delivery
and  performance  (except  governmental  consents  required  by  any  Applicable
Insurance  Code  to  foreclose  on  the  Pledged   Shares  or  Pledged   Surplus
Debentures),  and such  execution,  delivery and performance do not and will not
contravene  or conflict  with,  result in any breach of, or constitute a default
under,  any  material  agreement  or  instrument  binding on it or result in the
creation or imposition of or the obligation to create or impose any Lien (except
for the Lien permitted  hereunder)  and (iv) this Agreement is the legal,  valid
and  binding  obligation  of the  Pledgor,  enforceable  against  the Pledgor in
accordance  with its terms,  except to the  extent  such  enforceability  may be
limited  by  applicable  bankruptcy,  insolvency,  reorganization,   moratorium,
fraudulent   transfer  or  other  similar  laws  affecting  the  enforcement  of
creditors'  rights  generally and by the effect of general  principles of equity
(regardless  of whether  enforceability  is considered in a proceeding in equity
(including,  without limitation,  good faith, materiality and reasonableness) or
at law).

                  (e) The  Pledgor  additionally  covenants  and agrees with the
Administrative   Agent  that,   until  the  expiration  or  termination  of  the
Commitments and thereafter so long as any of the Liabilities remain outstanding,
the Pledgor will,  unless the  Administrative  Agent and the Required Banks, for
the benefit of the Banks and the holders of the Senior  Notes,  shall  otherwise
consent in writing:

                  (i) at the  Pledgor's  sole expense,  promptly  deliver to the
         Administrative   Agent,   from  time  to  time  upon   request  of  the
         Administrative Agent or the Required Banks, such stock powers and other
         documents  (including UCC financing  statements),  satisfactory in form
         and  substance  to  the  Administrative  Agent,  with  respect  to  the
         Collateral  as the  Administrative  Agent  or the  Required  Banks  may
         reasonably request,  to perfect,  preserve and protect the Lien created
         hereby,  and to enable the  Administrative  Agent to enforce its rights
         and remedies hereunder;

<PAGE>
                  (ii)  not  permit  any  of  the  Collateral  (other  than  the
         membership  interests  in  CLLC)  to  be  evidenced  by  uncertificated
         Securities; provided, however, that should for whatsoever reason any of
         the  Collateral  become  evidenced by  uncertificated  Securities,  the
         Pledgor  shall  automatically,  without  request by the  Administrative
         Agent, forthwith (A) notify the Administrative Agent thereof, (B) cause
         the books and  records  of the Issuer of such  Securities  to contain a
         notation of the Lien of the  Administrative  Agent,  for the benefit of
         the Banks and the holders of the Senior  Notes,  thereon,  and (C) take
         such other action as the Administrative  Agent shall reasonably request
         so that the  Administrative  Agent  shall have at all times as security
         for the  Secured  Obligations,  for the  benefit  of the  Banks and the
         holders of the Senior Notes, a valid,  first priority perfected Lien on
         the Collateral  and the proceeds  thereof free of all Liens (except for
         the Lien  granted  hereunder),  claims  and  rights  of  third  parties
         whatsoever; and

                  (iii)  except as  otherwise  may be  permitted  by the  Credit
         Agreement and the Indentures, (A) not sell, assign, exchange, pledge or
         otherwise  dispose  of or  transfer  any  of its  rights  to any of the
         Collateral,  (B) not  create  or  suffer  to exist  any Lien on or with
         respect to any of the  Collateral  except for the Lien created  hereby,
         (C) not make or  consent  to any  amendment  or other  modification  or
         waiver  with  respect  to any of the  Collateral,  or  enter  into  any
         agreement or permit to exist any restriction with respect to any of the
         Collateral other than pursuant hereto, and (D) not take or fail to take
         any action which would in any manner impair the  enforceability  of the
         Administrative  Agent's  Lien,  for the  benefit  of the  Banks and the
         holders of the Senior Notes, on any of the Collateral.

                  (f)  Notwithstanding  anything  contained in this Section 3 to
the contrary,  the Borrower agrees and  acknowledges  that it shall fully comply
with its duties and obligations  under the terms of the Indentures,  and nothing
contained  in the  foregoing  shall be deemed to be a waiver or amendment of any
provision contained therein.

                  SECTION 4  Care of Collateral.  The Administrative Agent shall
exercise reasonable care in the custody and preservation of the Collateral.  In
addition, the Administrative Agent shall be deemed to have exercised  reasonable
care in the  

<PAGE>

custody  and  preservation  of the  Collateral  if it takes such action for that
purpose as the Pledgor  requests in writing,  but failure of the  Administrative
Agent to comply with any such request shall not of itself be deemed a failure to
exercise reasonable care, and no failure of the Administrative Agent to preserve
or protect  any rights with  respect to the  Collateral  against  prior or other
parties,  or to do any act with respect to preservation of the Collateral not so
requested by the Pledgor,  shall be deemed a failure to exercise reasonable care
in the custody or preservation of the Collateral.

                  SECTION 5  Certain Rights Regarding Collateral and
Secured Obligations.

                  (a) Subject to Sections  5(c) and 6 hereof the  Administrative
Agent may, and upon the request of the Required Banks shall,  from time to time,
after the occurrence and during the continuance of a Default pursuant to Section
12.1.3 of the Credit Agreement as to the Pledgor or an Event of Default, without
notice to the Pledgor,  (i) transfer all or any part of the Collateral  into the
name of the  Administrative  Agent or its nominee or sub-agent,  with or without
disclosing that such  Collateral is subject to the Lien  hereunder,  (ii) notify
any  Person  obligated  on  any  of  the  Collateral  to  make  payment  to  the
Administrative  Agent of any amounts due or to become due thereunder,  and (iii)
enforce collection of any of the Collateral by suit or otherwise.

                  (b) If at any time any Secured Obligee takes any or all of the
Permitted Actions (as hereinafter defined) whether such actions are taken before
or after any of the  Secured  Obligations  shall be due and  payable and without
notice to the Pledgor,  such actions shall not affect the enforceability of this
Agreement.  A Secured Obligee shall have taken a "Permitted  Action" if it shall
(to the extent  permitted by the Credit Agreement and the other Loan Documents):
(i) retain or obtain a Lien upon any property to secure payment and  performance
of any of the Secured  Obligations  of such  Secured  Obligee or any  obligation
hereunder, (ii) retain, obtain or release the primary or secondary obligation of
any  Person,  in  addition to the  Pledgor,  with  respect to one or more of the
Secured Obligations of such Secured Obligee,  (iii) create,  extend or renew for
any  periods  (whether  or not  longer  than the  original  period)  or alter or
exchange any of the Secured  Obligations of such Secured Obligee,  or release or
compromise any obligation of any nature of any Person with respect to any of the
Secured Obligations of such Secured Obligee, (iv) release or fail to perfect its
Lien upon, or impair, surrender,  release or permit any substitution or exchange
for, all or any part of any property securing any of the Secured Obligations of
such Secured Obligee or any 

<PAGE>

obligation  hereunder,  or  create,  extend  or  renew  for one or more  periods
(whether or not longer than the original period) or release,  compromise,  alter
or exchange any obligations of any nature of any Person with respect to any such
property  or (v)  resort to the  Collateral  for  ayment  of any of the  Secured
Obligations  whether or not the Administrative  Agent (A) shall have resorted to
any other  property  securing any of the Secured  Obligations  or any obligation
hereunder  or  (B)  shall  have  proceeded   against  any  Person  primarily  or
secondarily obligated with respect to any of the Secured Obligations (all of the
actions  referred to in  preceding  clauses (A) and (B) being  hereby  expressly
waived by the Pledgor).

                  (c) The  Administrative  Agent shall have no right to vote the
Pledged Shares or other Collateral or give consents, waivers or ratifications in
respect  thereof prior to the occurrence and during the continuance of a Default
pursuant to Section 12.1.3 of the Credit Agreement as to the Pledgor or an Event
of  Default.  After the  occurrence  and  during  the  continuance  of a Default
pursuant to Section 12.1.3 of the Credit Agreement as to the Pledgor or an Event
of Default,  the Pledgor shall have the right to vote any and all of the Pledged
Shares and other  Collateral and give  consents,  waivers and  ratifications  in
respect  thereof  unless and until it receives  notice  from the  Administrative
Agent  that such  right  has been  terminated.  The  Pledgor  agrees to  deliver
(properly endorsed when required) to the  Administrative  Agent, after a Default
pursuant to Section 12.1.3 of the Credit Agreement as to the Pledgor or an Event
of Default shall have occurred and shall be continuing, promptly upon request of
the  Administrative  Agent, such proxies and other documents as may be necessary
for the  Administrative  Agent to exercise  the voting power with respect to the
Pledged Shares and other Collateral then or previously owned by the Pledgor.

                  SECTION 6  Dividends, etc.

                  (a) So long as no Default  pursuant  to Section  12.1.3 of the
Credit  Agreement as to the Pledgor or an Event of Default  shall have  occurred
and shall be continuing:

                  (i)  Subject to the  provisions  of the Credit  Agreement  and
         notwithstanding  the provisions of Section 2(a) of this Agreement,  the
         Pledgor  shall be entitled to receive  any and all cash  dividends  and
         payments on the Collateral  which it is otherwise  entitled to receive,
         but any and all  Securities  and/or  liquidating  dividends,  payments,
         distributions in property, returns of capital made on or in respect
         of the Collateral,  whether resulting from 

<PAGE>
         a subdivision,  combination, reclassification  or  conversion  of the
         outstanding  capital stock or other  Securities  of any or all of the
         Issuers or received in exchange for the  Collateral or any part
         thereof,  or as a result of any merger, consolidation,  acquisition or
         other exchange of assets to which any or all of the  Issuers may be a 
         party or  otherwise,  and any and all cash and other property received
         in exchange for any Collateral shall be and become part of the 
         Collateral pledged hereunder and, if received by the Pledgor,  shall
         forthwith be delivered to the  Administrative  Agent or its  designated
         nominee  (accompanied,   if  appropriate,   by  proper instruments of 
         assignment  and/or stock powers  executed by the Pledgor in accordance
         with the Administrative  Agent's instructions) to be held subject to
         the terms of this  Agreement,  and,  until  delivery  to the
         Administrative  Agent,  such  Collateral  shall be held by the  Pledgor
         separate   and  apart  from  its  other   property  in  trust  for  the
         Administrative  Agent,  for the benefit of the Banks and the holders of
         the Senior Notes.

                  (ii) If the  Collateral  or any part  thereof  shall have been
         registered in the name of the  Administrative  Agent or its  sub-agent,
         the  Administrative  Agent  shall  execute  and deliver (or cause to be
         executed and  delivered)  to the Pledgor all such  dividend  orders and
         other  instruments  as the  Pledgor  may  request  for the  purpose  of
         enabling the Pledgor to receive the dividends or other  payments  which
         it is  authorized  to receive and retain  pursuant  to Section  6(a)(i)
         above.

                  (b)  Upon the  occurrence  and  during  the  continuance  of a
Default  pursuant to Section 12.1.3 of the Credit Agreement as to the Pledgor or
an Event of  Default,  all rights of the  Pledgor  pursuant  to Section  6(a)(i)
hereof  shall  cease  and the  Administrative  Agent  shall  have  the  sole and
exclusive  right and  authority  to receive and retain the  dividends  and other
payments in respect of the  Collateral  which the  Pledgor  would  otherwise  be
authorized  to  retain.   All  such  dividends  and  payments,   and  all  other
distributions  made on or in respect of the Collateral which may at any time and
from  time  to  time  be  held by the  Pledgor,  shall,  until  delivery  to the
Administrative  Agent, be held by the Pledgor  separate and apart from its other
property in trust for the Administrative Agent, for the benefit of the Banks and
the holders of the Senior Notes.  Any and all money and other property paid over
to or received by the  Administrative  Agent  pursuant to the provisions of this
paragraph  (b)  shall be  retained  by the  Administrative  Agent as

<PAGE>

additional Collateral hereunder and be applied in accordance with the provisions
hereof.

                  SECTION 7  Default.

                  (a)  Upon the  occurrence  and  during  the  continuance  of a
Default  pursuant to Section 12.1.3 of the Credit Agreement as to the Pledgor or
an Event of Default, the Administrative Agent may exercise from time to time any
rights and  remedies  available  to it under the Credit  Agreement,  the Uniform
Commercial  Code or the other  Loan  Documents  or  otherwise  available  to it,
including,  without  limitation,  sale,  assignment,  or other  disposal  of the
Collateral  in  exchange  for cash or credit.  If any  notification  of intended
disposition of any of the Collateral is required by law, such  notification,  if
mailed,  shall be deemed  reasonably and properly given if mailed to the Pledgor
at least ten (10) days before such  disposition  as provided in Section  15.3 of
the Credit  Agreement.  Any proceeds of any  disposition of Collateral  shall be
applied  as  provided  in  Section  8  hereof.  No rights  and  remedies  of the
Administrative  Agent  expressed  hereunder  are intended to be exclusive of any
other right or remedy,  but every such right or remedy shall be  cumulative  and
shall be in addition  to all other  rights and  remedies  herein  conferred,  or
conferred upon the Administrative  Agent under any other agreement or instrument
relating  to any of the  Secured  Obligations  or  security  therefor  or now or
hereafter  existing at law or in equity or by  statute.  No delay on the part of
the Administrative Agent in the exercise of any right or remedy shall operate as
a waiver thereof,  and no single or partial exercise by the Administrative Agent
of any right or remedy shall preclude any other or further  exercise  thereof or
the exercise of any other right or remedy.

                  (b)(i)  The  Pledgor  agrees  that  in any  sale of any of the
Collateral, the Administrative Agent is authorized to comply with any limitation
or  restriction  in  connection  with  such  sale  as  counsel  may  advise  the
Administrative  Agent is necessary in order to avoid any violation of applicable
law  (including,  without  limitation,  compliance  with such  procedures as may
restrict the number of  prospective  bidders and  purchasers,  require that such
prospective  bidders and purchasers  have certain  qualifications,  and restrict
such prospective  bidders and purchasers to persons who will represent and agree
that they are  purchasing  for their own account for  investment  and not with a
view to the  distribution or resale of such  Collateral),  or in order to obtain
any  required  approval  of the  sale or of the  purchaser  by any  governmental
regulatory  authority  or  official,  and the Pledgor  further  agrees that such
compliance  shall not result in such sale being considered or deemed not to have
been made in a commercially  reasonable manner, nor shall 

<PAGE>

the Administrative Agent or any Secured  Obligee be liable or accountable to the
Pledgor for any discount allowed by reason  of  the  fact that  such  Collateral
is sold  in compliance  with any such limitation or restriction.

                  (ii) Without limiting the rights of the  Administrative  Agent
under any other  provision  of this  Agreement,  and in  addition  thereto,  the
Pledgor  agrees that, to the maximum  extent  permitted by law,  after a Default
pursuant to Section 12.1.3 of the Credit Agreement as to the Pledgor or an Event
of Default shall have  occurred and shall be  continuing,  upon written  request
from the  Administrative  Agent,  the Pledgor shall or shall cause any or all of
the Issuers, as the case may be, to prepare,  file and cause to become effective
promptly,  registration statements complying with the Securities Act of 1933, as
amended,  for the public sale of such of the  Collateral  as the  Administrative
Agent may elect,  and to take  comparable  action to permit such sales under the
securities laws of such jurisdictions as the Administrative Agent may designate.
The Pledgor  further agrees to cause any or all of the Issuers,  as the case may
be, to enter into and perform  its  obligations  under one or more  underwriting
agreements  in  connection  therewith,   containing  customary  representations,
warranties,  covenants and indemnities and contribution  provisions if requested
by the  Administrative  Agent. If such  registration  statements are filed,  the
Pledgor  agrees  to  cause  any or all of the  Issuers,  (A) to  keep  any  such
registration  statement and related  prospectus  current and in compliance  with
applicable  federal  and state  securities  laws so long as  required to satisfy
applicable  prospectus  delivery  requirements  and  (B) at the  request  of the
Administrative  Agent  at  any  time  after  the  effective  date  of  any  such
registration  statement,  to  use  reasonable  efforts  to  file  post-effective
amendments to such  registration  statement so that the  Administrative  Agent's
sales of  Pledged  Shares  or other  Collateral  will be  covered  by a  current
prospectus and can be made in compliance  with all applicable  federal and state
securities laws.

                  (iii) The Pledgor further agrees,  after a Default pursuant to
Section 12.1.3 of the Credit  Agreement as to the Pledgor or an Event of Default
shall have occurred and shall be continuing,  and upon written  request from the
Administrative  Agent,  to (A)  deliver,  and cause any or all of the Issuers to
deliver,  to the  Administrative  Agent such  information as the  Administrative
Agent shall  reasonably  request for  inclusion in any  registration  statement,
prospectus  or  offering   memorandum  or  in  any  preliminary   prospectus  or
preliminary offering memorandum or any amendment or supplement to any thereof or
in any other writing prepared in connection with the offer, sale or resale of
all or any portion of the Pledged Shares or other Collateral,

<PAGE>

which  information  shall not contain any untrue statement of a material fact Or
omit to state a material  fact  required to be stated or  necessary to make Such
information not  misleading,  and (B) do or cause to be done all such other acts
and things as may be necessary to make such offer,  sale or resale of all or any
portion of the  Pledged  Shares or other  Collateral  valid and  binding  and in
compliance  with  any and  all  applicable  laws,  regulations,  orders,  writs,
injunctions,   decrees  or  awards  of  any  and  all  courts,   arbitrators  or
governmental  agencies  or  instrumentalities,   domestic  or  foreign,   having
jurisdiction over any such offer, sale or resale.

                  Without   limiting   the   foregoing    paragraph,    if   the
Administrative  Agent  decides to  exercise  its right to sell all or any of the
Pledged  Shares or other  Collateral,  upon written  request,  the Pledgor shall
furnish  or  cause  to  be  furnished  to  the  Administrative  Agent  all  such
information  as the  Administrative  Agent may request in order to qualify  such
Pledged Shares or other Collateral as exempt  securities,  or the sale or resale
of such Pledged Shares or other Collateral as exempt transactions, under federal
and state  securities laws. The Pledgor agrees to allow, and to cause any or all
of the  Issuers  to  allow,  upon  request  by  the  Administrative  Agent,  the
Administrative  Agent and any underwriter  access at reasonable times and places
to the books,  records and  premises of any or all of the  Issuers;  the Pledgor
further agrees to assist,  and cause the Issuers to assist,  the  Administrative
Agent, any underwriter, any agent of any thereof, and any counsel, accountant or
other  expert for any thereof,  in  inspection,  evaluation,  and any other "due
diligence"  action of or with respect to any such books,  records and  premises;
and the Pledgor  further agrees to cause any independent  public  accountant for
any or all of the  Issuers to furnish a letter to the  Administrative  Agent and
the  underwriters in customary form and covering matters of the type customarily
covered by letters of accountants for issuers to underwriters.

                  (iv)  The  Pledgor,   upon  the   occurrence  and  during  the
continuance of a Default under Section 12.1.3 of the Credit  Agreement as to the
Pledgor or an Event of Default,  further  agrees that the  Administrative  Agent
shall have the  right,  for and in the name,  place and stead of the  Pledgor to
execute  endorsements,  assignments,  stock  powers  and  other  instruments  of
conveyance  or transfer with respect to all or any of the  Collateral,  and may,
without demand,  presentment or notice of any kind  appropriate and apply toward
the  payment of the Secured  Obligations  in order of  application  set forth in
Section 8 any  balances,  credits,  deposits,  accounts or monies of the Pledgor
held by the Administrative Agent.

<PAGE>

                  (v)  Without  limiting  the  foregoing  paragraph,   upon  the
occurrence and during the continuance of a Default pursuant to Section 12.1.3 of
the  Credit   Agreement  as  to  the  Pledgor  or  an  Event  of  Default,   the
Administrative  Agent may, to the fullest  extent  permitted by applicable  law,
without notice,  advertisement,  hearing or process of law of any kind, (A) sell
any or all of the  Collateral,  free of all  rights  and  claims of the  Pledgor
therein and thereto at any public or private sale or brokers' board, and (B) bid
for and purchase any or all of the  Collateral at any such public sale free from
rights of redemption, stay or appraisal of the Pledgor.

                  (vi) The Pledgor further agrees to indemnify and hold harmless
the Administrative Agent, the holders of the Senior Notes and the Banks and each
of their  respective  officers,  directors,  employees,  agents,  successors and
assigns,  and any Person in control of any  thereof,  from and against any loss,
liability, claim, damage and expense, including, without limitation,  reasonable
attorneys'  fees actually  incurred (in this paragraph  collectively  called the
"Indemnified Liabilities"), under federal and state securities laws or otherwise
insofar  as such loss,  liability,  claim,  damage or expense  was caused by any
untrue statement or alleged untrue statement of a material fact contained in any
registration  statement,  any preliminary  prospectus or the prospectus,  or was
caused by any  omission  or alleged  omission to state  therein a material  fact
required to be stated  therein or necessary to make the  statements  therein not
misleading,  except insofar as such losses,  claims, damages or liabilities were
caused by any such untrue  statement or omission or alleged untrue  statement or
omission based upon information  relating to the Administrative  Agent furnished
to the Pledgor in writing by the Administrative Agent expressly for use therein,
such indemnification to remain operative regardless of any investigation made by
or on behalf  of the  Administrative  Agent or any  successors  thereof,  or any
Person in control of any  thereof.  In  connection  with a public  sale or other
distribution,   the  Pledgor  will  provide  customary  indemnification  to  any
underwriters, their respective successors and assigns, their respective officers
and  directors  and each Person who  controls any such  underwriter  (within the
meaning of the  Securities  Act of 1933, as amended).  If and to the extent that
the  foregoing  undertakings  in this  paragraph  may be  unenforceable  for any
reason,  the Pledgor agrees to make the maximum  contribution to the payment and
satisfaction of each of the Indemnified  Liabilities  which is permissible under
applicable law. The obligations of the Pledgor under this Section 7(b)(vi) shall
survive any termination of this Agreement.

<PAGE>

                  (vii) The Pledgor  and the  Administrative  Agent  acknowledge
that the  commissioners  or departments of insurance of various states under all
applicable  insurance  laws,  rules and  regulations  may have to  consent to or
approve any such sale,  transfer or other  disposition of the Collateral and the
terms and conditions thereof. The Pledgor hereby waives and agrees not to assert
against the Administrative  Agent or any Secured Obligee any claim that any such
sale,  transfer  or other  disposition  hereunder,  or the  terms or  conditions
thereof,  were not commercially  reasonable because of any provision of any such
insurance law, rule or regulation or any matter related thereto.

                  SECTION 8  Application  of Proceeds.  All of the proceeds from
the sale or disposition  of any item of the Collateral  pursuant to the terms of
Section 7 hereof  and/or,  after a Default  pursuant  to  Section  12.1.3 of the
Credit  Agreement  as to the  Pledgor or an Event of  Default,  the cash held as
Collateral  hereunder,  shall be applied by the Administrative Agent pursuant to
Section  6.2(b)  of the  Credit  Agreement;  provided  that  each  reference  to
"Borrower Non-Shared Pledge Agreement" thereunder shall be deemed a reference to
this Agreement.

                  SECTION  9  Authority  of  the   Administrative   Agent.   The
Administrative  Agent shall have,  and be entitled to exercise,  all such powers
hereunder (to the extent permitted by the Credit  Agreement) as are specifically
delegated to the  Administrative  Agent by the terms hereof,  together with such
powers as are incidental  thereto,  for the benefit of the Banks and the holders
of the Senior  Notes.  As to matters not  expressly  provided for by this Pledge
Agreement  (including,  without  limitation,  enforcement  or collection of this
Pledge Agreement) the Administrative Agent shall not be required to exercise any
discretion, but shall be required to act or to refrain from acting (and shall be
fully protected in so acting or refraining from acting) upon the instructions of
the Required Banks (without instructions from the holders of the Senior Notes or
any  representative  thereof)  and such  instructions  shall be binding upon all
Banks  and all  holders  of the  Senior  Notes and  their  representatives.  The
Administrative  Agent may  execute  any of its  duties  hereunder  by or through
agents or  employees  and shall be  entitled  to  retain  counsel  and to act in
reliance  upon the  reasonable  advice of such  counsel  concerning  all matters
pertaining  to its duties  hereunder.  Neither  the  Administrative  Agent,  the
holders of the Senior  Notes,  the Banks nor any  director,  officer or employee
thereof  shall be  liable  for any  action  taken or  omitted  to be taken by it
hereunder or in  connection  herewith,  except for its own gross  negligence  or
willful  misconduct.  Without  limiting the  generality  of the  foregoing,  the
Administrative Agent shall not be responsible to
<PAGE>

any  Bank or any  holder  of a  Senior  Note  for the due  execution,  legality,
validity,  enforceability,  genuineness,  sufficiency  or value  of this  Pledge
Agreement or any other Loan Document or other support or security (including the
validity,  priority or perfection of any Lien), or any other document  furnished
in  connection  with any of the  foregoing;  provided that  notwithstanding  the
foregoing,  the  Administrative  Agent shall  comply with Section 4. The Pledgor
agrees to reimburse the  Administrative  Agent,  on demand,  for all  reasonable
costs and expenses actually incurred by the  Administrative  Agent in connection
with the  administration and enforcement of this Agreement and for all costs and
expenses of the enforcement of this Agreement  (including,  without  limitation,
reasonable  costs and expenses  actually  incurred by any agent  employed by the
Administrative  Agent)  and agrees to  indemnify  (which  indemnification  shall
survive any termination of this Agreement) and hold harmless the  Administrative
Agent,  the holders of the Senior  Notes and the Banks (and any such agent) from
and against any and all  liability  incurred by the  Administrative  Agent,  any
holder of a Senior Note or any Bank or any such agent  thereof  hereunder  or in
connection  herewith,  unless such liability shall be due to gross negligence or
willful  misconduct  on the part of the  Administrative  Agent,  any holder of a
Senior Note or any Bank or such agent, as the case may be.

                  SECTION 10  Termination.  The  Pledgor  agrees that its pledge
hereunder shall (notwithstanding,  without limitation,  that at any time or from
time to time all Liabilities may have been paid in full) terminate only (a) when
all Liabilities  (except  Liabilities which by the terms of the Credit Agreement
survive the payment in full of the Loans and the  termination of this Agreement)
(including,  without limitation,  any extensions or renewals of any thereof) and
all expenses  (including,  without  limitation,  reasonable  attorneys' fees and
legal  expenses)  paid or  actually  incurred  by the  Administrative  Agent  in
endeavoring to enforce this Agreement,  the Credit  Agreement and the other Loan
Documents  to  which  the  Administrative  Agent  is a party or of which it is a
beneficiary  shall have been finally paid in full and all other  obligations  of
the  Pledgor  hereunder  and  thereunder  have  been  fully  performed,  and all
Commitments under the Credit Agreement have been terminated,  or (b) pursuant to
the express  provisions of Section 6.4 of the Credit  Agreement.  The release of
the Collateral  pledged  hereunder shall be subject to the provisions of Section
6.4 of the  Credit  Agreement;  at which  time the  Administrative  Agent  shall
reassign  and  redeliver  (or cause to be  reassigned  and  redelivered)  to the
Pledgor,  or to such Person or Persons as the Pledgor shall  designate,  such of
the Collateral (if any) as shall not have been sold or otherwise  applied by the
Administrative Agent pursuant to the terms hereof and shall still be held by it
hereunder,  together

<PAGE>

with appropriate  instruments of reassignment and release. Any such reassignment
shall  be  without  recourse  upon,  or   representation  or  warranty  by,  the
Administrative  Agent  or any  Bank and at the  sole  cost  and  expense  of the
Pledgor.

                  SECTION 11  Miscellaneous.

                  (a) All  notices or other  communications  hereunder  shall be
given in the  manner  specified  under  Section  15.3 of the  Credit  Agreement,
whether or not then in  effect,  and such  notices  shall be  delivered  to each
Secured Obligee.

                  (b) This  Agreement,  and the terms,  covenants and conditions
hereof,  shall be binding  upon and inure to the benefit of the parties  hereto,
and their  respective  successors  and assigns,  except the Pledgor shall not be
permitted  to  assign  this  Agreement  nor  any  interest  herein  nor  in  the
Collateral,  nor any part thereof,  nor otherwise pledge,  encumber or grant any
option  with  respect  to the  Collateral,  nor  any  part  thereof,  except  in
accordance with the terms of the Credit Agreement.

                  (c) SUBMISSION TO JURISDICTION;  WAIVER OF VENUE.  EACH OF THE
PLEDGOR  AND THE  ADMINISTRATIVE  AGENT (I)  HEREBY  IRREVOCABLY  SUBMITS TO THE
JURISDICTION  OF ANY  ILLINOIS  STATE OR FEDERAL  COURT  SITTING IN THE NORTHERN
DISTRICT OF ILLINOIS OVER ANY ACTION OR PROCEEDING ARISING OUT OF OR RELATING TO
THIS  AGREEMENT  OR THE OTHER LOAN  DOCUMENTS,  AND EACH OF THE  PLEDGOR AND THE
ADMINISTRATIVE  AGENT  HEREBY  IRREVOCABLY  AGREES THAT ALL CLAIMS IN RESPECT OF
SUCH ACTION OR PROCEEDING  MAY BE HEARD AND DETERMINED IN SUCH ILLINOIS STATE OR
FEDERAL  COURT,  AND (II) AGREES NOT TO INSTITUTE ANY LEGAL ACTION OR PROCEEDING
AGAINST THE OTHER PARTY HERETO OR THE DIRECTORS,  OFFICERS, EMPLOYEES, AGENTS OR
PROPERTY OF ANY THEREOF,  ARISING OUT OF OR RELATING TO THIS  AGREEMENT,  IN ANY
COURT OTHER THAN AS  HEREINABOVE  SPECIFIED IN THIS SECTION  11(c).  EACH OF THE
PLEDGOR AND THE ADMINISTRATIVE  AGENT HEREBY IRREVOCABLY  WAIVES, TO THE FULLEST
EXTENT  PERMITTED  BY LAW, ANY  OBJECTION  IT MAY NOW OR  HEREAFTER  HAVE TO THE
LAYING OF VENUE IN ANY ACTION OR PROCEEDING (WHETHER BROUGHT BY THE PLEDGOR, ANY
OF ITS  SUBSIDIARIES,  THE  ADMINISTRATIVE  AGENT, ANY BANK OR OTHERWISE) IN ANY
COURT  HEREINABOVE  SPECIFIED IN THIS SECTION  11(c) AS WELL AS ANY RIGHT IT MAY
NOW OR HEREAFTER HAVE TO REMOVE ANY SUCH ACTION OR PROCEEDING,  ONCE  COMMENCED,
TO ANOTHER COURT ON THE GROUNDS OF FORUM NON  CONVENIENS  OR OTHERWISE.  EACH OF
THE PLEDGOR AND THE  ADMINISTRATIVE  AGENT  AGREES THAT A FINAL  JUDGMENT IN ANY
SUCH  ACTION OR  PROCEEDING  SHALL BE  CONCLUSIVE  AND MAY BE  ENFORCED IN OTHER
JURISDICTIONS BY SUIT ON THE JUDGMENT OR IN ANY OTHER MANNER PROVIDED BY LAW.

<PAGE>

                  (d) At the option of the Administrative Agent, this Agreement,
or a carbon,  photographic  or other  reproduction  of this  Agreement or of any
Uniform  Commercial  Code  financing  statement  covering the  Collateral or any
portion  thereof,  shall be sufficient as a Uniform  Commercial  Code  financing
statement and may be filed as such.

                  (e)  Subject to  Section  15.1 of the  Credit  Agreement,  the
provisions of this Agreement or the Credit  Agreement (to the extent  applicable
hereto) may from time to time be amended, modified or waived, if such amendment,
modification  or waiver is in writing and consented to by the Pledgor and by the
Administrative Agent (at the request of the Required Banks), provided,  however,
that no such amendment,  modification or waiver which would adversely affect the
holders of the Senior  Notes,  shall in any event be  effective  unless the same
shall also be  consented  to by the holders of the Senior Notes (but only to the
extent,  if any,  required  under the  Indentures),  or the Banks are  similarly
adversely affected. Any such amendment, modification, waiver or consent shall be
effective only in the specific  instance and for the specific  purpose for which
given.

                  (f) The section  headings in this  Agreement  are inserted for
convenience of reference and shall not be considered a part of this Agreement or
used in its interpretation.

                  (g) The Pledgor  hereby  expressly  waives:  (i) notice of the
acceptance by the  Administrative  Agent of this  Agreement,  (ii) notice of the
existence or creation or non-payment  of all or any of the Secured  Obligations,
(iii) presentment,  demand,  notice of dishonor,  protest, and all other notices
whatsoever  (except as otherwise  required  herein),  and (iv) all  diligence in
collection or protection of or realization upon the Secured Obligations,  or any
security for or guaranty of any of the foregoing.

                  (h) Any Secured Obligee may, from time to time, without notice
to the Pledgor, assign or transfer any or all of the Secured Obligations of such
Secured  Obligee  or  any  interest  therein;  and,   notwithstanding  any  such
assignment or transfer or any subsequent  assignment or transfer  thereof,  such
Secured  Obligations shall be and remain Secured Obligations for the purposes of
this  Agreement,  and  each and  every  immediate  and  successive  assignee  or
transferee of any of the Secured  Obligations of such Secured  Obligee or of any
interest  therein  shall,  to the extent of the  interest  of such  assignee  or
transferee  in such  Secured  Obligations,  be entitled to the  benefits of this
Agreement  to  the  same extent  as if such assignee or transferee  were  the 
Administrative Agent;  provided,

<PAGE>

however,  that,  unless the  Administrative  Agent  shall  otherwise  consent in
writing,  the  Administrative  Agent shall have an unimpaired  right,  prior and
superior to that of any such assignee or transferee, to enforce this Agreement.

                  (i) The Pledgor agrees that, if at any time all or any part of
any payment  theretofore  applied by the  Administrative  Agent, any Bank or any
holder of Senior Notes to any of the Secured Obligations is or must be rescinded
or returned by the Administrative  Agent, any Bank or any holder of Senior Notes
for any  reason  whatsoever  (including,  without  limitation,  the  insolvency,
bankruptcy or  reorganization of any of the Issuers),  such Secured  Obligations
shall, for the purposes of this Agreement, to the extent that such payment is or
must be  rescinded  or  returned,  be deemed  to have  continued  in  existence,
notwithstanding such application by the Administrative  Agent, and the pledge by
the Pledgor  hereunder  shall continue to be effective or be reinstated,  as the
case may be, as to such Secured  Obligations,  all as though such application by
the Administrative Agent, such Bank or such holder had not been made.

                  (j) No action of the Administrative  Agent permitted hereunder
shall in any way affect or impair the rights of the Administrative Agent and the
obligations of the Pledgor under this Agreement. The Pledgor hereby acknowledges
that there are no conditions to the effectiveness of this Agreement.

                  (k)  All   obligations  of  the  Pledgor  and  rights  of  the
Administrative  Agent or  obligation  expressed  in this  Agreement  shall be in
addition to and not in limitation of those  provided in applicable law or in any
other  written   instrument  or  agreement   relating  to  any  of  the  Secured
Obligations.

                  (l)  GOVERNING LAW.  THIS AGREEMENT SHALL BE A CONTRACT MADE
UNDER AND GOVERNED BY THE LAWS OF THE STATE OF ILLINOIS, WITHOUT REGARD TO 
CONFLICTS OF LAWS PRINCIPLES.

                  (m)  This   Agreement   may  be  executed  in  any  number  of
counterparts,  each of which shall for all purposes be deemed an  original,  but
all such  counterparts  shall  constitute  but one and the same  agreement.  The
Pledgor hereby acknowledges  receipt of a true, correct and complete counterpart
of this Agreement.

                  (n) The Administrative  Agent acts herein as agent for itself,
the Banks, the holders of the Senior Notes and any and all future holders of the
Secured Obligations.

                  (o)      The Administrative Agent hereby acknowledges that
its  exercise  of any  rights or  remedies  hereunder  shall be  subject  to any
Applicable  Insurance  Code and  agrees  to  first  comply  with any  Applicable
Insurance Code in exercising its rights hereunder.

<PAGE>
                  (p)  WAIVER  OF  JURY  TRIAL.  EACH  OF THE  PLEDGOR  AND  THE
ADMINISTRATIVE AGENT HEREBY KNOWINGLY,  VOLUNTARILY AND INTENTIONALLY WAIVES ANY
RIGHT TO A TRIAL BY JURY IN ANY ACTION,  PROCEEDING OR  COUNTERCLAIM  CONCERNING
ANY RIGHTS UNDER THIS  AGREEMENT AND AGREES THAT ANY SUCH ACTION,  PROCEEDING OR
COUNTERCLAIM SHALL BE TRIED BEFORE A COURT AND NOT BEFORE A JURY; THIS PROVISION
IS A MATERIAL INDUCEMENT FOR THE PARTIES ENTERING INTO THIS AGREEMENT.



                                                  *     *     *



                                              




<PAGE>



                  IN WITNESS  WHEREOF,  the  parties  hereto  have  caused  this
Agreement to be duly executed as of the date first above written.

                               CIHC, INCORPORATED



                               By:   /s/MARK FERRUCCI
                                     ------------------------
                               Name: Mark Ferrucci
                                     ------------------------
                               Its:  President
                                     ------------------------



                               BANK OF AMERICA NATIONAL TRUST AND 
                               SAVINGS ASSOCIATION,
                               as Administrative Agent



                               By:    /S/DAVID M. TERRANCE
                                      -------------------------
                               Name:  David M. Terrance
                                      -------------------------
                               Its:   Vice President
                                      -------------------------







                                                      




<PAGE>


                                   SCHEDULE 1


                            WHOLLY-OWNED SUBSIDIARIES
                            -------------------------

Bankers National Life Insurance Company
National Fidelity Life Insurance Company
Jefferson National Life Insurance Company of Texas
Beneficial Standard Life Insurance Company
Great American Reserve Insurance Company







<PAGE>

<TABLE>
<CAPTION>


                                                   SCHEDULE 2

                                            LISTING OF STOCK PLEDGED


                                                        Pledged
                                    State of             Common                 Ownership
 Entity                           Incorporation          Shares                  Percent
- -------                           -------------          -----                  ---------
<S>                                    <C>              <C>                     <C>
Bankers National                                                                CIHC,
  Life Insurance                                                                Incorporated/
  Company                              TX               250,000                 100%

Conseco L.L.C.                         DE           Uncertificated              CIHC,
                                                                                Incorporated/
                                                                                90%

Bankers Life                                                                    CIHC,
 Holding Corporation                   DE            42,346,407                 Incorporated/
                                                                                54%
                                                                                Conseco, Inc./
                                                                                27.5%

Jefferson National Life                                                         CIHC
  Insurance Company of                                                          Incorporated/
  Texas                                TX               700,000                 100%
                                                                        




</TABLE>
<PAGE>

<TABLE>
<CAPTION>
                                                   SCHEDULE 3

                                                LISTING OF STOCK

                                                                                Issued and
                                            Authorized Common                   Outstanding
Entity                                           Shares                        Common Shares
- ------                                           ------                        -------------
<S>                                             <C>                               <C>

Bankers National
  Life Insurance
  Company                                       300,000                           250,000

Bankers Life
  Holding Corporation                       500,000,000                        51,975,316


</TABLE>



                              EMPLOYMENT AGREEMENT


         EMPLOYMENT  AGREEMENT,  dated to be  effective  the 1st day of October,
1995,  between CONSECO,  INC., an Indiana  corporation  (hereinafter  called the
"Company"), and LOUIS P. FERRERO (hereinafter called "Executive").

                                    RECITALS

         WHEREAS,  the  Company  desires  to  retain  by  contract  a  qualified
individual to serve in an executive and managerial  capacity with the Company or
one or more of its affiliates; and
         WHEREAS,  Executive has represented to the Company that he is qualified
and desires to serve in an executive and managerial capacity with the Company;
         NOW,  THEREFORE,  in  consideration  of the  foregoing  and the  mutual
covenants contained herein, the parties agree as follows:

                                   PROVISIONS

         1.  Employment.  The Company  hereby  employs  Executive  and Executive
hereby accepts employment upon the terms and conditions hereinafter set forth.

         2. Term.  Subject to the  provisions  for  termination  as  provided in
Section 9  hereof,  the term of this  Agreement  shall be the  period  beginning
October 1, 1995,  and ending  December 31, 2000  (hereinafter  called the "Basic
Employment Period").

         3. Duties. Executive is engaged by the Company in an executive capacity
initially to be Vice Chairman,  President and Chief Executive Officer of a newly
organized  subsidiary of the company to be known as Conseco  Global  Investments
("CGI").  Executive shall report to the Chief  Executive  Officer of the Company
(the "Company's CEO") regarding the performance of his
                                        

<PAGE>


duties  and shall be  subject  to the  direction  and  control  of the Boards of
Directors of CGI and the Company (sometimes referred to herein as the "Boards").
Executive's  positions  with CGI, the Company and their  affiliates  shall be as
determined from time to time by the Boards.

         4. Extent of Services.  Executive, subject to the direction and control
of the  Company's  CEO and the  Boards,  shall  have  the  power  and  authority
commensurate  with his  executive  status and  necessary  to perform  his duties
hereunder.  The  Company  agrees  to  provide  to  Executive  through  CGI  such
assistance  and work  accommodations  as are  suitable to the  character  of his
positions and adequate for the performance of his duties. Executive shall devote
his entire  employable  time,  attention and best efforts to the business of the
Company,  CGI and/or their  affiliates and shall not, without the consent of the
Company,  during the term of this  Agreement  be  actively  engaged in any other
business  activity,  whether or not such business  activity is pursued for gain,
profit  or  other  pecuniary  advantage;  but this  shall  not be  construed  as
preventing  Executive  from  investing his assets in such form or manner as will
not  require any  services  on the part of  Executive  in the  operation  of the
affairs of the  companies in which such  investments  are made.  For purposes of
this  Agreement,  full-time  employment  shall  be  the  normal  work  week  for
individuals in comparable executive positions.

         5. Compensation. As compensation for services hereunder rendered during
the term hereof,  Executive shall receive the following  payments,  all of which
shall be subject to  withholding  of taxes and other  appropriate  and customary
amounts:
                  (a) a base salary  ("Base  Salary") at the rate of Two Hundred
Fifty  Thousand  Dollars  ($250,000) per year payable in equal  installments  in
accordance with the Company's payroll procedure for its salaried employees;
                  (b) a cash bonus of Three Hundred Twelve Thousand Five Hundred
Dollars  ($312,500)  for the fourth  quarter of 1995 and an annual cash bonus of
One Million Two Hundred  Fifty  Thousand  Dollars  ($1,250,000)  for each of the
calendar  years  1996,  1997 and 1998;  each  annual cash bonus shall be paid in
arrears in four equal quarterly  installments;  all bonus payments shall be made
at the same time as bonus  payments are made to the  Company's  other  executive
officers; and,
                  (c) Executive may receive such cash bonuses for calendar years
after 1998, or may receive such other incentive  compensation,  as the Company's
Board may approve from time to time.
            6.    Fringe Benefits.
                  (a)  Executive  shall  be  entitled  to  participate  in  such
employee benefit plans and insurance  programs currently offered by the Company,
or  which it may  adopt  from  time to time,  for its  executive  management  or
supervisory personnel generally, in accordance with the eligibility requirements
for  participation  therein.  Nothing herein shall be construed so as to prevent
the  Company  from  modifying  or  terminating  any  employee  benefit  plans or
programs, or employee fringe benefits, it may adopt from time to time.
                  (b) Executive may incur reasonable expenses for promoting the
business of CGI, including expenses for entertainment, travel, and  similar
items.  The Company shall cause CGI to  reimburse  Executive  for all  such
reasonable  expenses  upon  Executive's periodic  presentation of an itemized
account of such expenditures in accordance with the Company's accounting
procedures.
                  (c) Executive  shall be entitled to receive on October 1, 1995
(the "Grant Date") a grant of options to purchase 100,000 shares of common stock
of the Company.  The  exercise  price for each option share shall be the average
price  reported for September 29, 1995, on the NYSE for a share of the Company's
common stock.  One- third of such options shall vest and become  exercisable  on
each of the first three  anniversaries  of the Grant Date.  Such  options  shall
otherwise be upon the terms set forth in the  Company's  standard form of option
agreement for its executive officers.
         7. Disclosure of Information.  Executive  acknowledges that in and as a
result  of his  employment  under  this  Agreement,  he will be  making  use of,
acquiring  and/or adding to confidential  information of CGI, the Company and/or
their  affiliates  of a special  and  unique  nature  and  value.  As a material
inducement  to the Company to enter into this  Agreement and to pay to Executive
the compensation  stated in Section 5, as well as any additional benefits stated
herein,  Executive covenants and agrees that he shall not, at any time during or
following  the  term of his  employment,  directly  or  indirectly,  divulge  or
disclose for any purpose whatsoever,  any confidential information that has been
obtained by or disclosed to him as a result of his employment  with the Company,
CGI or any  of  their  affiliates.  Upon  the  termination  of  this  Agreement,
Executive shall return all materials  obtained from or belonging to the Company,
CGI or any of their  affiliates  which he may have in his possession or control.
In the event of a breach or threatened  breach by Executive of the provisions of
this Section,  the Company, CGI and any of their affiliates shall be entitled to
an injunction restraining Executive from utilizing or disclosing, in whole or in
part,  such  material,  or from  rendering  any  service  to any  person,  firm,
corporation,  association,  or other  entity  to which  such  material  might be
useful,  and/or any and all persons  directly or  indirectly  acting for or with
Executive.  Nothing herein shall be construed as prohibiting the Company, CGI or
any of their  affiliates  from pursuing any other  remedies  available to any of
them for such breach or  threatened  breach,  including  the recovery of damages
from Executive.

         8.  Covenants   Against   Competition   and   Solicitation.   Executive
acknowledges  that the  services he is to render under this  Agreement  are of a
special and unusual  character,  with a unique value to the Company and CGI, the
loss of which cannot  adequately be  compensated by damages or an action at law.
In view of the unique  value to the Company and CGI of the services of Executive
for which the  Company has  contracted  hereunder,  because of the  confidential
information  to be obtained by, or disclosed to,  Executive as  hereinabove  set
forth, and as a material  inducement to the Company to enter into this Agreement
and to pay to  Executive  the  compensation  stated in Section 5, as well as any
additional   benefits   stated   herein,   and  for  other  good  and   valuable
consideration,  Executive  covenants  and agrees  that he will not,  directly or
indirectly,  anywhere in the world (a) throughout the Basic  Employment  Period,
render any services, as an officer, agent, independent contractor, consultant or
otherwise,  or become employed or compensated by, any other corporation,  person
or entity engaged in the business of selling financial or investment products or
services,  or in any other manner compete with the Company,  CGI or any of their
subsidiaries or affiliates;  or (b) throughout the Basic  Employment  Period and
for a period of three (3) years thereafter (the "Additional  Covenant  Period"),
(i)  solicit  or attempt to convert  to other  companies  or  business  entities
providing the same or similar products or services provided by the Company,  CGI
and their subsidiaries and affiliates,  any of their customers or clients,  (ii)
solicit for  employment  or  representation,  or employ,  engage or retain,  any
employee,  agent,  representative  or  consultant  employed  or  engaged  by the
Company,  CGI, or any of their subsidiaries or affiliates,  or (iii) be involved
in any manner in soliciting investors for, or generating prospective investments
for,  any  capital  investment  fund which has or would have the same or similar
investment  objectives  as  Conseco  Capital  Partners  II,  L.P.  or any  other
investment  fund or  venture  sponsored  or  established  by the  Company or its
affiliates during the Basic Employment Period.
            9.    Termination.
                  (a)  Either  the  Company  or  Executive  may  terminate  this
Agreement  at any time for any reason  upon  written  notice to the other.  This
Agreement shall also terminate upon the death of Executive.
                  (b) In the event this  Agreement is  terminated by the Company
and such termination is not for "just cause" as defined in (d) below,  Executive
shall be entitled to receive,  for the remainder of the Basic Employment Period,
his Base Salary, as determined  pursuant to Section 5(a) hereof,  the fixed cash
bonuses payable for 1995, 1996, 1997 and 1998 under Section 5(b) hereof, and all
other unpaid amounts accrued as of the date of termination pursuant to any other
provision of this Agreement.
                  (c) In the event this  Agreement is terminated by the death of
Executive,  is  terminated  by the  Company  for "just  cause" as defined in (d)
below, or is terminated by Executive, Executive shall be entitled to receive his
Base  Salary as provided  in Section  5(a)  accrued but unpaid as of the date of
termination,  and all other unpaid amounts  accrued but unpaid as of the date of
termination pursuant to any other provision of this Agreement.
                  (d)      For purposes of this Agreement, "just cause" shall
mean and include:
                          (i)  Executive's  breach  of  any  provision  of  this
                Agreement,  or his use of  alcohol  or drugs  in a manner  which
                interferes with the performance of his duties hereunder or which
                compromises  the  integrity and  reputation of the Company,  its
                employees, or products;
                         (ii)  Executive's  conviction  by a court  of  law,  or
                admission  that  he  is  guilty,  of a  felony  or  other  crime
                involving moral turpitude;
                        (iii)  Executive's  absence  from  his  employment,  for
                whatever cause, for a period of more than one (1) month, without
                prior written consent from the Company;
                         (iv)   any material misrepresentation or omission of
                information by Executive on or in connection with his
                application for employment with the Company;
                          (v)   Executive becomes incompetent or is reasonably
                unable to undertake and discharge the duties and 
                responsibilities of his position; or
                         (vi) Executive's gross negligence,  willful malfeasance
                or fraud or dishonesty  in performing  his services on behalf of
                the Company pursuant to this Agreement; or
                        (vii)  Executive's  willful failure or refusal to comply
                with  the  Company's  policies,   practices  and  procedures  as
                published  from  time  to  time  in  its  employee  handbook  or
                standards manual.
         10. Arbitration of Disputes. Except as otherwise provided in Section 15
hereof, any controversy or claim arising out of or relating to this Agreement or
the breach thereof shall be settled by arbitration in the City of  Indianapolis,
Indiana,  in  accordance  with  the  laws  of the  State  of  Indiana  by  three
arbitrators, one of whom shall be appointed by the Company, one by Executive and
the third by the  first two  arbitrators.  If the first two  arbitrators  cannot
agree on the appointment of a third arbitrator,  then the third arbitrator shall
be  appointed  by the Chief Judge of the United  States  District  Court for the
Southern  District of Indiana.  The arbitration shall be conducted in accordance
with the rules of the American Arbitration  Association,  except with respect to
the  selection  of  arbitrators  which  shall be as  provided  in this  Section.
Judgment upon the award rendered by the  arbitrators may be entered in any court
having  jurisdiction  thereof.  In the  event  that it  shall  be  necessary  or
desirable  for  Executive to retain legal  counsel  and/or incur other costs and
expenses in connection  with the  enforcement of any and all of his rights under
this Agreement, the Company shall pay (or Executive shall be entitled to recover
from the Company,  as the case may be) his reasonable  attorneys' fees and costs
and expenses in connection  with the  enforcement  of any  arbitration  award in
court,  regardless of the final outcome,  unless the arbitrators shall determine
that under the circumstances  recovery by Executive of all or a part of any such
fees and costs and expenses would be unjust.
         11.  Notices.  Any notice  required or permitted to be given under this
Agreement shall be sufficient if in writing and if sent by overnight  courier or
by  certified  mail  to his  residence  in  Atlanta,  Georgia,  in the  case  of
Executive, or to the principal business office of its Chief Executive Officer in
Carmel,  Indiana,  in the case of the  Company,  or in either case to such other
address  in the  United  States  of which a party  shall  have  given  notice in
accordance with this provision.
         12. Waiver of Breach and Severability.  The waiver by either party of a
breach of any  provision of this  Agreement by the other party shall not operate
or be construed as a waiver of any  subsequent  breach by either  party.  In the
event any provision of this  Agreement is found to be invalid or  unenforceable,
it may be  severed  from  the  Agreement  and the  remaining  provisions  of the
Agreement shall continue to be binding and effective.
         13. Entire Agreement.  This instrument contains the entire agreement of
the parties and supersedes all prior agreements between them. This agreement may
not be changed orally,  but only by an instrument in writing signed by the party
against  whom  enforcement  of any waiver,  change,  modification,  extension or
discharge is sought.
         14. Binding Agreement;  Governing Law; Assignment Limited;  Survival of
Certain  Covenants.  This Agreement shall be binding upon and shall inure to the
benefit of the  parties and their  lawful  successors  in interest  and shall be
construed in  accordance  with and governed by the laws of the State of Indiana.
This Agreement is personal to each of the parties hereto,  and neither party may
assign nor delegate any of its rights or obligations hereunder without the prior
written consent of the other; provided,  however, that Executive hereby consents
to the assignment at any time by the Company of its interest hereunder to CGI or
any  assignee  which is at the time of such  assignment  a  direct  or  indirect
controlled  subsidiary of the Company  engaged in the life  insurance  business,
whether or not such  assignment is made in  contemplation  of the disposition by
the  Company of all or any part of its  interest  in the  assignee,  but no such
assignment  shall  operate as a novation  or  release of the  assignor  from any
obligations hereunder.  The covenants of Executive set forth in Sections 7 and 8
hereof shall survive the termination of this Agreement.
         15. Equitable  Remedies.  Notwithstanding  the provisions of Section 10
hereof, in the event of a breach or threatened breach by Executive of any of the
covenants set forth in Sections 7 and 8 hereof, the Company, CGI or any of their
affiliates  shall be  entitled to seek in any court of proper  jurisdiction  all
appropriate  remedies,   including  without  limitation  injunctive  relief  and
monetary damages. With respect to any such action,  Executive hereby irrevocably
submits to the non-exclusive  jurisdiction of any Federal or state court sitting
in either Marion County or Hamilton County, Indiana.
         16.  Counterparts.  This  Agreement  may be  executed  in  two or  more
counterparts,  each of  which  shall  be  deemed  an  original  but all of which
together shall constitute one and the same instrument.

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


                                  By:  /s/  Stephen C. Hilbert
                                       ----------------------------
                                       Stephen C. Hilbert,
                                          Chairman of the Board

                                                  "Company"


                                        /s/   Louis P. Ferrero
                                        ----------------------------
                                        LOUIS P. FERRERO

                                                   "Executive"


                                                         




                 AMENDMENT NUMBER 2 TO THE AMENDED AND RESTATED
              CONSECO STOCK BONUS AND DEFERRED COMPENSATION PROGRAM


         This  Amendment  to the Amended and  Restated  Conseco  Stock Bonus and
Deferred Compensation Program (the "Amendment") is to be effective as of January
1, 1995 to amend the  Amended and  Restated  Conseco  Stock  Bonus and  Deferred
Compensation  Program, as amended,  which was effective on December 21, 1992 and
amended effective December 30, 1993 (the "Plan").

                                    AMENDMENT

         1.       Section 6.01 of the Plan is amended and restated in its
entirety to read as follows:

                  6.01     Each annual  amount  awarded to a  Participant  under
                           Section V shall  become fully vested and the value of
                           his Cash  Allocation  Account  and  Stock  Allocation
                           Account attributable to such award shall become fully
                           vested after a period of continuous  employment  with
                           the Company ending:

                           (a)      Upon the fifth anniversary of the end of the
                                    calendar  year for  which  such  amount  was
                                    awarded (for this purpose, accretions due to
                                    dividends,  distributions,  or stock  splits
                                    shall  vest at the  same  time  as the  base
                                    award to which such accretions relate);

                           (b)      By reason of the Participant's attainment of
                                    age sixty (60);

                           (c)      By reason of the Participant's Total and
                                    Permanent Disability;

                           (d)      By reason of the Participant's death;

                           (e)      By reason of the occurrence of a Change in
                                    Control; or

                           (f)      Upon a non-employee  director serving on the
                                    Board of  Directors  of the  Company  for at
                                    least ten years.

                           All  awards  not fully  vested  upon  termination  of
                           employment  shall  be  forfeited,  and the  Company's
                           obligation  for benefits  based on these awards shall
                           cease.

         2.       Except as provided for in this Amendment, the Plan shall
continue in full force and effect.



<PAGE>




                         CONSECO, INC. AND SUBSIDIARIES
                                                                   Exhibit 11.1
                   COMPUTATION OF EARNINGS PER SHARE - PRIMARY
              for the years ended December 31, 1995, 1994 and 1993
<TABLE>
<CAPTION>



                                                                             1995                1994            1993
                                                                             ----                ----            ----
<S>                                                                    <C>                  <C>            <C>
Shares outstanding, beginning of year................................    44,369,700          50,623,546      49,822,296

Weighted average shares issued (acquired) during the year:

    Shares issued under employee stock plans.........................         1,868               6,972           3,332
    Treasury stock acquired..........................................    (3,775,022)         (7,711,640)       (452,232)
    Exercise of stock options........................................       105,886           7,214,394       1,024,144
    Preferred stock conversions......................................         -                 -                   322
    Common equivalent shares at average market price related to:
       Stock options.................................................     1,460,438           1,727,206       7,360,760
       Employee stock plans..........................................       884,050             835,766         731,076
                                                                        -----------         -----------     -----------

Weighted average primary shares outstanding..........................    43,046,920          52,696,244      58,489,698
                                                                       ============          ==========      ==========

Net income for primary earnings per share:

    Net income as reported........................................... $ 220,425,000        $150,398,000    $297,016,000

    Less preferred stock dividends...................................   (18,427,000)        (18,632,000)    (20,567,000)
                                                                      -------------       -------------    ------------

Net income for primary earnings per share............................  $201,998,000        $131,766,000    $276,449,000
                                                                       ============        ============    ============

Net income per primary common share..................................         $4.69               $2.50           $4.73
                                                                              =====               =====           =====
</TABLE>

<PAGE>

                         CONSECO, INC. AND SUBSIDIARIES           Exhibit 11.2

                COMPUTATION OF EARNINGS PER SHARE - FULLY DILUTED
              for the years ended December 31, 1995, 1994 and 1993

<TABLE>
<CAPTION>




                                                                              1995             1994              1993
                                                                              ----             ----              ----
<S>                                                                      <C>              <C>              <C>
Weighted average primary shares outstanding..........................     43,046,920       52,696,244         58,489,698
Incremental common equivalent shares:
    Related to options and employee stock plans based
       on market price at end of period..............................        299,458            8,986            107,932
    Related to convertible preferred stock...........................      8,893,530        9,013,222          8,392,740
                                                                        ------------      -----------       ------------

Weighted average fully diluted shares outstanding ...................     52,239,908       61,718,452         66,990,370
                                                                        ============      ===========       ============


Net income for fully diluted earnings per share:

    Net income as reported...........................................   $220,425,000     $150,398,000        $297,016,000

    Less preferred stock dividends...................................          -                -              (3,178,000)
                                                                        ------------     ------------        ------------
Net income for fully diluted earnings per share......................   $220,425,000     $150,398,000        $293,838,000
                                                                        ============     ============        ============

Net income per fully diluted common share............................          $4.22            $2.44              $4.39
                                                                               =====           =====              =====
</TABLE>





<PAGE>




                         CONSECO, INC. AND SUBSIDIARIES
                                                                   Exhibit 12.1

                Computation of Ratio of Earnings to Fixed Charges
                  and Preferred Dividends - Consolidated Basis
              for the years ended December 31, 1995, 1994 and 1993
                              (Dollars in millions)
<TABLE>
<CAPTION>


                                                                            1995             1994              1993
                                                                            ----             ----              ----
<S>                                                                     <C>             <C>                <C>
Pretax income from operations:
    Net income .................................................   $    220.4            $ 150.4            $ 297.0
    Add income tax expense .....................................         87.0              111.0              223.1
    Add extraordinary charge on extinguishment of debt .........          2.1                4.0               11.9
    Add minority interest ......................................        109.0               59.0               78.2
    Less equity in undistributed earnings of CCP ...............         --                (23.8)             (36.6)
    Less equity in undistributed earnings of WNC ...............         --                (37.2)              --
                                                                     --------             ------             ------

               Pretax income from operations ...................        418.5              263.4             573.6
                                                                     --------             ------            ------

Add fixed charges:
    Interest expense on annuities and financial products .......        585.4              134.7             408.5
    Interest expense on long-term debt, including amortization .        119.4               59.3              58.0
    Interest expense on investment borrowings ..................         22.2                7.7              10.6
    Other ......................................................          1.0                 .9                .6
    Portion of rental(1) .......................................          6.9                6.2               3.9
                                                                     --------             ------           -------

               Fixed charges ...................................        734.9              208.8             481.6
                                                                     --------             ------           -------

               Adjusted earnings ...............................     $1,153.4            $ 472.2          $1,055.2
                                                                     ========             ======          ========

               Ratio of earnings to fixed charges ..............        1.57X              2.26X             2.19X
                                                                        =====             =====              ===== 

               Ratio of earnings to fixed charges, excluding
                  interest on annuities and financial products .        3.80X              4.55X             8.85X
                                                                        =====             =====              ===== 

    Fixed charges ..............................................     $  734.9           $ 208.8            $ 481.6
    Add dividends on preferred stock, including dividends
       on preferred stock of subsidiaries (divided by the
       rate of income before minority interest and extraordinary
       charge to pretax income) ................................         36.0              33.2               34.6
                                                                     --------            ------            -------

               Adjusted fixed charges ..........................     $  770.9           $ 242.0          $   516.2
                                                                     ========           =======          =========

               Adjusted earnings ...............................     $1,153.4           $ 472.2           $1,055.2
                                                                     ========           =======           ========

               Ratio of earnings to fixed
                  charges and preferred dividends ..............        1.50X             1.95X              2.04X
                                                                        =====             =====              ===== 

               Ratio of earnings to fixed charges and
                  preferred dividends, excluding interest
                  on annuities and financial products ..........        3.06X             3.14X              6.00X
                                                                        =====             =====              ===== 

<FN>

    (1)   Interest portion of rental is assumed to be 33 percent.
</FN>
</TABLE>

<PAGE>



                                                                     Exhibit 21
<TABLE>
<CAPTION>

                                          LIST OF SUBSIDIARIES

      NAME(1)                                                                           JURISDICTION
      -------                                                                           ------------
<S>                                                                                       <C>
CIHC, Incorporated                                                                         Delaware
  Bankers National Life Insurance Company                                                  Texas
    National Fidelity Life Insurance Company                                               Missouri
  Bankers Life Holding Corporation (2)                                                     Delaware
    Bankers Life Insurance Company of Illinois                                             Illinois
      Bankers Life and Casualty Company                                                    Illinois
        Certified Life Insurance Company                                                   California
  Jefferson National Life Insurance Company of Texas                                       Texas
    Beneficial Standard Life Insurance Company                                             California
    Great American Reserve Insurance Company                                               Texas
  Conseco, L.L.C.                                                                          Delaware
  Conseco Services, LLC                                                                    Indiana
Conseco Global Investments, Inc.                                                           Delaware
Lincoln American Life Insurance Company                                                    Tennessee
Conseco Partnership Management, Inc.                                                       Indiana
  Conseco Capital Partners II, L.P. (3)                                                    Delaware
    American Life Group, Inc. (4)                                                          Delaware
      American Life Holding Company                                                        Delaware
        American Life and Casualty Marketing Division Co.                                  Iowa
        American Life and Casualty Insurance Company                                       Iowa
          Vulcan Life Insurance Company (5)                                                Alabama
Conseco Entertainment, Inc.                                                                Indiana
 Conseco Entertainment, L.L.C.                                                             Indiana
Conseco HPLP, L.L.C.                                                                       Indiana
Conseco Capital Management, Inc.                                                           Delaware
Conseco Mortgage Capital, Inc.                                                             Delaware
Conseco Private Capital Group, Inc.                                                        Indiana
CNC Real Estate, Inc.                                                                      Delaware
GARCO Equity Sales, Inc.                                                                   Texas
Conseco Risk Management, Inc.                                                              Indiana
  Wells & Company, Inc.                                                                    Indiana
  CRM Acquisition Company                                                                  Indiana
  Wellsco, Inc.                                                                            Indiana
Marketing Distribution Systems Consulting Group, Inc.                                      Delaware
<FN>
(1)      Except as  otherwise  indicated,  each  company is a direct or indirect
         wholly owned subsidiary of the indicated parent.

(2)      Conseco  owns  approximately  88 percent  (90.5  percent as of March 5,
         1996) of the outstanding shares.

(3)      Conseco  and its  subsidiaries  own 25  percent  of the  total  limited
         partnership interest and Conseco Partnership Management,  Inc. owns a 1
         percent general partnership interest.

(4)      Conseco  Capital  Partners II, L.P. owns 80 percent of the  outstanding
         shares.  Conseco owns  approximately  36 percent  interest  through its
         direct and indirect ownership interest.

(5)      American Life and Casualty  Insurance Company owns 98 percent of Vulcan
         Life Insurance Company.
</FN>
</TABLE>

<PAGE>





                                                                     Exhibit 23






  
                       CONSENT OF INDEPENDENT ACCOUNTANTS



       We  consent  to  the  incorporation  by  reference  in  the  registration
statements of Conseco, Inc. on Form S-8 (File Nos. 33-57079, 33-56901, 33-57931,
33-40556,  33-58710 and  33-58712)  of our report  dated March 20, 1996,  on our
audits  of  the  consolidated   financial  statements  and  financial  statement
schedules of Conseco,  Inc. as of December 31, 1995 and 1994,  and for the years
ended December 31, 1995, 1994 and 1993,  which report is included in this Annual
Report on Form 10-K.





                                                        Coopers & Lybrand L.L.P.
Indianapolis, Indiana
March 20, 1996




<TABLE> <S> <C>

<ARTICLE>           7
<LEGEND>            THE SCHEDULE CONTAINS SUMMARY FINANCIAL
                    INFORMATION EXTRACTED FROM FORM 10-K FOR CONSECO,
                    INC. DATED DECEMBER 31, 1995 AND IS QUALIFIED IN
                    ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL
                    STATEMENTS.
</LEGEND>
<MULTIPLIER>        1,000
       
<S>                                                    <C>
<PERIOD-TYPE>                                           YEAR
<FISCAL-YEAR-END>                                                  DEC-31-1995
<PERIOD-END>                                                       DEC-31-1995
<DEBT-HELD-FOR-SALE>                                                12,963,300
<DEBT-CARRYING-VALUE>                                                        0
<DEBT-MARKET-VALUE>                                                          0
<EQUITIES>                                                              36,600
<MORTGAGE>                                                             599,000 <F1>
<REAL-ESTATE>                                                                0
<TOTAL-INVEST>                                                      14,414,600
<CASH>                                                                       0
<RECOVER-REINSURE>                                                      84,800
<DEFERRED-ACQUISITION>                                               1,421,700 <F2>
<TOTAL-ASSETS>                                                      17,297,500
<POLICY-LOSSES>                                                     12,673,100
<UNEARNED-PREMIUMS>                                                    187,900
<POLICY-OTHER>                                                         244,700
<POLICY-HOLDER-FUNDS>                                                  272,700
<NOTES-PAYABLE>                                                      1,456,100 <F3>
<COMMON>                                                               157,200
                                                        0
                                                            283,500
<OTHER-SE>                                                             671,000 <F4>
<TOTAL-LIABILITY-AND-EQUITY>                                        17,297,500
                                                           1,465,000
<INVESTMENT-INCOME>                                                  1,142,600
<INVESTMENT-GAINS>                                                     188,900 <F5>
<OTHER-INCOME>                                                          58,800 <F6>
<BENEFITS>                                                           1,692,900 <F7>
<UNDERWRITING-AMORTIZATION>                                            307,500 <F8>
<UNDERWRITING-OTHER>                                                   272,100
<INCOME-PRETAX>                                                        418,500
<INCOME-TAX>                                                            87,000
<INCOME-CONTINUING>                                                    331,500
<DISCONTINUED>                                                               0
<EXTRAORDINARY>                                                         (2,100)
<CHANGES>                                                                    0
<NET-INCOME>                                                           220,400
<EPS-PRIMARY>                                                             4.69
<EPS-DILUTED>                                                             4.22
<RESERVE-OPEN>                                                               0
<PROVISION-CURRENT>                                                          0
<PROVISION-PRIOR>                                                            0
<PAYMENTS-CURRENT>                                                           0
<PAYMENTS-PRIOR>                                                             0
<RESERVE-CLOSE>                                                              0
<CUMULATIVE-DEFICIENCY>                                                      0

<FN>
  <F1>  Includes $259,100 of credit-tenant loans.
  <F2>  Includes $1,030,700 of cost of policies purchased.
  <F3>  Includes notes payable of Bankers Life Holding Corporation of $301,500
        and CCP II of $283,200 which are not direct obligations of Conseco.
  <F4>  Includes retained earnings of $558,300, offset by net unrealized appreciation
        of securities of $112,700.
  <F5>  Includes net realized gains of $186,400 and a net trading gain of $2,500.
  <F6>  Includes fee revenue of $33,900, retructuring income of $15,200 and other
        income of $9,700.

<PAGE>

  <F7>  Includes insurance policy benefits of $1,075,500,  change in future policy
        benefits of $32,000 and interest expense on annuities and financial products
        of $585,400.
  <F8>  Includes amortization of cost of policies purchased of $118,800 and cost
        of policies produced of $62,100 and amortization related to realized gains of
        $126,600.
</FN>
        

</TABLE>


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