GREAT AMERICAN RESERVE VARIABLE ANNUITY ACCOUNT E
N-30D, 1997-08-28
Previous: VAN KAMPEN AMERICAN CAPITAL GLOBAL MANAGED ASSETS FUND, N-30D, 1997-08-28
Next: PRICE T ROWE EQUITY SERIES INC, NSAR-A, 1997-08-28



                    GREAT AMERICAN RESERVE INSURANCE COMPANY
                                A Conseco Company





                     Great American Reserve Variable Annuity
                                    Account E
                              Conseco Series Trust




                                  June 30, 1997
                      SEMIANNUAL REPORT TO CONTRACT OWNERS


                                     <PAGE>


                      SEMIANNUAL REPORT TO CONTRACT OWNERS
                                TABLE OF CONTENTS

                                  June 30, 1997
                                   (UNAUDITED)

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

GREAT AMERICAN RESERVE VARIABLE ANNUITY ACCOUNT E                           PAGE
Statement of Assets and Liabilities as of June 30, 1997......................  1
Statements of Operations for the Six Months Ended June 30, 1997 and the Year 
  Ended December 31, 1996 ...................................................  3
Statements of Changes in Net Assets for the Six Months Ended June 30, 1997 
  and the Year Ended December 31, 1996.......................................  3
Notes to Financial Statements................................................  4

CONSECO CAPITAL MANAGEMENT, INC.
Report from the President....................................................  6
Report from the Asset Allocation Portfolio Adviser...........................  6
Report from the Common Stock Portfolio Adviser...............................  7
Report from the Corporate Bond Portfolio Adviser.............................  7
Report from the Government Securities Portfolio Adviser......................  8
Report from the Money Market Portfolio Adviser...............................  8

CONSECO SERIES TRUST
Statement of Assets and Liabilities as of June 30, 1997......................  9
Statement of Operations for the Six Months Ended June 30, 1997............... 10
Statements of Changes in Net Assets for the Six Months Ended June 30, 1997 
  and the Year Ended December 31, 1996 ...................................... 11
Statements of Investments in Securities as of June 30, 1997:
   Asset Allocation Portfolio................................................ 13
   Common Stock Portfolio.................................................... 15
   Corporate Bond Portfolio.................................................. 16
   Government Securities Portfolio........................................... 18
   Money Market Portfolio.................................................... 19
Notes to Financial Statements................................................ 20

<PAGE>

                GREAT AMERICAN RESERVE VARIABLE ANNUITY ACCOUNT E

                       STATEMENT OF ASSETS AND LIABILITIES
                                  June 30, 1997
                                   (UNAUDITED)
<TABLE>
<CAPTION>
===================================================================================================================================


                                                                                            SHARES          COST     REPORTED VALUE
                                                                                          -----------------------------------------
Assets:
   Investments in portfolio shares, at net asset value (Note 2):
     The Alger American Fund:
<S>                                                                                       <C>            <C>             <C>       
       Growth Portfolio.................................................................. $   4,718.7    $   168,052     $  186,532
       Leveraged AllCap Portfolio........................................................    81,211.9      1,550,929      1,775,292
       MidCap Portfolio..................................................................     6,295.9        134,621        141,720
       Small Capitalization Portfolio....................................................    85,024.0      3,376,013      3,360,999
     American Century Variable Products Inc.:
       Value Fund .......................................................................         0.6              4              4
     Berger Institutional Products Trust:
       100 Fund .........................................................................    17,035.9        181,179        191,654
       Growth and Income Fund ...........................................................    21,951.7        254,937        270,445
       Small Company Growth Fund ........................................................     7,656.8         76,502         79,478
       BIAM International Fund ..........................................................   199,833.5      1,998,335      2,032,306
     Conseco Series Trust:
       Asset Allocation Portfolio........................................................   502,841.4      6,682,361      6,838,049
       Common Stock Portfolio............................................................   559,950.2     11,647,125     12,019,743
       Corporate Bond Portfolio..........................................................   341,796.7      3,394,984      3,413,373
       Government Securities Portfolio...................................................    23,080.1        274,623        274,709
       Money Market Portfolio............................................................ 2,423,642.7      2,423,643      2,423,643
     Dreyfus Stock Index Fund............................................................   274,439.0      5,695,319      6,649,658
     The Dreyfus Socially Responsible Growth Fund, Inc. .................................    39,751.3        844,373        928,987
     Federated Insurance Series:
       High Income Bond Fund II .........................................................   162,177.8      1,636,194      1,678,540
       International Equity Fund II .....................................................    18,651.5        207,737        232,771
       Utility Fund  II .................................................................   45,575.0         516,712        563,763
     Janus Aspen Series:
       Aggressive Growth Portfolio ......................................................   102,648.2      1,858,417      1,921,573
       Growth Portfolio .................................................................   273,197.3      4,324,834      4,671,673
       Worldwide Growth Portfolio .......................................................   360,114.5      7,130,930      8,217,812
     Strong Special Fund II .............................................................        51.9          1,011            997
     The Van Eck Worldwide Insurance Trust:
       Worldwide Hard Assets Fund (formerly Gold and Natural Resources Fund) (Note 1) ...   212,982.5      3,258,079      3,394,942
       Worldwide Bond Fund...............................................................   220,471.5      2,380,945      2,345,817
       Worldwide Emerging Markets Fund...................................................    51,736.5        706,974        791,052
====================================================================================================================================

         Total assets...............................................................................................     64,405,532

Liabilities:
   Amounts due to Great American Reserve Insurance Company..........................................................          1,493
- -----------------------------------------------------------------------------------------------------------------------------------

           Net assets (Note 6).......................................................................................   $64,364,039
====================================================================================================================================

</TABLE>

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

                                                                               1
<PAGE>

                GREAT AMERICAN RESERVE VARIABLE ANNUITY ACCOUNT E

                       STATEMENT OF ASSETS AND LIABILITIES
                                  June 30, 1997
                                   (UNAUDITED)


<TABLE>
<CAPTION>
                                                                                           UNITS        UNIT VALUE   REPORTED VALUE
Net assets attributable to: Contract owners' deferred annuity reserves:
     The Alger American Fund:
<S>                                                                                       <C>           <C>            <C>  
       Growth Portfolio .............................................................     154,666.9     $ 1.204693     $  186,326
       Leveraged AllCap Portfolio....................................................   1,016,758.3       1.743993      1,773,219
       MidCap Portfolio..............................................................     134,939.3       1.049071        141,561
       Small Capitalization Portfolio................................................   2,682,536.0       1.251486      3,357,157
     American Century Variable Products Inc.:
       Value Fund....................................................................           3.6       1.102304              4
     Berger Institutional Products Trust:
       100 Fund .....................................................................     172,961.4       1.106764        191,427
       Growth and Income Fund .......................................................     222,898.8       1.212038        270,162
       Small Company Growth Fund ....................................................      77,748.7       1.021165         79,394
       BIAM International Fund.......................................................   2,000,552.7       1.014663      2,029,887
     Conseco Series Trust:
       Asset Allocation Portfolio....................................................   3,818,524.9       1.788676      6,830,103
       Common Stock Portfolio........................................................   5,593,109.7       2.146532     12,005,788
       Corporate Bond Portfolio......................................................   2,737,238.3       1.245564      3,409,405
       Government Securities Portfolio...............................................     229,678.9       1.194686        274,394
       Money Market Portfolio........................................................   2,171,998.3       1.114601      2,420,912
     Dreyfus Stock Index Fund........................................................   3,970,444.5       1.672905      6,642,178
     The Dreyfus Socially Responsible Growth Fund, Inc. .............................     572,024.4       1.622331        928,013
     Federated Insurance Series:
       High Income Bond Fund II......................................................   1,324,047.5       1.266275      1,676,608
       International Equity Fund II..................................................     190,981.6       1.217373        232,496
       Utility Fund II ..............................................................     421,550.5       1.335814        563,113
     Janus Aspen Series:
       Aggressive Growth Portfolio...................................................   1,397,096.3       1.373823      1,919,362
       Growth Portfolio..............................................................   3,042,382.3       1.533811      4,666,440
       Worldwide Growth Portfolio....................................................   4,510,317.5       1.819956      8,208,579
     Strong Special Fund II..........................................................         910.4       1.094723            997
     The Van Eck Worldwide Investment Trust:
       Worldwide Hard Assets Fund (formerly Gold and Natural Resources Fund) (Note 1)   2,731,408.6       1.241486      3,391,007
       Worldwide Bond Fund...........................................................   2,312,638.7       1.013177      2,343,112
       Worldwide Emerging Markets Fund...............................................     570,085.1       1.386086        790,187
       Worldwide Hard Assets Fund (Note 1)...........................................      22,563.2       1.427452         32,208
- ---------------------------------------------------------------------------------------------------------------------------------
         Net assets...............................................................................................    $64,364,039
=================================================================================================================================

</TABLE>

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

2
<PAGE>

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

                GREAT AMERICAN RESERVE VARIABLE ANNUITY ACCOUNT E

                            STATEMENTS OF OPERATIONS
   For the Six Months Ended June 30, 1997 and the Year Ended December 31, 1996


================================================================================
<TABLE>
<CAPTION>
====================================================================================================================================
                                                                                                        SIX MONTHS      YEAR ENDED
                                                                                                      ENDED JUNE 30,   DECEMBER 31,
                                                                                                          1997             1996
                                                                                                       (UNAUDITED)       (AUDITED)
===================================================================================================================================
Investment income:
<S>                                                                                                  <C>              <C>         
   Dividends from investments in portfolio shares ................................................   $  1,837,168     $  1,880,859
Expenses:
   Mortality and expense risk fees................................................................        283,085          211,735
   Administrative fees............................................................................         33,970           24,908
- -----------------------------------------------------------------------------------------------------------------------------------

     Total expenses...............................................................................        317,055          236,643
- -----------------------------------------------------------------------------------------------------------------------------------
       Net investment income......................................................................      1,520,113        1,644,216
- -----------------------------------------------------------------------------------------------------------------------------------
Net realized gains (losses) and unrealized appreciation (depreciation) of investments 
  in portfolio shares:
   Net realized gains on sales of investments in portfolio shares ................................         47,002           90,408
   Net change in unrealized appreciation of investments in portfolio shares.......................      2,310,068        1,416,628
- -----------------------------------------------------------------------------------------------------------------------------------

     Net gain on investments in portfolio shares..................................................      2,357,070         1,507,036
- -----------------------------------------------------------------------------------------------------------------------------------
       Net increase in net assets from operations.................................................   $  3,877,183      $  3,151,252
===================================================================================================================================

</TABLE>



                       STATEMENTS OF CHANGES IN NET ASSETS
   For the Six Months Ended June 30, 1997 and the Year Ended December 31, 1996




<TABLE>
<CAPTION>
====================================================================================================================================
                                                                                                        SIX MONTHS      YEAR ENDED
                                                                                                      ENDED JUNE 30,   DECEMBER 31,
                                                                                                          1997             1996
                                                                                                       (UNAUDITED)       (AUDITED)
====================================================================================================================================
Changes from operations:
<S>                                                                                                   <C>              <C>         
   Net investment income............................................................................  $  1,520,113     $  1,644,216
   Net realized gains on sales of investments in portfolio shares ..................................        47,002           90,408
   Net change in unrealized appreciation of investments in portfolio shares ........................     2,310,068        1,416,628
- ------------------------------------------------------------------------------------------------------------------------------------

     Net increase in net assets from operations.....................................................     3,877,183        3,151,252
- ------------------------------------------------------------------------------------------------------------------------------------
Changes from principal transactions:
   Net contract purchase payments...................................................................    25,434,935       26,259,253
   Contract redemptions.............................................................................      (969,301)        (523,287)
   Net transfers (to) from fixed account............................................................     2,054,027         (239,681)
- ------------------------------------------------------------------------------------------------------------------------------------
     Net increase in net assets from principal transactions ........................................    26,519,661       25,496,285
- ------------------------------------------------------------------------------------------------------------------------------------
       Net increase in net assets...................................................................    30,396,844       28,647,537
Net assets, beginning of period.....................................................................    33,967,195        5,319,658
- ------------------------------------------------------------------------------------------------------------------------------------

       Net assets, end of period (Note 6)...........................................................  $ 64,364,039     $ 33,967,195
====================================================================================================================================


   The accompanying notes are an integral part of these financial statements.
</TABLE>

                                                                               3

<PAGE>


                GREAT AMERICAN RESERVE VARIABLE ANNUITY ACCOUNT E

                          NOTES TO FINANCIAL STATEMENTS
                                  June 30, 1997
                                   (UNAUDITED)

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

(1) GENERAL
   Great American Reserve Variable Annuity Account E ("Account E") is registered
under the  Investment  Company  Act of 1940,  as amended,  as a unit  investment
trust.  Account E was established on November 12, 1993 and commenced  operations
on July 25, 1994 as a segregated  investment  account for  individual  and group
variable annuity  contracts issued by Great American Reserve  Insurance  Company
(the  "Company")  which are  registered  under the  Securities  Act of 1933. The
operations of Account E are included in the  operations of the Company  pursuant
to the provisions of the Texas Insurance Code. The Company is an indirect wholly
owned  subsidiary  of  Conseco,  Inc.,  a  publicly-held  specialized  financial
services holding company listed on the New York Stock Exchange.

   Prior to June 1, 1995,  Account E invested solely in shares of the portfolios
of the Conseco Series Trust.  Currently,  the following  investment  options are
available (effective date in parenthesis):

THEALGER  AMERICAN  FUND  
   Growth  Portfolio  (June  1,  1996)  
   Leveraged  AllCap Portfolio (June 1, 1995) 
   MidCap Portfolio (June 1, 1996)
   Small Capitalization Portfolio  (June 1, 1995)

AMERICAN CENTURY VARIABLE PORTFOLIOS, INC. (MAY 1, 1997)
   Value Fund
   International Fund

BERGER  INSTITUTIONAL  PRODUCTS  TRUST 
   100 Fund (June 1, 1996) 
   Growth and Income Fund  (June  1,  1996)  
   Small Company   Growth  Fund  (June  1,  1996)  
   BIAM International Fund (May 1, 1997)

CONSECO SERIES TRUST
   Asset Allocation Portfolio
   Common Stock Portfolio
   Corporate Bond Portfolio
   Government Securities Portfolio
   Money Market Portfolio

THE DREYFUS SOCIALLY RESPONSIBLE GROWTH FUND, INC. (JUNE 1, 1995)
DREYFUS STOCK INDEX FUND (JUNE 1, 1995)

FEDERATED INSURANCE SERIES (JUNE 1, 1995)

   High Income Bond Fund II International
   Equity Fund II
   Utility Fund II

THE JANUS ASPEN SERIES (JUNE 1, 1995)
   Aggressive Growth Portfolio
   Growth Portfolio
   Worldwide Growth Portfolio

NEUBERGER & BERMAN ADVISERS  MANAGEMENT  TRUST (MAY 1, 1997) 
   Partners  Portfolio
   Limited Maturity Bond Portfolio

STRONG CAPITAL VARIABLE INSURANCE FUNDS, INC. (MAY 1, 1997)
   Growth II Fund

STRONG SPECIAL FUND II (MAY 1, 1997)

THE VAN ECK WORLDWIDE INSURANCE TRUST
   Worldwide Hard Assets Fund
      (formerly Gold and Natural Resources Fund)  (June 1,1995)
   Worldwide Bond Fund  (June 1, 1995)
   Worldwide Emerging Markets Fund (June 1, 1996)

   Van Eck Worldwide  Insurance Trust  terminated the Worldwide Hard Assets Fund
on May 1, 1997 and the Gold and Natural Resources Fund was renamed the Worldwide
Hard Assets Fund.  The  remaining  units in the old  Worldwide  Hard Assets Fund
represent contract owners who have not transferred out.

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

   Investments  in portfolio  shares are valued using the net asset value of the
respective  portfolios at the end of each New York Stock Exchange  business day.
Investment share  transactions are accounted for on a trade date basis (the date
the order to purchase  or redeem  shares is  executed)  and  dividend  income is
recorded on the  ex-dividend  date. The cost of investments in portfolio  shares
sold is determined on a first-in  first-out  basis.  Account E does not hold any
investments which are restricted as to resale.

   Net  investment  income  and  net  realized   gains  (losses)  and unrealized
appreciation  (depreciation)  on investments  are allocated to  the contracts on
each  valuation  date based on each  contract's  pro rata share of the assets of
Account E as of the beginning of the valuation date.

FEDERAL INCOME TAXES
   No  provision  for  federal  income  taxes has been made in the  accompanying
financial  statements  because the  operations  of Account E are included in the
total  operations of the Company,  which is treated as a life insurance  company
for federal income tax purposes under the Internal  Revenue Code. Net investment
income and realized gains (losses) are retained in Account E and are not taxable
until  received  by the  contract  owner or  beneficiary  in the form of annuity
payments or other distributions.

ANNUITY RESERVES
   Deferred  annuity  contract  reserves  are comprised of net contract purchase
payments less redemptions and benefits.  These reserves  are adjusted  daily for
the net investment  income  and  net  realized  gains  (losses)  and  unrealized
appreciation (depreciation) on investments.

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

(3) PURCHASES AND SALES OF
    INVESTMENTS IN PORTFOLIO SHARES

   The  aggregate  costs of purchases of  investments  in portfolio  shares were
$34,342,625  and  $29,565,192 for the six months ended June 30, 1997 and for the
year ended December 31, 1996, respectively. The aggregate proceeds from sales of
investments  in portfolio  shares were  $6,301,656  and  $2,741,697  for the six
months  ended  June  30,  1997  and  for  the  year  ended  December  31,  1996,
respectively.

(4) DEDUCTIONS AND EXPENSES

   Although  periodic  retirement  payments to contract owners vary according to
the investment performance of the portfolios,  such payments are not affected by
mortality or expense  experience  because the Company  assumes the mortality and
expense risks under the contracts.

   The  mortality  risk  assumed by the Company  results  from the life  annuity
payment  option in the  contracts  in which the Company  agrees to make  annuity
payments regardless of how long a particular annuitant or other payee lives. The
annuity  payments  are  determined  in  accordance  with annuity  purchase  rate
provisions  established  at the  time the  contracts  are  issued.  Based on the
actuarial  determination of expected mortality,  the Company is required to fund
any deficiency in the annuity payment reserves from its general account assets.

4

<PAGE>
                GREAT AMERICAN RESERVE VARIABLE ANNUITY ACCOUNT E

                    NOTES TO FINANCIAL STATEMENTS - CONTINUED
                                  June 30, 1997
                                   (UNAUDITED)
================================================================================
   The expense risk assumed by the Company is the risk that the  deductions  for
sales and  administrative  expenses may prove  insufficient  to cover the actual
sales and  administrative  expenses.  The Company deducts daily from Account E a
fee, which is equal on an annual basis to 1.25 percent of the daily value of the
total  investments  of Account E, for assuming the mortality and expense  risks.
These fees were $283,085 and $211,735 for the six months ended June 30, 1997 and
for the year ended December 31, 1996, respectively.

   Pursuant to an  agreement  between  Account E and the  Company  (which may be
terminated  by the  Company),  the  Company  provides  sales and  administrative
services to Account E, as well as a minimum death  benefit prior to  retirement.
The  Company  may deduct a  percentage  of amounts  surrendered  to cover  sales
expenses.  The  percentage  varies up to 9.00  percent  based upon the number of
years the contract has been held.  In addition,  the Company  deducts units from
individual contracts annually and upon full surrender to cover an administrative
fee of $30.  Sales and  administrative  charges were $45,422 and $21,774 for the
six  months  ended  June 30,  1997 and for the year  ended  December  31,  1996,
respectively.  The Company  also deducts  daily from  Account E a fee,  which is
equal on an  annual  basis  to 0.15  percent  of the  daily  value of the  total
investments  of Account E, for  administrative  expenses.  These  expenses  were
$33,970  and  $24,908  for the six months  ended June 30,  1997 and for the year
ended December 31, 1996, respectively.

(5) OTHER TRANSACTIONS WITH AFFILIATES

   Conseco  Equity Sales,  Inc.,  an affiliate of the Company,  is the principal
underwriter  and performs all variable  annuity sales functions on behalf of the
Company.

(6)  NET ASSETS

   Net assets consisted of the following at June 30, 1997:

================================================================================
Proceeds from the sales of units since organization,
   less cost of units redeemed....................................  $ 57,060,219
Undistributed net investment income ..............................     3,413,697
Undistributed net realized gains on sales of investments..........       209,423
Net unrealized apppreciation of investments.......................     3,680,700
- --------------------------------------------------------------------------------
     Total net assets.............................................  $ 64,364,039
================================================================================

                                                                               5
<PAGE>

                        CONSECO CAPITAL MANAGEMENT, INC.

================================================================================
REPORT FROM
THE PRESIDENT

   Dear Contract Owner:

   The  performance  of the  Conseco  Series  Trust for Great  American  Reserve
Variable Account E for the first six months of 1997 is presented below:
                                                                     MORNINGSTAR
                                                     SIX MONTHS       SIX MONTHS
                                                        ENDED           ENDED
                                                       JUNE 30,        JUNE 30,
PORTFOLIO                                                1997          1997 (1)
- --------------------------------------------------------------------------------

Asset Allocation..................................      5.33%           12.56%
Common Stock......................................      3.63%            9.64%
Corporate Bond....................................      3.24%            2.40%
Government Securities.............................      2.17%            2.11%
Money Market......................................      1.84%            1.89%
- --------------------------------------------------------------------------------

Note: Past performance is not indicative of future results.
(1) Average  Accumulation Unit Value Total Return for each respective peer group
    from Morningstar Variable Annuity/Life Performance Report through 6/30/97.

   The stock market  continues on a torrid pace. After  back-to-back  returns of
37.54% and 22.95% for 1995 and 1996,  by the  Standard & Poor's 500 ("S&P 500"),
during  the first six  months of 1997 has the S&P 500 up  20.60%.  Yet the broad
market,  while still showing solid  returns,  has not kept pace with the elusive
S&P 500  benchmark.  There  is a  significant  gulf  in  returns  between  large
capitalization  stocks and small  capitalization  stocks.  This  divergence  has
persisted for well over a year and according to Barron's magazine (May 5, 1997),
we have not seen such divergence since 1937.

   What has  occurred  in our  stock  market is  exactly  what  Federal  Reserve
Chairman  Greenspan  feared when he was preparing the markets for an increase in
short-term  interest rates last March: that the exuberance of an asset inflation
could work its way into the economy.  In fact,  one can argue that the inflation
of stock prices is helping to drive the economy. The stock market has become the
defining event of the 1990s,  permeating  every aspect of our lives.  Consumers'
balance sheets have been  significantly  strengthened,  and their  retirement is
less  dependent on the shrinking  government  safety net. When combined with the
cozy job and income picture,  it should be no surprise that consumer  confidence
is at 30-year highs.

   Given the  decline in the level of  interest  rates and the  emphasis  in the
stock  market,  we believe the  financial  markets are  unprepared,  both from a
fundamental and technical standpoint,  for what the next couple of quarters will
bring. There is likely to be a re-assessment of market complacency in the months
ahead in  response  to an  economic  rebound  following  the pause in the second
quarter.  We continue to believe that the next move in the Federal Fund interest
rate is likely to be upward,  and that the case for a  tightening  could  become
clear very quickly if the economy rebounds during the summer.  However,  at this
stage,  we do not  expect a repeat  of 1994,  where  multiple  increases  by the
Federal Reserve Board had a significant impact on fixed income valuations.

   Longer term,  however, we are very encouraged by the position of the economy.
The catalyst in this expansion is capital  investment--investment in information
technology  which will  continue to help in  improvements  in  productivity.  We
expect the  consumer  to remain  very sound given the growth in wages and wealth
creation, decreased unemployment, and soaring consumer confidence levels.

   Sincerely,
   /s/ Maxwell E. Bublita
   ----------------------
   Maxwell E. Bublitz
   President


REPORT FROM THE
ASSET ALLOCATION PORTFOLIO ADVISERS

   During the first half of 1997,  we  maintained  roughly a 60-40 split between
stocks and bonds.  While we have  conceded  that the equity market was not cheap
toward the end of 1996, we have not deviated significantly from the asset mix we
held throughout last year.
   There  is   significant   dispersion   between  the   performance   of  large
capitalization   and  small   capitalization   stocks,   with  the  large   caps
outperforming so far this year. Yet, we have continued to find  opportunities to
invest in the  equity  area.  If it becomes  more  difficult  to uncover  equity
investment  opportunities,  we would consider  reducing our overall  exposure to
stocks.
   Within the fixed  income  portion of the  portfolio,  we have had very strong
performance  this year from the high-yield  sector.  Our strategy is to use high
yield bonds in combination  with investment grade securities to provide a higher
level of income to the portfolio.  Looking ahead, we may increase the allocation
to convertible  bonds as relative  value  improves and investment  opportunities
within the sector are identified.


   /s/ Gregory J. Hahn            /s/ Thomas J. Pence
   -------------------            -------------------
   Gregory J. Hahn, CFA           Thomas J. Pence
   Senior Vice President          Vice President
   Portfolio Manager              Portfolio Manager



6
<PAGE>

                        CONSECO CAPITAL MANAGEMENT, INC.
================================================================================

REPORT FROM THE
COMMON STOCK PORTFOLIO ADVISER

   Having just  completed the second quarter of 1997, we have to admit that even
from our fully-engaged vantage point, it was quite a ride! Seldom in the history
of the market have  investors  been able to witness such extreme  divergence and
still been able to preserve (and even  increase) the value of their  portfolios.
To begin with,  investor  sentiment  (as measured by  Investor's  Intelligence),
moved from 83%  bullish in  mid-January  to only 31.9% by April 18. This was the
lowest  reading  in this  popular  survey in over 31/2  years and it came on the
heels of a Federal  Reserve  Board (the  "Fed") rate hike in late March that led
investors  to fear that the Fed had begun a long and painful  process of slowing
the economy and the market.  In retrospect  however,  this  excessive  pessimism
proved to be just another great entry point, as the market began a 20% rally for
the balance of the quarter  after  economic  data pointed to a  deceleration  in
Gross  National  Product,  led  by  weakening  consumer  spending.  Also,  as  a
continuation of a previously  mentioned anomaly, the performance of the Standard
& Poor's 500 ("S&P 500")  continued to surge ahead of almost  everything else in
the market,  led by the persistent capital flows into index funds. As a point of
reference,  the  Vanguard  Index 500 Fund (one of the largest  and more  popular
index mutual  funds)  experienced  nearly $9 billion in new inflows in the first
six months of 1997.  This inflow alone exceeded the total invested assets of the
fund five years ago when net assets were $8.5 billion, well below the nearly $39
billion  invested  in the fund  today.  It's no wonder we hear  about one active
manager  after  another  throwing in the towel and  abandoning  a  long-standing
investment strategy in favor of "index hugging."

   During  the  quarter,  the S&P 500  returned  17.45%,  slightly  ahead of the
Russell 2000 return of 16.21%. As mentioned above, the solid performance  posted
by the  Russell  2000  occurred  mostly in May after  small  cap  stocks  became
extremely over-sold in April. On a year-to-date basis, the S&P 500 is up 20.60%,
still well ahead of the Russell  (+10.4%)  and much of the broader  market.  The
Common Stock Portfolio, not including separate account expenses, returned 14.27%
for the  quarter  and  4.36% for the  first  half of the year.  The gains in the
market in the large cap sectors were mostly in  cyclicals,  such as truckers and
machines,  but strong  returns  were also posted in  technology  and  networking
stocks  which  rebounded  off of  April  lows,  and in  software  and  the  drug
companies.  The rally in small caps in May was led by technology  issues,  which
bore the brunt of the  March-April  sell-off,  and in health care,  consumer and
energy  sectors.  Some of the quarter's  worst returns were  experienced in gold
producers, oil exploration and production companies, utilities and restaurants.

   Our activity  during the quarter was driven by our efforts to take  advantage
of the  weakness in April and increase our mix of more liquid names at depressed
levels.   This  resulted  in  a  slightly  larger   capitalization  mix  by  the
quarter-end,  with  10% of our  model  portfolio  in  large  cap  names  (mostly
financials),  62% in mid-cap and 28% in small-cap  (we held 35% in small-caps at
the end of the last quarter). Some of the names added in the quarter were energy
issues such as BJ Services,  Kinder  Morgan  Energy,  technology  issues such as
Andrew Corp.,  Kulicke & Soffa,  Exar and Dynatech and other names such as Great
Lakes  Chemical,  Dentsply,  Rouse and Hasbro.  On the selling  side,  we exited
Cellstar, one of our larger holdings with a nearly 70% gain and used strength in
names such as Quantum Corp.,  Med Partners,  and Apache to generate cash for new
commitments.  Lastly,  we exited Finish Line and Footstar after growing pains by
Nike caused the fundamentals in athletic footwear retailing to turn negative.

   Going forward, we plan to stay diligently focused on our bottom-up discipline
of  uncovering  growing  businesses  that can still be purchased  at  reasonable
valuations. Although we are not going to concern ourselves with the direction of
the market over the balance of 1997,  we have to admit that further  progress in
the S&P 500 from here seems difficult.  To continue to advance,  the market must
rationalize  even higher price to earnings ratios than we have today,  which are
quite high by  historical  measures.  Whatever the course of the second half, we
will  keep  a  watchful  eye  for  excessive  speculation.  If  such  conditions
materialize,  we will  not  hesitate  to  take  gains  when  our  stocks  become
overvalued  and sit on the  sidelines  until  more  great  buying  opportunities
present themselves.

   /s/ Tom Pence
   -------------
   Tom Pence
   Vice President
   Portfolio Manager



REPORT FROM THE
CORPORATE BOND PORTFOLIO ADVISER

   Through the first half of 1997,  the fixed  income  markets  have traded in a
very narrow range.  In spite of strong  economic  growth,  the downward trend in
bond yields has  continued  through  the second  quarter  based on the  market's
belief that inflation will not be a concern.  The Federal Open Market Committee,
which raised short term rates 25 basis points in March,  has left interest rates
to drift with the market's currents through the second quarter.  However,  given
the  healthy  economy,  the very  tight  labor  markets  and  fairly  tame price
pressures, there is concern of the potential for a pick-up in inflation later in
the year.

   The portfolio  continues to maintain a healthy  exposure to the  Bank/Finance
and  Industrial  sectors.  As an  example of the type of  security  we have been
investing  in,  we  purchased  the debt of First USA Bank  based on its  pending
merger  with higher  rated Banc One  Corporation.  We expect to see  incremental
returns  once  First USA Bank is  upgraded  after  the  merger  closes.  Salomon
Brothers  continues to be one of the largest holdings and our Brokerage analyst,
Rob Cook, is impressed with the string of profitable  quarters which the company
has reported over the past two years.  In the  industrial  sector,  we purchased
TransOcean  Offshore,  an oil and gas  exploration  company  which we believe is
cheap to its current ratings.  In the utility area, we purchased NRG Energy,  an
independent power producer which is a wholly-owned subsidiary of Northern States
Power.

   While the  mortgage-backed  securities sector generally appears fully valued,
we have increased  portfolio  exposure to the  Asset-Backed  Securities  ("ABS")
sector. We continue to utilize ABS in the shorter portion of the portfolio where
we believe certain ABS offer excellent relative value.  Recently, we invested in
GreenTree 97-B-B which is collateralized by consumer loans. We also added to our
position in New York City Tax Lien 96-1-B  which  continues  to offer  excellent
value shorter portion of the fixed income market.

   While there is not a  significant  yield  advantage in  corporate  securities
relative to U.S.  Treasury yields,  we believe there is value in certain taxable
municipal  bonds.  This sector has been a growing part of the  portfolio  and we
have recently added Mississippi  Hospital Equipment and Facilities Authority and
Tulane University which is insured by the Mutual Bond Insurance Association.

   Our style has been to maintain a level of interest rate  exposure  consistent
with the general  market and add  incremental  return by  investing  in specific
securities  which are considered to be undervalued.  This style has held up well
over the past six months, as well as over longer time frames.


   /s/ Gregory J. Hahn
   -------------------
   Gregory J. Hahn, CFA
   Senior Vice President
   Portfolio Manager


                                       7
<PAGE>

                        CONSECO CAPITAL MANAGEMENT, INC.
================================================================================

REPORT FROM THE
GOVERNMENT SECURITIES PORTFOLIO ADVISER

   The  Government  Securities  Portfolio  has  taken a  pragmatic  approach  in
addressing  the lower  volatility  in the bond  market.  The  addition of higher
coupon agency debt and taxable municipal debt has increased coupon income to the
fund. The liquidity of both these  subsectors is quite good, and they contribute
significantly  to  overall  performance.  The  essence of  performance  when the
portfolio  is invested at a similar  duration as the  benchmark  is dependent on
security selection. To that end, our efforts have been concentrated on that area
in the last quarter.  Our guarded stance toward  interest rates at this juncture
has increased the appeal of higher coupon mortgage-backed securities.

   In the coming  quarter,  we expect to maintain  our  conservative  stance and
duration. We would also expect to increase income via the purchase of additional
taxable  municipal bonds,  mortgage-backed  securities,  and U.S. agency debt. A
portion  of the  securities  held  in the  portfolio  will  continue  to be U.S.
Treasury bonds.  Lightly traded U.S.  Government bonds will continue to hold our
attention. The benefit of using this type of security rests on the higher yields
available than on heavily traded bonds.

   In a market as efficient as the  government  bond market,  the  difficulty of
finding mispriced securities can be challenging. However, by accessing agency or
municipal  debt,  opportunities  from  time to  time  present  themselves.  This
mispricing phenomenon may come in the form of structure, credit or liquidity.


   /s/ G. Nolan Smith
   ------------------
   G. Nolan Smith
   Vice President
   Portfolio Manager



REPORT FROM THE
MONEY MARKET PORTFOLIO ADVISER

   During the first half of 1997, the Federal Open Market Committee ("FOMC") met
three times to discuss the economic outlook and the  implementation  of monetary
policy.  In March,  The Federal  Reserve  raised the Federal  Funds  target rate
("target rate") to a 5.50%  discount,  and most banks raised their prime rate to
8.5%. The Federal Reserve's argument that higher wage pressures which could lead
to higher prices was  reiterated for the increase.  Price  inflation was subdued
while the core  numbers for the Consumer  Pricing  Index  ("CPI")  reached a .2%
level and the core Producer  Pricing  Index ("PPI")  reached a -.1% level in the
month of February. The meeting on May 20, 1997, suggested that economic activity
has expanded at a slower rate than 1996 and early 1997. This information led the
Federal Reserve to leave the target rate unchanged at 5.50%.

   Some of the  highlights of the first half were low  unemployment,  weak price
inflation, and quarter end pressures.  Unemployment inched downward from 4.9% in
April to 4.8% in May which led to concerns over rising inflation. These concerns
were eased after the CPI and PPI numbers showed moderate increases in the prices
of goods.  Both indexes were held down by lower energy  prices.  The CPI and PPI
core numbers,  which exclude  volatile  food and energy  prices,  also rose at a
moderate pace as compared to the previous year.

   Quarter-end  pressures from brokers who needed to liquidate  their  inventory
lead to increased  yields in short-term  securities.  Top tier Commercial  Paper
traded  over the  quarter  end at a 6.20%  discount,  as compared to a target of
5.50%.  This pressure is caused by brokers  needing to liquidate  inventory from
their balance sheets for the quarter-end.

   The  Federal  Reserve  Bank of  Philadelphia's  survey  outlook  for the U.S.
economy in the second  half  predicted  slower  growth and tame  inflation.  The
survey  showed an economy  that will expand at a 2.4% annual pace as compared to
the 5.8%  annual  pace in the first  quarter.  Commercial  paper  discounts  are
relatively flat going out six to nine months  reflecting no current pressures to
tighten or ease the target rate.

   The portfolio  achieved a 2.78% gross return,  versus the benchmark return of
2.76%.  The benchmark used for the portfolio is weighted by a combination of 75%
of the  commercial  paper index and 25% of Payden & Rygel 1-Year  Treasury  Bill
Index.

   Throughout the first half, Top-Tier 30-day commercial paper went from trading
at a 5.09% discount on March 14, 1997, to a 6.20% discount on June 30,1997.  The
yield on the 3-month  T-Bill varied  between 4.835% and 5.397% and ended on June
30 at a 5.167%  yield.  The 1-year  Bill went from  yielding  5.422% on February
14,1997, to 6.069% on April 25, 1997.

   The objectives of the Money Market Portfolio have not changed.  We attempt to
balance  safety,  liquidity,  and total  return in managing a fully  diversified
portfolio of money market  securities.  These objectives are met by investing in
United States Government and agency obligations,  top-tier commercial paper, and
highly rated short corporate debt.


   /s/ William F. Ficca
   --------------------
   William F. Ficca
   Portfolio Manager

8

<PAGE>


                                                   CONSECO SERIES TRUST

                                            STATEMENT OF ASSETS AND LIABILITIES
                                                       June 30, 1997
                                                        (UNAUDITED)
<TABLE>
<CAPTION>
====================================================================================================================================
                                                                           ASSET       COMMON     CORPORATE  GOVERNMENT     MONEY
                                                                         ALLOCATION     STOCK       BOND     SECURITIES     MARKET
                                                                          PORTFOLIO   PORTFOLIO   PORTFOLIO   PORTFOLIO   PORTFOLIO
====================================================================================================================================
Assets:
   Investments in securities (cost or amortized cost - 
     $19,351,874, $161,122,105, $18,720,222, $3,976,793, 
<S>                                                                   <C>           <C>          <C>         <C>         <C>        
     and $7,721,047, respectively).............................       $ 20,949,821  $181,795,940 $18,850,325 $ 3,958,747 $ 7,721,047
   Cash........................................................            258,882       139,366     783,638     176,217     120,180
   Accrued interest and dividends..............................            166,803       171,065     333,811      42,457       8,154
   Receivable for securities sold..............................          1,883,799    17,001,411   2,380,169     340,375     300,000
   Receivable for shares sold..................................             41,799       480,519      10,043          --          --
- ------------------------------------------------------------------------------------------------------------------------------------
       Total assets............................................         23,301,104   199,588,301  22,357,986   4,517,796   8,149,381
- ------------------------------------------------------------------------------------------------------------------------------------

Liabilities:
   Accrued expenses............................................             13,033       122,317      11,346       2,352       2,975
   Payable for securities purchased............................          2,195,898    14,478,392   3,152,718     517,505     297,354
   Payable for shares redeemed.................................                 --            --          --         228      18,440
- ------------------------------------------------------------------------------------------------------------------------------------
       Total liabilities.......................................          2,208,931    14,600,709   3,164,064     520,085     318,769
- ------------------------------------------------------------------------------------------------------------------------------------
         Net assets (Note 5)...................................       $ 21,092,173  $184,987,592 $19,193,922 $ 3,997,711   7,830,612
====================================================================================================================================

Shares outstanding (unlimited number of shares authorized).....          1,551,030     8,617,808   1,921,976     335,873   7,830,612
Net asset value, offering and redemption price per share.......       $      13.60  $      21.47 $      9.99 $     11.90  $     1.00
====================================================================================================================================
</TABLE>


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

                                                                               9

<PAGE>



                              CONSECO SERIES TRUST

                             STATEMENT OF OPERATIONS
                     For the Six Months Ended June 30, 1997
                                   (UNAUDITED)


<TABLE>
<CAPTION>
====================================================================================================================================
                                                                          ASSET       COMMON     CORPORATE  GOVERNMENT     MONEY
                                                                        ALLOCATION     STOCK       BOND     SECURITIES     MARKET
                                                                         PORTFOLIO   PORTFOLIO   PORTFOLIO   PORTFOLIO   PORTFOLIO
====================================================================================================================================
Investment income:
<S>                                                                  <C>           <C>          <C>         <C>          <C>       
   Dividends...................................................      $     29,651  $    439,649 $        -- $        --  $       --
   Amortization................................................             1,053            --       1,843          --          --
   Interest....................................................           324,709       281,251     651,350     131,063     194,373
- -----------------------------------------------------------------------------------------------------------------------------------
       Total investment income.................................           355,413       720,900     653,193     131,063     194,373
- -----------------------------------------------------------------------------------------------------------------------------------
Expenses:
   Investment advisory fees....................................            50,702       508,513      44,865       9,819       8,781
   Compensation expenses.......................................             7,447        66,922       7,077       1,510       2,831
   Custodial fees..............................................            11,647         8,274       6,525       4,023       3,163
   Other.......................................................            13,123       118,108      12,491       2,669       4,685
- -----------------------------------------------------------------------------------------------------------------------------------
       Total expenses..........................................            82,919       701,817      70,958      18,021      19,460
   Less: Expenses charged to the Adviser (Note 3)..............            13,780        23,799       8,147       4,275       3,654
- -----------------------------------------------------------------------------------------------------------------------------------
         Net expenses..........................................            69,139       678,018      62,811      13,746      15,806
- -----------------------------------------------------------------------------------------------------------------------------------
           Net investment income...............................           286,274        42,882     590,382     117,317     178,567
- -----------------------------------------------------------------------------------------------------------------------------------
Net realized gains (losses) on sales of investments............         1,150,678    19,563,237      81,987       3,243         (60)
- -----------------------------------------------------------------------------------------------------------------------------------
Unrealized appreciation (depreciation) of investments:
   Beginning of period ........................................         1,873,913    32,528,460      86,529      (9,879)         --
   End of period (Note 4)......................................         1,597,947    20,673,835     130,103     (18,045)         --
- -----------------------------------------------------------------------------------------------------------------------------------
     Net change in unrealized appreciation (depreciation) of 
       investments ............................................          (275,966)  (11,854,625)     43,574      (8,166)         --
- -----------------------------------------------------------------------------------------------------------------------------------
         Net realized and unrealized gains (losses) on investments        874,712     7,708,612     125,561      (4,923)        (60)
- -----------------------------------------------------------------------------------------------------------------------------------
            Net increase in net assets from operations.........       $ 1,160,986  $  7,751,494 $   715,943 $   112,394  $  178,507
===================================================================================================================================

</TABLE>
   The accompanying notes are an integral part of these financial statements.

10

<PAGE>



                              CONSECO SERIES TRUST

                       STATEMENTS OF CHANGES IN NET ASSETS
   For the Six Months Ended June 30, 1997 and the Year Ended December 31,1996
<TABLE>
<CAPTION>
====================================================================================================================================
                                                    ASSET ALLOCATION                 COMMON STOCK             CORPORATE BOND
                                                       PORTFOLIO                      PORTFOLIO                  PORTFOLIO
                                               --------------------------   --------------------------   --------------------------
                                                 SIX MONTHS    YEAR ENDED     SIX MONTHS    YEAR ENDED     SIX MONTHS    YEAR ENDED
                                               ENDED JUNE 30, DECEMBER 31,  ENDED JUNE 30, DECEMBER 31,  ENDED JUNE 30, DECEMBER 31,
                                                    1997          1996           1997          1996           1997          1996
                                                 (UNAUDITED)    (AUDITED)     (UNAUDITED)    (AUDITED)     (UNAUDITED)    (AUDITED)
====================================================================================================================================
Changes from operations:
<S>                                               <C>          <C>           <C>           <C>            <C>          <C>         
   Net investment income......................... $  286,274   $   395,293   $    42,882  $    82,918     $  590,382   $  1,106,647
   Net realized gains (losses) on sales of 
     investments                                   1,150,678     1,798,137    19,563,237   32,662,345         81,987         (5,075)
   Net change in unrealized appreciation 
     (depreciation) of investments................. (275,966)    1,077,575   (11,854,625)  19,248,985         43,574       (277,156)
- ------------------------------------------------------------------------------------------------------------------------------------
      Net increase in net assets from operations...1,160,986     3,271,005     7,751,494   51,994,248        715,943        824,416
- ------------------------------------------------------------------------------------------------------------------------------------
Net income equalization (Note 2)...................  (28,980)     (117,810)     (117,424)    (310,774)        (1,674)        (8,548)
- ------------------------------------------------------------------------------------------------------------------------------------
Dividends to shareholders from net investment
  income and net realized short-term capital gains..(890,141)   (1,838,944)   (9,534,374) (26,591,735)      (673,306)    (1,100,232)
- ------------------------------------------------------------------------------------------------------------------------------------
Distribution to shareholders from net realized
   long-term capital gains ......................         --      (354,487)           --   (6,153,526)            --             --
- ------------------------------------------------------------------------------------------------------------------------------------
Capital share transactions:
   Net proceeds from sales of shares.............  4,273,613     5,671,987     9,932,851   15,914,256      2,171,302      2,840,237
   Net asset value of shares issued  from 
     reinvestment of dividends and distributions.    919,121     2,311,241     9,651,798   33,056,035        674,980      1,108,780
   Cost of shares redeemed....................... (1,074,632)   (1,794,161)   (4,029,243)  (6,211,539)    (1,156,663)    (2,247,681)
- ------------------------------------------------------------------------------------------------------------------------------------
       Net increase in net assets from capital
         share transactions .....................  4,118,102     6,189,067    15,555,406   42,758,752      1,689,619      1,701,336
- ------------------------------------------------------------------------------------------------------------------------------------
           Net increase in net assets............  4,359,967     7,148,831    13,655,102   61,696,965      1,730,582      1,416,972
Net assets, beginning of period.................. 16,732,206     9,583,375   171,332,490  109,635,525     17,463,340     16,046,368
- ------------------------------------------------------------------------------------------------------------------------------------
           Net assets, end of period (Note 5)....$21,092,173   $16,732,206  $184,987,592 $171,332,490    $19,193,922  $  17,463,340
====================================================================================================================================
Share data:
   Shares sold...................................    320,314       429,309       473,825      760,970        218,484        285,892
   Shares issued from reinvestment
     of dividends and distributions..............     71,623       174,386       496,759    1,553,738         67,973        111,611
   Shares redeemed...............................    (83,216)     (134,824)     (194,830)    (290,666)      (116,127)      (227,117)
- ------------------------------------------------------------------------------------------------------------------------------------
     Net increase in number of shares outstanding    308,721       468,871       775,754    2,024,042        170,330        170,386
====================================================================================================================================

</TABLE>

                                                                              11

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

<PAGE>



                              CONSECO SERIES TRUST

                 STATEMENTS OF CHANGES IN NET ASSETS - CONTINUED
                 For the Six Months Ended June 30, 1997 and the
                          Year Ended December 31, 1996
<TABLE>
<CAPTION>

====================================================================================================================================
                                                                             GOVERNMENT SECURITIES           MONEY MARKET
                                                                                   PORTFOLIO                   PORTFOLIO
                                                                          ---------------------------  -----------------------------
                                                                            SIX MONTHS    YEAR ENDED     SIX MONTHS     YEAR ENDED
                                                                          ENDED JUNE 30, DECEMBER 31,  ENDED JUNE 30,  DECEMBER 31,
                                                                               1997          1996           1997           1996
                                                                            (UNAUDITED)    (AUDITED)     (UNAUDITED)     (AUDITED)
====================================================================================================================================
Changes from operations:
<S>                                                                        <C>            <C>           <C>             <C>       
   Net investment income................................................   $   117,317    $  257,382    $   178,567     $  288,886
   Net realized gains (losses) on sales of investments..................         3,243        50,341            (60)            17
   Net change in unrealized depreciation
     of investments.....................................................        (8,166)     (207,272)            --             --
- ------------------------------------------------------------------------------------------------------------------------------------
       Net increase in net assets from operations.......................       112,394       100,451        178,507        288,903
- ------------------------------------------------------------------------------------------------------------------------------------
Net income equalization (Note 2)........................................           291         2,180             --             --
- ------------------------------------------------------------------------------------------------------------------------------------
Dividends to shareholders from net investment income
   and net realized short-term capital gains............................      (125,847)     (254,150)      (178,507)      (288,903)
- ------------------------------------------------------------------------------------------------------------------------------------
Distribution to shareholders from net realized
   long-term capital gains .............................................             --      (16,363)            --             --
- ------------------------------------------------------------------------------------------------------------------------------------
Capital share transactions:
   Net proceeds from sales of shares....................................       294,593       282,122      5,572,162      4,844,730
   Net asset value of shares issued  from reinvestment
     of dividends and distributions.....................................       125,556       268,333        178,507        288,903
   Cost of shares redeemed..............................................      (432,967)     (971,489)    (4,904,720)    (3,544,847)
- ------------------------------------------------------------------------------------------------------------------------------------
       Net increase (decrease) in net assets from
         capital share transactions ....................................       (12,818)     (421,034)       845,949      1,588,786
- ------------------------------------------------------------------------------------------------------------------------------------
           Net increase (decrease) in net assets........................       (25,980)     (588,916)       845,949      1,588,786
Net assets, beginning of period.........................................     4,023,691     4,612,607      6,984,663      5,395,877
- ------------------------------------------------------------------------------------------------------------------------------------
           Net assets, end of period (Note 5)...........................    $3,997,711    $4,023,691    $ 7,830,612     $6,984,663
- ------------------------------------------------------------------------------------------------------------------------------------
Share data:
   Shares sold..........................................................        24,895        23,306      5,572,162       4,844,730
   Shares issued from reinvestment
     of dividends and distributions.....................................        10,609        22,360        178,507         288,903
   Shares redeemed......................................................       (36,543)      (81,432)    (4,904,720)     (3,544,847)
- ------------------------------------------------------------------------------------------------------------------------------------
       Net increase (decrease) in number
         of shares outstanding..........................................        (1,039)      (35,766)       845,949       1,588,786
- ------------------------------------------------------------------------------------------------------------------------------------

</TABLE>

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


12


<PAGE>

                              CONSECO SERIES TRUST
                           ASSET ALLOCATION PORTFOLIO
                     STATEMENT OF INVESTMENTS IN SECURITIES
                                  June 30, 1997
                                   (UNAUDITED)


================================================================================
 NUMBER
OF SHARES                         SECURITY                               VALUE
- --------------------------------------------------------------------------------
         COMMON STOCKS
         (56.91% of total investments) (a)

         AIR TRANSPORTATION (2.19%)
   5,800 Atlas Air, Inc. (b)...........................              $   200,100
   9,350 Comair Holdings, Inc. ........................                  258,873
                                                                     -----------
                                                                         458,973
                                                                     -----------
         AMUSEMENT AND RECREATION SERVICES (1.48%)
   7,100 Cedar Fair, L.P. .............................                  310,625
                                                                     -----------
         APPAREL AND ACCESSORY STORES (2.09%)
  11,000 Claire's Stores, Inc. ........................                  192,500
   4,900 Shoe Carnival, Inc. (b).......................                   49,000
   7,500 Stage Stores, Inc. (b)........................                  195,938
                                                                     -----------
                                                                         437,438
                                                                     -----------
         BUSINESS SERVICES (8.50%)
   8,800 Affiliated Computer Services, Inc. (b)........                  246,400
   8,050 Autodesk, Inc. ...............................                  308,412
   3,450 CDI Corporation (b)...........................                  143,820
   9,600 Comdisco, Inc. ...............................                  249,600
  10,000 IKOS Systems, Inc. (b)........................                  213,750
   9,200 Renters Choice, Inc. (b)......................                  182,850
   9,205 Software Artistry, Inc. (b)...................                  146,129
  17,150 Sotheby's Holdings, Inc. .....................                  289,406
                                                                     -----------
                                                                       1,780,367
                                                                     -----------
         CHEMICALS AND ALLIED PRODUCTS (3.18%)
   4,300 The B.F. Goodrich Company ....................                  186,242
   4,850 Great Lakes Chemical Corporation .............                  254,019
   9,800 Serologicals Corporation (b)..................                  225,400
                                                                     -----------
                                                                         665,661
                                                                     -----------
         COMMUNICATIONS BY PHONE, TELEVISION,
         RADIO, CABLE (2.99%)
   6,600 Emmis Broadcasting Corporation (b)............                  287,925
  22,200 Tel-Save Holdings, Inc. (b)...................                  338,550
                                                                     -----------
                                                                         626,475
                                                                     -----------
         CONSTRUCTION--SPECIALIZED TRADES (0.80%)
   4,700 Dynatech Corporation (b)......................                  168,025
                                                                     -----------
         DEPOSITORY INSTITUTIONS (2.30%)
   2,850 First Bank System, Inc. ......................                  243,319
   4,250 Norwest Corporation ..........................                  239,063
                                                                     -----------
                                                                         482,382
                                                                     -----------
         DURABLE GOODS--WHOLESALE (0.31%)
   1,800 Applied Industrial Technologies, Inc. ........                   64,800
                                                                     -----------
         ELECTRIC, GAS, WATER, COGENERATION,
         SANITARY SERVICES (0.43%)
   1,900 Kinder Morgan Energy Partners, L.P. ..........                   91,200
                                                                     -----------
         ELECTRICAL EQUIPMENT, EXCEPT COMPUTERS (3.22%)
   7,700 Andrew Corporation (b)........................                  216,562
  12,305 Inter-City Products Corporation (b)...........                   66,902
   6,350 SBS Technologies, Inc. (b)....................                  146,844
   6,700 Semtech Corporation (b).......................                  244,550
                                                                     -----------
                                                                         674,858
                                                                     -----------
         ENGINEERING SERVICES, ACCOUNTING, MANAGEMENT (0.76%)
  12,950 Physician Support Systems, Inc. (b)...........                  158,638
                                                                     -----------
         FOOD STORES (1.29%)
  12,550 Casey's General Stores, Inc. .................                  270,214
                                                                     -----------
         FURNITURE AND FIXTURES (1.23%)
  13,300 Furniture Brands International, Inc. (b)......                  257,687
                                                                     -----------
         GENERAL MERCHANDISE STORES (1.93%)
  17,900 Ames Department Stores, Inc. (b)..............                  173,397
   8,450 Family Dollar Stores, Inc. ...................                  230,263
                                                                     -----------
                                                                         403,660
                                                                     -----------
         HEALTH SERVICES (1.25%)
   7,300 Quorum Health Group, Inc. (b).................                  260,975
                                                                     -----------
         HOTELS, OTHER LODGING PLACES (1.35%)
  12,900 La Quinta Inns, Inc. .........................                  282,187
                                                                     -----------
         INDUSTRIAL, COMMERCIAL MACHINERY,
         COMPUTERS (1.84%)
   4,500 EMC Corporation (b)...........................                  175,500
   6,500 Kulicke and Soffa Industries, Inc. (b)........                  211,042
                                                                     -----------
                                                                         386,542
                                                                     -----------
         MEASURING INSTRUMENTS, PHOTO GOODS, WATCHES (3.19%)
   8,150 Analogic Corporation .........................                  277,100
   4,000 DENTSPLY International, Inc. .................                  196,000
   3,050 SCI Systems, Inc. (b).........................                  194,438
                                                                     -----------
                                                                         667,538
                                                                     -----------
         MISCELLANEOUS MANUFACTURING (0.61%)
   4,500 Hasbro, Inc. .................................                  127,687
                                                                     -----------
         MISCELLANEOUS RETAIL (1.24%)
   6,750 Brylane Inc. (b)..............................                  260,293
                                                                     -----------
         MOTION PICTURES, FILMS (1.04%)
  49,250 Video Update, Inc. (b)........................                  218,522
                                                                     -----------
         MOTOR FREIGHT TRANSPORTATION, WAREHOUSES (0.89%)
  12,000 American Freightways Corporation (b)..........                  187,500
                                                                     -----------
         OIL AND GAS EXTRACTION (1.88%)
   3,300 BJ Services Company (b).......................                  176,962
  10,300 Oryx Energy Company (b).......................                  217,588
                                                                     -----------
                                                                         394,550
                                                                     -----------
         PAPER AND ALLIED PRODUCTS (1.90% )
   5,800 Schweitzer-Mauduit International, Inc. .......                  217,500
   2,150 St. Joe Corporation ..........................                  180,063
                                                                     -----------
                                                                         397,563
                                                                     -----------
         PERSONAL SERVICES (0.89%)
   7,200 CUC International Inc. (b)....................                  185,846
                                                                     -----------
         PRINTING, PUBLISHING AND ALLIED (1.19%)
   9,500 New England Business Service, Inc. ...........                  249,964
                                                                     -----------
         REAL ESTATE OPERATORS, AGENTS, MANAGERS (1.83%)
   5,850 Fairfield Communities, Inc. (b)...............                  196,706
   6,300 The Rouse Company ............................                  185,850
                                                                     -----------
                                                                         382,556
                                                                     -----------
         RUBBER AND MISCELLANEOUS PLASTIC PRODUCTS (1.09%)
   4,900 Reebok International Ltd. ....................                  229,075
                                                                     -----------
         SECURITY AND COMMODITY BROKERS (2.33%)
   3,400 Franklin Resources, Inc. .....................                  246,711
   9,300 New England Investment Companies, L.P. .......                  240,638
                                                                     -----------
                                                                         487,349
                                                                     -----------
                                                        (Continued)

                                                                              13

<PAGE>

                              CONSECO SERIES TRUST
                           ASSET ALLOCATION PORTFOLIO
                     STATEMENT OF INVESTMENTS IN SECURITIES
                                  June 30, 1997
                                   (UNAUDITED)

================================================================================
 NUMBER
OF SHARES                         SECURITY                               VALUE
- --------------------------------------------------------------------------------
         TRANSPORTATION EQUIPMENT (1.69%)
  11,600 Coltec Industries Inc. (b)................................  $   226,200
   8,100 Kellstrom Industries, Inc. (b)............................      127,575
                                                                     -----------
                                                                         353,775
                                                                     -----------
         TOTAL COMMON STOCKS (COST $ 10,532,389)...................   11,922,925
                                                                     -----------
         PREFERRED STOCKS
         (2.07% of total investments) (a)

         MOTION PICTURES, FILMS (2.07%)
     393 Time Warner Companies, Inc.,
         10.25%, Series M, Callable ,..............................      433,774
                                                                     -----------
         TOTAL PREFERRED STOCKS (COST $ 350,000)...................      433,774
                                                                     -----------
         WARRANTS
         (0.13 % of total investments) (a)

         COMMUNICATIONS BY PHONE, TELEVISION, RADIO, CABLE (0.13%)
   2,000 Microcell Telecommunications Inc., (144A), 12/31/97 ......       25,000
   2,000 Microcell Telecommunications Inc., (144A), 12/31/97 ......        1,250
                                                                     -----------
                                                                          26,250
                                                                     -----------
         TOTAL WARRANTS (COST $ 26,250)............................       26,250
                                                                     -----------
PRINCIPLE
 AMOUNT                          SECURITY                               VALUE
- --------------------------------------------------------------------------------
         CORPORATE BONDS
         (36.12% of total investments) (a)

         APPAREL AND OTHER FINISHED PRODUCTS (0.49%)
$ 100,000  Guess?, Inc., 9.500%, due 08/15/2003 ...................      102,125
                                                                     -----------
         AUTO REPAIR AND PARKING (0.96%)
 200,000 Amerco -MTN, 7.470%, due 01/15/2027 ......................      201,750
                                                                     -----------
         COMMUNICATIONS BY PHONE, TELEVISION, RADIO, CABLE (3.51%)
 190,000 Continental Cablevision, Inc., 9.000%, due 09/01/2008....       213,275
 500,000 Microcell Telecommunications Inc.,
         (144A), 0.000%, due 06/01/2006 ...........................      307,500
 200,000 Peoples Telephone Co., Inc., 12.250%, due 07/15/2002.....       214,750
                                                                     -----------
                                                                         735,525
                                                                     -----------
         DEPOSITORY INSTITUTIONS (4.69%)
 200,000 Anchor Bancorp, Inc., 8.9375%, due 07/09/2003 ...........       207,500
 500,000 Dime Capital Trust I, 9.330%, due 05/06/2027 ............       518,125
 250,000 Centura Capital Trust I (144A), 8.845%, due 06/01/2027...       257,475
                                                                     -----------
                                                                         983,100
                                                                     -----------
         DURABLE GOODS - WHOLESALE (1.50%)
 300,000 Pioneer Standard Electronics Inc., 8.500%, due 08/01/2006       313,500
                                                                     -----------
         EATING AND DRINKING PLACES (0.92%)
 200,000 USI American Holdings Inc.(144A), 7.250%, due 12/01/2006..      192,500
                                                                     -----------
         ELECTRIC, GAS, WATER, COGENERATION,
         SANITARY SERVICES (3.14%)
   7,000 System Energy Resources Inc., 11.375%, due 09/01/2016.......      7,000
 300,000 MCN Financing VI (144A), 6.850%, due 10/28/1999.............    301,911
 350,000 NRG Energy Inc. (144A), 7.500%, due 06/15/2007..............    348,250
                                                                     -----------
                                                                         657,161
                                                                     -----------
         FOOD AND KINDRED PRODUCTS (1.91%)
 200,000 RJR Nabisco Inc., 8.250%, due 07/01/2004 ..................     197,750
 200,000 RJR Nabisco Inc., 8.750%, due 08/15/2005 ..................     202,250
                                                                     -----------
                                                                         400,000
                                                                     -----------
         HOME FURNITURE AND EQUIPMENT STORES (2.40%)
$ 500,000  MacSaver Financial Services, 7.875%, due 08/01/2003......     503,125
                                                                     -----------
         INDUSTRIAL, COMMERCIAL MACHINERY, COMPUTERS (1.05%)
 200,000 Unisys Corporation (144A),
         12.000%, due 04/15/2003, Series B  ........................     219,000
                                                                     -----------
         INSURANCE COMPANIES (0.59%)
 100,000 Delphi Financial, 8.000%, due 10/01/2003 ..................     101,000
 100,000 Home Holdings, Inc., 8.625%, due 12/15/2003 ...............      23,000
                                                                     -----------
                                                                         124,000
                                                                     -----------
         LUMBER AND WOOD PRODUCTS, EXCEPT FURNITURE (1.11%)
 250,000 Uniforet Inc.(144A), 11.125%, due 10/15/2006 ..............     232,500
                                                                     -----------
         MINING--METALS AND ORES (0.98%)
 200,000 Freeport-McMoran Resource Partners, L. P.,
         8.750%, due 02/15/2004 ....................................     205,750
                                                                     -----------
         MISCELLANEOUS RETAIL (0.98%)
 200,000 Phar-Mor Inc., 11.720%, 09/11/2002 ........................     205,500
                                                                     -----------
         NON-DEPOSITORY CREDIT INSTITUTIONS (2.95%)
 600,000 First USA Bank, 7.650%, due 08/01/2003 ....................     618,750
                                                                     -----------
         OIL AND GAS EXTRACTION (2.44%)
 500,000 Petrozuata Finance Inc. (144A), 8.220%, due 04/01/2017.....     509,990
                                                                     -----------
         PAPER AND ALLIED PRODUCTS (0.51%)
 100,000 Westvaco Corporation, 10.300%, due 01/15/2019 .............     106,250
                                                                     -----------

<PAGE>

         REAL ESTATE INVESTMENT TRUSTS (REITS) (0.95%)
 200,000 Carr America (144A), 7.200%, due 07/01/2004 ...............     199,890
                                                                     -----------
         SECURITY AND COMMODITY BROKERS (0.72%)
  55,000 Lehman Brothers Inc., 7.375%, due 01/15/2007 ..............      55,206
 100,000 Salomon Inc. Series C - MTN, 6.500%, due 08/15/2003........      96,375
                                                                     -----------
                                                                         151,581
                                                                     -----------
         STONE, CLAY, GLASS, CONCRETE (1.01%)
 200,000 USG Corporation, 9.250%, due 09/15/2001 ...................     211,000
                                                                     -----------
         TEXTILE MILL PRODUCTS (1.05%)
 200,000 Polysindo International Finance Company,
         11.375%, due 06/15/2006 ...................................     220,000
                                                                     -----------
         TRANSIT AND PASSENGER TRANSPORTATION (1.20%)
 250,000 Coach USA, Inc. (144A), 9.375%, due 07/01/2007.............     251,875
                                                                     -----------
         TRANSPORTATION EQUIPMENT (1.06%)
 200,000 Rohr Inc., 11.625%, due 05/15/2003 ........................     222,000
                                                                     -----------
         TOTAL CORPORATE BONDS (COST $7,443,235)....................   7,566,872
                                                                     -----------
         COMMERCIAL PAPER
         (4.77% of total investments)

         NON-DEPOSITORY CREDIT INSTITUTIONS (4.77%)
1,000,000  American General Capital Services Inc.,
         6.200%, due 07/01/1997 ....................................   1,000,000
                                                                     -----------
         TOTAL COMMERCIAL PAPER (COST $1,000,000)...................   1,000,000
                                                                     -----------
         TOTAL INVESTMENTS IN SECURITIES
         (COST $ 19,351,874) (c).................................... $20,949,821
                                                                     ===========


- -------------------------------------------------------
(a) Using Standard Industrial Codes prepared by the Technical Committee on 
    Industrial Classifications.
(b) Non-dividend paying common stock.
(c) Cost also represents cost for federal income tax purposes.

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

14

<PAGE>


                              CONSECO SERIES TRUST
                             COMMON STOCK PORTFOLIO
                     STATEMENT OF INVESTMENTS IN SECURITIES
                                  June 30, 1997
                                   (UNAUDITED)


================================================================================
 NUMBER
OF SHARES                         SECURITY                               VALUE
================================================================================
         COMMON STOCKS
         (96.75% of total investments) (a)

         AIR TRANSPORTATION (3.73%)
  86,300 Atlas Air, Inc. (b)...........................               $2,977,350
 137,500 Comair Holdings, Inc. ........................                3,806,963
                                                                     -----------
                                                                       6,784,313
                                                                     -----------
         AMUSEMENT AND RECREATION SERVICES (2.52%)
 104,750 Cedar Fair, L.P. .............................                4,582,812
                                                                     -----------
         APPAREL AND ACCESSORY STORES (3.48%)
 161,500 Claire's Stores, Inc. ........................                2,826,250
  69,900 Shoe Carnival, Inc. (b).......................                  699,000
 107,900 Stage Stores, Inc. (b)........................                2,818,887
                                                                     -----------
                                                                       6,344,137
                                                                     -----------
         BUSINESS SERVICES (14.74%)
 131,950 Affiliated Computer Services, Inc. (b)........                3,694,600
 122,900 Autodesk, Inc. ...............................                4,708,544
  49,050 CDI Corporation (b)...........................                2,044,747
 142,500 Comdisco, Inc. ...............................                3,705,000
 147,200 IKOS Systems, Inc. (b)........................                3,146,400
 132,900 Renters Choice, Inc. (b)......................                2,641,387
 165,020 Software Artistry, Inc. (b)...................                2,619,692
 250,900 Sotheby's Holdings, Inc. .....................                4,233,938
                                                                     -----------
                                                                      26,794,308
                                                                     -----------
         CHEMICALS AND ALLIED PRODUCTS (5.33%)
  62,000 The B.F. Goodrich Company.....................                2,685,344
  70,800 Great Lakes Chemical Corporation..............                3,708,150
 143,000 Serologicals Corporation (b)..................                3,289,000
                                                                     -----------
                                                                       9,682,494
                                                                     -----------
         COMMUNICATIONS BY PHONE, TELEVISION,
         RADIO, CABLE (5.21%)
  96,550 Emmis Broadcasting Corporation (b)............                4,211,994
 344,750 Tel-Save Holdings, Inc. (b)...................                5,257,438
                                                                     -----------
                                                                       9,469,432
                                                                     -----------
         CONSTRUCTION--SPECIALIZED TRADES (1.38%)
  70,100 Dynatech Corporation (b)......................                2,506,075
                                                                     -----------
         DEPOSITORY INSTITUTIONS (3.88%)
  41,850 First Bank System, Inc. ......................                3,572,944
  62,000 Norwest Corporation ..........................                3,487,500
                                                                     -----------
                                                                       7,060,444
                                                                     -----------
         DURABLE GOODS -- WHOLESALE (0.54%)
  27,450 Applied Industrial Technologies, Inc. ........                  988,200
                                                                     -----------
         ELECTRIC, GAS, WATER, COGENERATION,
         SANITARY SERVICES (0.76%)
  28,700 Kinder Morgan Energy Partners, L.P. ..........                1,377,600
                                                                     -----------
         ELECTRICAL EQUIPMENT, EXCEPT COMPUTERS (5.45%)
 113,800 Andrew Corporation (b)........................                3,200,625
 178,980 Inter-City Products Corporation (b)...........                  973,114
  93,500 SBS Technologies, Inc. (b)....................                2,162,188
  97,900 Semtech Corporation (b).......................                3,573,350
                                                                     -----------
                                                                       9,909,277
                                                                     -----------
         ENGINEERING SERVICES, ACCOUNTING
         MANAGEMENT (1.22%)
 181,750 Physician Support Systems, Inc. (b)...........                2,226,438
                                                                     -----------
         FOOD STORES (2.17%)
 183,500 Casey's General Stores, Inc. .................                3,950,939
                                                                     -----------
         FURNITURE AND FIXTURES (2.10%)
 196,900 Furniture Brands International, Inc. (b)......                3,814,938
                                                                     -----------
         GENERAL MERCHANDISE STORES (3.26%)
 262,800 Ames Department Stores, Inc. (b)..............                2,545,744
 124,050 Family Dollar Stores, Inc. ...................                3,380,363
                                                                     -----------
                                                                       5,926,107
                                                                     -----------
         HEALTH SERVICES (2.03%)
 103,300 Quorum Health Group, Inc. (b).................                3,692,975
                                                                     -----------
         HOTELS, OTHER LODGING PLACES (2.32%)
 192,550 La Quinta Inns, Inc. .........................                4,212,031
                                                                     -----------
         INDUSTRIAL, COMMERCIAL MACHINERY,
         COMPUTERS (3.07%)
  65,000 EMC Corporation (b)...........................                2,535,000
  94,000 Kulicke and Soffa Industries, Inc. (b)........                3,051,992
                                                                     -----------
                                                                       5,586,992
                                                                     -----------
         MEASURING INSTRUMENTS, PHOTO GOODS,
         WATCHES (5.37%)
 119,000 Analogic Corporation .........................                4,046,000
  58,550 DENTSPLY International Inc. ..................                2,868,950
  44,600 SCI Systems, Inc. (b).........................                2,843,250
                                                                     -----------
                                                                       9,758,200
                                                                     -----------

<PAGE>

         MISCELLANEOUS MANUFACTURING (1.03%)
  66,050 Hasbro, Inc. .................................                1,874,169
                                                                     -----------
         MISCELLANEOUS RETAIL (2.10%)
  99,050 Brylane Inc. (b)..............................                3,819,566
                                                                     -----------
         MOTION PICTURES, FILMS (1.81%)
 740,250 Video Update, Inc. (b)........................                3,284,489
                                                                     -----------
         MOTOR FREIGHT TRANSPORTATION,
         WAREHOUSES (1.52%)
 176,650 American Freightways Corporation (b)..........                2,760,156
                                                                     -----------
         OIL AND GAS EXTRACTION (3.18%)
  48,600 BJ Services Company (b).......................                2,606,175
 150,000 Oryx Energy Company (b).......................                3,168,750
                                                                     -----------
                                                                       5,774,925
                                                                     -----------
         PAPER AND RELATED PRODUCTS (3.13%)
  31,700 St. Joe Corporation ..........................                2,654,875
  81,000 Schweitzer-Mauduit International, Inc. .......                3,037,500
                                                                     -----------
                                                                       5,692,375
                                                                     -----------
         PERSONAL SERVICES (1.51%)
 106,100 CUC International Inc. (b)....................                2,738,653
                                                                     -----------
         PRINTING, PUBLISHING AND ALLIED (2.02%)
 139,350 New England Business Service, Inc. ...........                3,666,577
                                                                     -----------
                                                        (Continued)

                                                                              15

<PAGE>
                              CONSECO SERIES TRUST
                             COMMON STOCK PORTFOLIO
                STATEMENT OF INVESTMENTS IN SECURITIES--CONTINUED
                                  June 30, 1997
                                   (UNAUDITED)

================================================================================
 NUMBER
OF SHARES                         SECURITY                               VALUE
================================================================================
         REAL ESTATE OPERATORS, AGENTS,
         MANAGERS (3.09%)
  85,750 Fairfield Communities, Inc. (b)..........................    $2,883,344
  92,700 The Rouse Company .......................................     2,734,650
                                                                     -----------
                                                                       5,617,994
                                                                     -----------

         RUBBER AND MISCELLANEOUS
         PLASTIC PRODUCTS (1.89%)
  73,700 Reebok International Ltd. ...............................     3,445,475
                                                                     -----------

         SECURITY AND COMMODITY BROKERS (3.90%)
  49,700 Franklin Resources, Inc. ................................     3,606,331
 134,550 New England Investment Companies, L.P. ..................     3,481,481
                                                                     -----------
                                                                       7,087,812
                                                                     -----------

         TRANSPORTATION EQUIPMENT (3.01%)
 172,200 Coltec Industries Inc. (b)...............................     3,357,900
 133,850 Kellstrom Industries, Inc. (b)...........................     2,108,137
                                                                     -----------
                                                                       5,466,037
                                                                     -----------
         TOTAL COMMON STOCKS (COST $155,222,105)..................   175,895,940
                                                                     -----------

 PRINCIPLE
  AMOUNT                         SECURITY                               VALUE
- --------------------------------------------------------------------------------
         COMMERCIAL PAPER
         (3.25% of total investments)

         NON-DEPOSITORY CREDIT INSTITUTIONS (3.25%)
$5,900,000 American General Capital Services,Inc.,6.2%, 
           due 07/01/1997 5,900,000
         TOTAL COMMERCIAL PAPER (COST $5,900,000)......                5,900,000
                                                                    ------------
         TOTAL INVESTMENTS IN SECURITIES (COST $161,122,105)(c)...  $181,795,940
                                                                    ============


- -------------------------------------------------
(a) Using Standard Industrial Codes prepared by the Technical Committee on 
    Industrial Classifications.
(b) Non-dividend paying common stock.
(c) Cost also represents cost for federal income tax purposes.

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


                              CONSECO SERIES TRUST
                            CORPORATE BOND PORTFOLIO
                     STATEMENT OF INVESTMENTS IN SECURITIES
                                  June 30, 1997
                                   (UNAUDITED)


================================================================================
PRINCIPAL
 AMOUNT                         SECURITY                               VALUE
================================================================================
         CORPORATE BONDS
         (58.85% of total investments) (a)

         AIR TRANSPORTATION (1.71%)
$173,329 Delta Airlines 1992 ETC-C, 8.540%, due 01/02/2007........  $    182,862
  43,332 Delta Airlines 1992 ETC-D, 8.540%, due 01/02/2007........        45,011
  99,291 United Airlines 1996-A1 Pass Thru Certificate,
         7.270%, due 01/30/2013 ..................................        95,816
                                                                    ------------
                                                                         323,689
                                                                    ------------
         AUTO REPAIR AND PARKING (2.14%)
 300,000 Amerco -MTN, 7.470%, due 01/15/2027 .....................       302,625
 100,000 Amerco -MTN, 6.710%, due 10/15/2008 .....................       100,680
                                                                    ------------
                                                                         403,305
                                                                    ------------
         COMMUNICATIONS BY PHONE, TELEVISION,
         RADIO, CABLE (1.70%)
 285,000 Continental Cablevision, Inc., 9.000%, due 09/01/2008....       319,912
                                                                    ------------
         DEPOSITORY INSTITUTIONS (10.37%)
 300,000 Dao Heng Bank Ltd. (144A), 7.750%, due 01/24/2007.......        300,750
 250,000 Lehman Brothers Holdings, Inc., 8.875%, due 02/15/2000..        263,437
 300,000 Morgan Stanley Finance Plc, 8.030%, due 02/28/2017......        296,625
 100,000 NationsBank Corporation, 7.800%, due 09/15/2016.........        102,625
 250,000 Southern Investments (144A), 8.230%, due 02/01/2027.....        250,415
 750,000 St. Paul Bancorp, 7.125%, due 02/15/2004 ...............        741,563
                                                                    ------------
                                                                       1,955,415
                                                                    ------------
         DURABLE GOODS-- WHOLESALE (2.22%)
 400,000 Pioneer Standard Electronics Inc., 8.500%, due 08/01/2006       418,000
                                                                    ------------
         EATING AND DRINKING PLACES (0.51%)
 100,000 USI American Holdings Inc.(144A), 7.250%, due 12/01/2006         96,250

         ELECTRIC, GAS, WATER, COGENERATION,
         SANITARY SERVICES (7.47%)
 500,000 Coastal Corporation, 6.700%, due 02/15/2027 .............       491,875
 350,000 MCN Financing VI (144A), 6.850%, due 10/28/1999..........       352,229
 200,000 NRG Energy Inc. (144A), 7.500%, due 06/15/2007...........       199,000
 300,000 Tenneco Inc., 10.200%, due 03/15/2008 ...................       364,875
                                                                    ------------
                                                                       1,407,979
                                                                    ------------
         FOOD AND KINDRED PRODUCTS (3.72%)
 300,000 Pan-American Beverage Inc., 8.125%, due 04/01/2003.......       306,000
 400,000 RJR Nabisco Inc., 8.250%, due 07/01/2004 ................       395,500
                                                                    ------------
                                                                         701,500
                                                                    ------------
         HOME FURNITURE AND EQUIPMENT STORES (2.94%)
 550,000 MacSaver Financial Services, 7.875%, due 08/01/2003......       553,437
                                                                    ------------
         INSURANCE COMPANIES (4.95%)
 250,000 American Reinsurance, 10.875%, due 09/15/2004............       268,750
 150,000 Delphi Financial, 8.000%, due 10/01/2003 ................       151,500
 400,000 Delphi Funding LLC, 9.310%, due 03/25/2027 ..............       410,500
 100,000 Integon Corporation, 9.500%, due 10/15/2001 .............       102,375
                                                                    ------------
                                                                         933,125
                                                                    ------------
                                                        (Continued)

16

<PAGE>

                              CONSECO SERIES TRUST
                            CORPORATE BOND PORTFOLIO
                STATEMENT OF INVESTMENTS IN SECURITIES--CONTINUED
                                  June 30, 1997
                                   (UNAUDITED)

================================================================================
PRINCIPAL
 AMOUNT                         SECURITY                               VALUE
- --------------------------------------------------------------------------------
         LUMBER AND WOOD PRODUCTS, EXCEPT FURNITURE (1.58%)
$300,000 West Fraser Mill (144A), 7.250%, due 09/15/2002............ $   297,000
                                                                     -----------
         MISCELLANEOUS REPAIR SERVICES (1.21%)
 200,000 Greenwich Air Services, Inc., 10.500%, due 06/01/2006......     228,500
                                                                     -----------
         MINING--METALS AND ORES (1.06%)
 200,000 Freeport-McMoran Copper & Gold, Inc.,
         7.500%, due 11/15/2006 ....................................     199,500
                                                                     -----------
         NON-DEPOSITORY CREDIT INSTITUTIONS (4.13%)
 250,000 DSPL Finance Company (144A), 9.120%, due 12/30/2010........     263,125
 500,000 First USA Bank, 7.650%, due 08/01/2003 ....................     515,625
                                                                     -----------
                                                                         778,750
                                                                     -----------
         OIL AND GAS EXTRACTION (5.96%)
 500,000 Petrozuata Finance Inc. (144A), 8.220%, due 04/01/2017.....     509,990
 150,000 Ras Laffan Gas (144A), 8.294%, due 03/15/2014..............     157,055
 200,000 Transocean Offshore Inc., 8.000%, due 04/15/2027...........     207,250
 250,000 Western Atlas Inc., 5.650%, due 07/13/1997 ................     249,750
                                                                     -----------
                                                                       1,124,045
                                                                     -----------
         PAPER AND ALLIED PRODUCTS (1.13%)
 200,000 Westvaco Corporation, 10.300%, due 01/15/2019..............     212,500
                                                                     -----------
         REAL ESTATE INVESTMENT TRUSTS (REITS) (2.12%)
 400,000 Carr America (144A), 7.200%, due 07/01/2004................     399,780
                                                                     -----------
         SECURITY AND COMMODITY BROKERS (3.93%)
 400,000 Paine Webber Group Inc., 7.625%, due 02/15/2014............     396,000
 200,000 Salomon Inc., 6.700%, due 07/05/2000.......................     200,000
 150,000 Salomon Inc. Series C - MTN, 6.500%, due 08/15/2003........     144,563
                                                                     -----------
                                                                         740,563
                                                                     -----------
         TOTAL CORPORATE BONDS (COST $10,990,715)...................  11,093,250
                                                                     ===========
         MUNICIPAL BONDS
         (9.51% of total investments) (a)

         PUBLIC FINANCE, TAXATION (9.51%)
 400,000 Doylestown Pennsylvania, Hospital Authority, Revenue,
         8.375%, due 07/01/2008 ....................................     420,500
 100,000 Fort Worth Texas, Higher Education, Finance Corporation,
         Revenue, 7.500% , due 10/01/2006 ..........................     100,375
 210,000 Lake County Florida, Resource Recovery, Industrial
         Development, Revenue, 7.125%, due 10/01/1999...............     208,687
 300,000 Mississippi Hospital, Equipment and Facilities,
         Authority Revenue, 9.100%, due 04/01/2006 .................     310,875
 400,000 Philadelphia Pennsylvania, Authority for Industrial
         Development, Revenue, 6.488%, due 06/15/2004...............     400,000
 150,000 Sisters of Providence Washington,
         7.470%, due 10/01/2007 ....................................     152,438
 200,000 Tulane University Louisiana,
         7.300%, due 12/15/2012 ....................................     200,500
                                                                     -----------
         TOTAL MUNICIPAL BONDS (COST $ 1,782,214)...................   1,793,375
                                                                     ===========
         ASSET BACKED SECURITIES
         (9.67% of total investments)

$ 200,000  Green Tree Financial Corp 1994-4 A5,
         8.300%, due 07/15/2019 ....................................   $ 210,281
 159,141 Green Tree Recreational Equipment & Consumer Trust,
         96 A A1, 5.550%, due 02/15/2018 ...........................     157,364
 435,031 Lehman FHA Title 1 Loan Trust 96-2 A2,
         6.780%, due 03/25/2008 ....................................     436,323
 200,000 National Car Rental Financing Limited Partnership 1996-1 A2,
         6.800%, due 04/20/2000 ....................................     200,374
 178,385 Newcourt Receivables Asset Trust 1996-2 A,
         6.870%, due 06/20/2004 ....................................     179,116
 637,251 New York City Tax Lien 1996-1 B,
         6.910%, due 05/25/2005 ....................................     639,641
                                                                     -----------
          TOTAL ASSET BACKED SECURITIES (COST $ 1,809,656)..........   1,823,099
                                                                     ===========
         COLLATERALIZED MORTGAGE OBLIGATIONS
         (7.95% of total investments)

 169,552 FHLMC Structured Pass Through Securities T-4 A1,
         7.625%, due 08/25/2022 ....................................     171,618
 500,000 Iroquois Trust 97-1, 7.000%, due 12/15/2006................     499,219
 231,258 JP Morgan Commercial Mortgage Finance Corporation 96 C2 A,
         6.470%, due 11/25/2027 ....................................     226,235
 193,868 JP Morgan Commercial Mortgage Finance Corporation 97 C4 A1,
         6.939%, due 12/26/2028 .....................................    194,897
 244,309 Rural Housing Trust 1987-1 3B, 7.330%, due 04/01/2026.......    248,432
 157,902 Structured Asset Securities Corporation 96 CFL 1 A1B,
         5.751%, due 02/25/2028 .....................................    157,378
                                                                     -----------
         TOTAL COLLATERALIZED MORTGAGE OBLIGATIONS
         (COST $ 1,502,745)..........................................  1,497,779
                                                                     ===========
                                                        (Continued)

                                                                              17

<PAGE>
                              CONSECO SERIES TRUST
                             CORPORATE BOND PORTFOLIO
                STATEMENT OF INVESTMENTS IN SECURITIES--CONTINUED
                                  June 30, 1997
                                   (UNAUDITED)

================================================================================
PRINCIPAL
 AMOUNT                         SECURITY                                VALUE
- --------------------------------------------------------------------------------
         U. S. GOVERNMENT AND AGENCY
         OBLIGATIONS
         (8.93% OF TOTAL INVESTMENTS)
$462,069 Federal Home Loan Mortgage Corp.,
         # G00479, 9.000%, due 04/01/2025 ..........................   $ 488,638
  33,534 Federal National Mortgage Assn.,
         # 062289, 6.710%, due 03/01/2028 ..........................      33,681
 243,347 Federal National Mortgage Assn.,
         # 183567, 7.500%, due 11/01/2022 ..........................     244,031
 217,284 Federal National Mortgage Assn.,
         # 286122, 7.000%, due 06/01/2024 ..........................     213,074
 405,461 Federal National Mortgage Assn.,
         #325435, 7.000%, due 09/01/2010 ...........................     404,954
 192,477 Federal National Mortgage Assn.,
         #349410, 7.000%, due 08/01/2026 ...........................     188,748
  97,096 Government National Mortgage Assn.,
         # 354859, 9.000%, due 07/15/2024 ..........................     102,680
   3,132 Government National Mortgage Assn.,
         # 051699, 15.000%, due 07/15/2011 .........................       3,729
   2,798 Government National Mortgage Assn.,
         # 056522, 14.000%, due 08/15/2012 .........................       3,287
                                                                     -----------
         TOTAL U.S. GOVERNMENT AND
         AGENCY OBLIGATIONS (COST $ 1,674,892)......................   1,682,822
                                                                     -----------
         COMMERCIAL PAPER
         (5.09% of total investments) (a)

         DEPOSITORY INSTITUTIONS (5.09%)
 960,000 UBS Finance (DE) Inc., 6.200%, due 07/01/1997..............     960,000
         TOTAL COMMERCIAL PAPER (COST $ 960,000)....................     960,000
                                                                     -----------
         TOTAL INVESTMENTS IN SECURITIES
         (COST $ 18,720,222) (b)....................................$ 18,850,325
                                                                    ============

- ---------------------------------------------------
(a) Using Standard Industrial Codes prepared by the Technical Committee on 
    Industrial Classifications.
(b) Cost also represents cost for federal income tax purposes.

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



                              CONSECO SERIES TRUST
                         GOVERNMENT SECURITIES PORTFOLIO
                     STATEMENT OF INVESTMENTS IN SECURITIES
                                  June 30, 1997
                                   (UNAUDITED)

         MUNICIPAL BONDS
         (29.42% of total investments) (a)

$250,000 Baltimore Maryland, 7.250%, due 10/15/2011................    $ 250,000
 250,000 Horry County South Carolina, Airport Revenue,
         7.010%, due 07/01/2004....................................      250,625
2,500,000  New Jersey Economic Development Authority,
         0.000%, due 02/15/2023....................................      363,575
 150,000 Springfield Illinois, Tax Increment,
         7.250%, due 02/01/2005....................................      150,938
 150,000 West Knox Utility District, Knox County Tennessee,
         Water and Sewer Revenue, 6.750%, due 12/01/2003...........      149,437
                                                                     -----------
         TOTAL MUNICIPAL BONDS (COST $1,166,315)...................    1,164,575
                                                                     -----------
         U.S. GOVERNMENT AND AGENCY OBLIGATIONS
         ( 70.58% of total investments)
 250,000 Federal Home Loan Bank, 7.170%, due 03/29/2000............      255,368
 250,000 Federal Home Loan Bank, 8.000%, due 03/20/2012............      253,190
 250,000 Federal Home Loan Bank, 8.000%, due 03/20/2012............      253,190
 185,578 Federal Home Loan Mortgage Corp.,
         # D66012, 7.000%, due 11/01/2025..........................      182,272
 114,299 Federal Home Loan Mortgage Corp.,
         # E00441, 7.500%, due 07/01/2011..........................      116,121
 150,000 Federal Home Loan Mortgage Corp., Multi Family Pool,
         6.775%, due 11/01/2003....................................      150,117
 150,000 Federal National Mortgage Assn., Medium Term Note,
         8.000%, due 05/10/2007....................................      149,994
 136,382 Federal National Mortgage Assn.,
         # 174166, 8.000%, due 06/01/2002..........................      139,110
 141,709 Federal National Mortgage Assn.,
         # 303780, 7.000%, due 03/01/2026..........................      138,963
   1,520 Government National Mortgage Assn.,
         # 044522, 13.000%, due 03/15/2011..........................       1,769
   7,080 Government National Mortgage Assn.,
         # 119896, 13.000%, due 11/15/2014..........................       8,235
 463,878 Government National Mortgage Assn.,
         #408675, 7.500%, due 01/15/2026............................     465,617
 125,000 U.S. Treasury Note, 7.750%, due 11/30/1999.................     129,317
 200,000 U.S. Treasury Note, 6.625%, due 07/31/2001.................     201,934
 200,000 U.S. Treasury Note, 6.500%, due 05/15/2005.................     199,614
 150,000 U.S. Treasury Note, 6.500%, due 10/15/2006.................     149,361
                                                                     -----------
         TOTAL U.S. GOVERNMENT AND AGENCY OBLIGATIONS
         (COST $2,810,478)..........................................   2,794,172
                                                                     -----------
         TOTAL INVESTMENTS IN SECURITIES (COST $3,976,793) (b)...... $ 3,958,747
                                                                     ===========


- --------------------------------------------
(a) Using Standard Industrial Codes prepared by the Technical Committee on 
    Industrial Classifications.
(b) Cost also represents cost for federal income tax purposes.

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

18

<PAGE>


                              CONSECO SERIES TRUST
                             MONEY MARKET PORTFOLIO
                     STATEMENT OF INVESTMENTS IN SECURITIES
                                  June 30, 1997
                                   (UNAUDITED)


================================================================================
PRINCIPAL
 AMOUNT                         SECURITY                               VALUE
================================================================================
         CORPORATE BONDS
         (3.30% of total investments) (a)

         OIL AND GAS EXTRACTION (3.30%)
$255,000 Western Atlas, Inc., (Put), 5.650%, due 07/13/1997......... $   254,947
                                                                     -----------
         TOTAL CORPORATE BONDS......................................     254,947
                                                                     -----------
         COMMERCIAL PAPER
         (96.70% of total investments) (a)

         BUILDING MATERIALS, HARDWARE, GARDEN-RETAIL (4.89%)
 380,000 Sherwin-Williams Company,
         5.550%, due 08/08/1997....................................      377,774
                                                                     -----------
         ELECTRIC, GAS, WATER, COGENERATION,
         SANITARY SERVICES (13.63%)
 380,000 Kentucky Utilities Company,
         5.550%, due 08/07/1997....................................      377,832
 300,000 MidAmerican Energy Company,
         5.570%, due 08/26/1997....................................      297,401
 380,000 Pacific Gas and Electric Company,
         5.560%, due 08/25/1997....................................      376,772
                                                                     -----------
                                                                       1,052,005
                                                                     -----------
         FOOD AND KINDRED PRODUCTS (4.88%)
 380,000 Hershey Foods Corporation, 5.520%, due 08/25/1997..........     376,795
                                                                     -----------
         FOOD STORES (4.89%)
 380,000 Southland Corporation, 5.570%, due 08/07/1997..............     377,825
                                                                     -----------
         INDUSTRIAL, COMMERCIAL MACHINERY,
         COMPUTERS (4.89%)
 380,000 Caterpillar, Inc., 5.550%, due 08/12/1997..................     377,539
                                                                     -----------
         LUMBER AND WOOD PRODUCTS,
         EXCEPT FURNITURE (4.90%)
 380,000 Weyerhaeuser Company, 5.540%, due 08/06/1997...............     377,895
                                                                     -----------
         NON-DEPOSITORY CREDIT INSTITUTIONS (19.57%)
 380,000 American General Finance Corporation,
         5.590%, due 08/28/1997.....................................     376,578
 380,000 Associates Corp. of North America,
         5.540%, due 08/18/1997.....................................     377,193
 380,000 Ford Motor Credit Corporation,
         5.540%, due 07/24/1997.....................................     378,655
 380,000 Household Finance Corporation,
         5.550%, due 07/22/1997.....................................     378,770
                                                                     -----------
                                                                       1,511,196
                                                                     -----------
         OIL AND GAS EXTRACTION (4.90%)
 380,000 Exxon Imperial U.S., Inc., 5.520%, due 08/05/1997..........     377,961
                                                                     -----------
         PRINTING, PUBLISHING AND ALLIED (9.75%)
 380,000 Dow Jones and Company, Inc., 5.550%, due 08/04/1997........     378,008
 375,000 The New York Times Company, 5.620%, due 07/07/1997.........     374,649
                                                                     -----------
                                                                         752,657
                                                                     -----------
         SECURITY AND COMMODITY BROKERS (14.62%)
 380,000 Goldman Sachs Group, L.P., 5.570%, due 08/04/1997..........     378,001
 375,000 Merrill Lynch and Company, Inc., 5.580%, due 08/15/1997....     372,384
 380,000 Morgan Stanley, Dean Witter, Discover and Company,
         5.570%, due 07/22/1997 ....................................     378,765
                                                                     -----------
                                                                       1,129,150
                                                                     -----------
         TOBACCO PRODUCTS (9.78%)
 380,000 B.A.T. Capital Corporation, 5.580%, due 08/01/1997.........     378,174
 380,000 Philip Morris Companies, Inc., 5.550%, due 08/19/1997......     377,129
                                                                     -----------
                                                                         755,303
                                                                     -----------
         TOTAL COMMERCIAL PAPER.....................................   7,466,100
                                                                     -----------
         TOTAL INVESTMENTS IN SECURITIES............................ $ 7,721,047
                                                                     ===========


- --------------------------------------------
(a) Using Standard Industrial Codes prepared by the Technical Committee on 
    Industrial Classifications.
(b) Value also represents cost for federal income tax purposes.

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

                                                                              19

<PAGE>



                            CONSECO SERIES TRUST

                          NOTES TO FINANCIAL STATEMENTS
                                  June 30, 1997

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


(1) GENERAL

   Conseco  Series Trust (the  "Trust") is a  diversified,  open-end  management
investment  company  registered  under the  Investment  Company Act of 1940,  as
amended  (the  "Act"),  and was  organized as a  Massachusetts  Trust  effective
November 15, 1982.  The Trust offers  shares only to affiliated  life  insurance
company separate  accounts  (registered as unit investment trusts under the Act)
to fund the benefits under variable annuity contracts.

   Effective May 1, 1993,  Great American  Reserve  Variable  Annuity  Account C
("Account C")  transferred its assets to the Trust in exchange for shares of the
Common Stock,  Corporate  Bond (newly  created  effective May 1, 1993) and Money
Market  Portfolios.  Since May 1, 1993,  the Trust  continues to offer shares of
each of its portfolios to Account C.

   On July 25, 1994 Great American  Reserve Variable Annuity Account E commenced
operations and began investing in the shares of the Trust's portfolios.

(2) SUMMARY OF SIGNIFICANT
      ACCOUNTING POLICIES

SECURITY VALUATION, TRANSACTIONS, AND RELATED INVESTMENT INCOME

   The  investments  in each  portfolio  are  valued at the end of each New York
Stock Exchange  business day.  Investment  transactions are accounted for on the
valuation  date  following  the trade date (the date the order to buy or sell is
executed).  Dividend  income is recorded on the  ex-dividend  date.  The cost of
investments sold is determined on the specific  identification  basis. The Trust
does not hold any investments which are restricted as to resale,  except certain
bonds  (designated  as 144A under the  Security  description  in the  applicable
Statement  of  Investments)  held in the  Corporate  Bond and  Asset  Allocation
Portfolios,  all of  which  are  eligible  for  resale  under  Rule  144A of the
Securities Act of 1933.

   The Board of  Trustees  (the  "Trustees")  determined  that it will value the
Money Market  Portfolio  investments at amortized cost,  which is conditioned on
the Trust's  compliance  with certain  conditions  contained in Rule 2a-7 of the
Act. The  investment  adviser of the Trust  continuously  reviews this method of
valuation and recommends changes to the Trustees,  if necessary,  to ensure that
the Money Market  Portfolio  investments are valued at fair value (as determined
by the Trustees in good faith).

   In all  portfolios  of the  Trust,  except  for the Money  Market  Portfolio,
securities traded on a national securities exchange are valued at closing market
prices.  Listed  securities for which no sale was reported on the valuation date
are valued at the mean of the  closing bid and asked  prices.  Short term notes,
U.S.  government  obligations  maturing  within  one year or less  from the date
purchased and bank  certificates of deposit are valued at amortized cost,  which
approximates fair value.

   Fixed income  securities for which  representative  market quotes are readily
available  are valued at the  mid-day  mean  between  the  closing bid and asked
prices as quoted by one or more dealers who make a market in such securities.

FEDERAL INCOME TAXES

   Each portfolio is treated as a separate taxable entity for federal income tax
purposes and  qualifies  as a regulated  investment  company  under the Internal
Revenue Code.  The Trust intends to continue to distribute all taxable income to
shareholders,  and  therefore,  no  provision  has been made for federal  income
taxes.

DIVIDENDS TO SHAREHOLDERS

   Dividends are declared and reinvested  from the sum of net investment  income
and net  realized  short-term  capital  gains or losses on a daily  basis in the
Money Market Portfolio,  on a monthly basis in the Corporate Bond and Government
Securities  Portfolios  and on a  quarterly  basis in the Asset  Allocation  and
Common Stock  Portfolios.  Distributions  are declared and  reinvested  from net
realized long-term capital gains on an annual basis.

INCOME EQUALIZATION

   All  portfolios,  except the Money Market  Portfolio,  follow the  accounting
practice  known as income  equalization  by which a portion of the proceeds from
sales and costs of redemptions of shares is equivalent, on a per share basis, to
the amount of  distributable  investment  income on the date the  transaction is
credited  or  charged  to  undistributed  income.  As  a  result,  undistributed
investment  income per share is not materially  affected by sales or redemptions
of the portfolio shares.

USE OF ESTIMATES

   The preparation of financial statements in conformity with generally accepted
accounting principles requires management to make estimates and assumptions that
affect  the  reported  amounts  of assets  and  liabilities  and  disclosure  of
contingent assets and liabilities as of the date of the financial statements and
the reported amounts of income and expenses during the reporting period.  Actual
results may differ from these estimates.

(3) TRANSACTIONS WITH AFFILIATES

   As investment  adviser of the Trust,  Conseco Capital  Management,  Inc. (the
"Adviser"),   a  wholly-owned  subsidiary  of  Conseco,  Inc.,  a  publicly-held
specialized  financial  services  holding  company  listed on the New York Stock
Exchange,  charges an investment advisory fee based on the daily net asset value
at an annual  rate of 0.55  percent  for the Asset  Allocation  Portfolio,  0.60
percent for the Common Stock Portfolio,  0.50 percent for the Corporate Bond and
Government   Securities  Portfolios  and  0.25  percent  for  the  Money  Market
Portfolio.  The total fees paid to the Adviser for the six months ended June 30,
1997 were  $622,680 and  $1,008,557  for the year ended  December 31, 1996.  The
Adviser has agreed to limit the operating expenses of each portfolio so that the
ratio of expenses,  including investment advisory fees, to average net assets on
an  annual  basis  shall  not  exceed  0.75  percent  for the  Asset  Allocation
Portfolio,  0.80  percent for the Common Stock  Portfolio,  0.70 percent for the
Corporate Bond and the Government  Securities  Portfolios,  and 0.45 percent for
the Money Market Portfolio.


<PAGE>

(4) INVESTMENT TRANSACTIONS

   The aggregate costs of purchases of investments  (excluding  U.S.  government
securities and short-term  investments)  were  $288,816,105 and $310,865,829 for
the six months  ended June 30, 1997 and for the year ended  December  31,  1996,
respectively.  The aggregate  proceeds from the sales of investments  (excluding
U.S. government  securities and short-term  investments) were $274,788,360 and $
303,932,165  for the six  months  ended  June 30,  1997  and for the year  ended
December 31, 1996, respectively.

   The aggregate  costs of purchases of U.S.  government  securities  (excluding
short-term  investments)  were  $15,513,065  and  $21,225,121 for the six months
ended June 30, 1997 and for the year ended December 31, 1996, respectively.  The
aggregate  proceeds  from  sales  of  U.S.  government   securities   (excluding
short-term  investments)  were  $15,091,367  and  $16,767,507 for the six months
ended June 30, 1997 and for the year ended December 31, 1996 respectively.

   Gross  unrealized  appreciation  and  depreciation of investments at June 30,
1997 are presented below:

<TABLE>
<CAPTION>
====================================================================================================================================
                                                              ASSET        COMMON        CORPORATE       GOVERNMENT        MONEY
                                                           ALLOCATION       STOCK           BOND         SECURITIES        MARKET
                                                            PORTFOLIO     PORTFOLIO      PORTFOLIO       PORTFOLIO        PORTFOLIO
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                                     <C>             <C>             <C>             <C>             <C>         
Gross unrealized appreciation .......................   $  1,809,145    $ 22,477,967    $    199,506    $     15,861    $         --
Gross unrealized depreciation .......................       (211,198)     (1,804,132)        (69,403)        (33,906)             --
- ------------------------------------------------------------------------------------------------------------------------------------
Net unrealized appreciation (depreciation) ..........   $  1,597,947    $ 20,673,835    $    130,103    $    (18,045)   $         --
====================================================================================================================================

</TABLE>

20

<PAGE>

                              CONSECO SERIES TRUST

                    NOTES TO FINANCIAL STATEMENTS - CONTINUED
                                  June 30, 1997

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


(5) NET ASSETS
   Total net assets consisted of the following at June 30, 1997:

<TABLE>
<CAPTION>

                                                              ASSET        COMMON        CORPORATE       GOVERNMENT        MONEY
                                                           ALLOCATION       STOCK           BOND         SECURITIES        MARKET
                                                            PORTFOLIO     PORTFOLIO      PORTFOLIO       PORTFOLIO        PORTFOLIO
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                                     <C>             <C>             <C>             <C>             <C>         

Proceeds from the sales of shares since organization,
   less cost of shares redeemed and net equalization    $ 18,947,415    $154,242,012    $ 19,216,281    $  4,021,043    $  7,830,612
Undistributed net realized gains (losses) on sales
   of investments ...................................        546,811      10,071,745        (152,462)         (5,287)             --
Net unrealized appreciation (depreciation) of
   investments ......................................      1,597,947      20,673,835         130,103         (18,045)             --
- ------------------------------------------------------------------------------------------------------------------------------------
   Total net assets .................................   $ 21,092,173    $184,987,592    $ 19,193,922    $  3,997,711    $  7,830,612
- ------------------------------------------------------------------------------------------------------------------------------------

</TABLE>


(6) FINANCIAL HIGHLIGHTS

<TABLE>
<CAPTION>

                                                                                     ASSET ALLOCATION PORTFOLIO
                                                            ========================================================================
                                                               SIX MONTHS     YEAR ENDED    YEAR ENDED    YEAR ENDED    YEAR ENDED
                                                             ENDED JUNE 30,  DECEMBER 31,  DECEMBER 31,  DECEMBER 31,  DECEMBER 31,
                                                                  1997          1996          1995          1994          1993
                                                               (UNAUDITED)    (AUDITED)     (AUDITED)     (AUDITED)     (AUDITED)
====================================================================================================================================
<S>                                                         <C>             <C>            <C>           <C>            <C>       
Net asset value per share, beginning of year ..........     $    13.470     $    12.390    $   11.040    $   11.400     $   11.630
   Income from investment operations (a):
      Net investment income ...........................           0.235           0.419         0.508         0.463          0.410
      Net realized gains (losses) and change in unrealized
         appreciation(depreciation) on investments ....           0.649           2.774         2.976        (0.526)         0.218
- ------------------------------------------------------------------------------------------------------------------------------------
            Total income (loss) from investment operations        0.884           3.193         3.484        (0.063)         0.628
- ------------------------------------------------------------------------------------------------------------------------------------
   Distributions (a):
      Dividends from net investment income and net realized
         short-term capital gains .....................          (0.754)         (2.075)       (1.827)       (0.266)        (0.570)
      Distribution of net realized long-term capital gains           --          (0.038)       (0.307)       (0.031)        (0.288)
- ------------------------------------------------------------------------------------------------------------------------------------
            Total distributions .......................          (0.754)         (2.113)       (2.134)       (0.297)        (0.858)
- ------------------------------------------------------------------------------------------------------------------------------------
Net asset value per share, end of period ..............     $    13.600     $    13.470    $   12.390    $   11.040     $   11.400
====================================================================================================================================



Total return (b) (d) ..................................          12.50%(f)       28.30%        31.49%        (0.55%)        10.38%

Ratios/supplemental data
Net assets, end of period (c) .........................     $21,092,173     $16,732,206    $9,583,375    $6,172,390     $6,161,924
Ratio of expenses to average net assets (d) ...........           0.75%(f)        0.75%         0.75%         0.75%          0.75%
Ratio of net investment income to average net assets (d)          3.07%(f)        3.15%         4.11%         4.20%          3.55%
Portfolio turnover rate ...............................         340.16%(f)      208.13%       194.16%       223.92%        539.90%
Average commission paid (e) ...........................     $    0.0600     $    0.0600           N/A           N/A            N/A

</TABLE>

- ----------------
(a) Per share  amounts  presented  are based on an  average  of  monthly  shares
    outstanding throughout the periods indicated.
(b) Total return  represents  performance of the Trust only and does not include
    mortality and expense deductions in separate accounts.
(c) Accounts C and E became  shareholders in the Trust effective May 1, 1993 and
    July 25, 1994, respectively.
(d) These ratios have been  favorably  affected by a guarantee  from the Adviser
    that the ratio of  expenses  to  average  net assets  would not exceed  0.75
    percent for the Asset Allocation  Portfolio,  0.70 percent for the Corporate
    Bond and Government Securities Portfolios, 0.80 percent for the Common Stock
    Portfolio and 0.45 percent for the Money Market Portfolio.
(e) Computed  by  dividing  the total  amount of  commissions  paid by the total
    number of shares  purchased and sold during the period for which there was a
    commission.  This  disclosure  is required by the  Securities  and  Exchange
    Commission beginning in 1996.
(f) Annualized.

                                                                              21
<PAGE>

                              CONSECO SERIES TRUST

                    NOTES TO FINANCIAL STATEMENTS - CONTINUED
                                  June 30, 1997

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

(6) FINANCIAL HIGHLIGHTS (CONTINUED)

<TABLE>
<CAPTION>

                                                                               COMMON STOCK  PORTFOLIO
                                                            ========================================================================
                                                               SIX MONTHS     YEAR ENDED    YEAR ENDED    YEAR ENDED    YEAR ENDED
                                                             ENDED JUNE 30,  DECEMBER 31,  DECEMBER 31,  DECEMBER 31,  DECEMBER 31,
                                                                  1997          1996          1995          1994          1993
                                                               (UNAUDITED)    (AUDITED)     (AUDITED)     (AUDITED)     (AUDITED)
====================================================================================================================================
<S>                                                         <C>             <C>             <C>            <C>           <C>       
Net asset value per share, beginning of year ..........     $    21.850     $    18.840     $   16.540     $   16.690    $   16.880
   Income from investment operations (a):
      Net investment income ...........................           0.006           0.013          0.340          0.240         0.232
      Net realized gains and change in unrealized
         appreciation on investments ..................           0.909           8.169          5.675          0.072         0.920
- ------------------------------------------------------------------------------------------------------------------------------------
            Total income from investment operations ...           0.915           8.182          6.015          0.312         1.152
- ------------------------------------------------------------------------------------------------------------------------------------
   Distributions (a):
      Dividends from net investment income and net realized
         short-term capital gains .....................          (1.295)         (4.209)        (2.807)        (0.327)       (1.181)
      Distribution of net realized long-term capital gains           --          (0.963)        (0.908)        (0.135)       (0.161)
- ------------------------------------------------------------------------------------------------------------------------------------
            Total distributions .......................          (1.295)         (5.172)        (3.715)        (0.462)       (1.342)
- ------------------------------------------------------------------------------------------------------------------------------------
Net asset value per share, end of period ..............     $    21.470     $    21.850     $   18.840     $   16.540    $   16.690
- ------------------------------------------------------------------------------------------------------------------------------------


Total return (b) (d) ..................................           8.90%(f)       44.99%         36.30%          1.92%         8.35%

Ratios/supplemental data
   Net assets, end of period (c) ......................    $184,987,592    $171,332,490   $109,635,525    $74,759,728   $66,799,824
   Ratio of expenses to average net assets (d) ........           0.80%(f)        0.80%          0.80%          0.80%         0.80%
   Ratio of net investment income to average net assets (d)       0.05%(f)        0.06%          1.80%          1.47%         1.40%
   Portfolio turnover rate ............................         269.05%(f)      177.03%        172.55%        213.67%       205.81%
   Average commission paid (e) ........................    $     0.0600     $    0.0600            N/A            N/A           N/A

</TABLE>


- ----------------
(a) Per share  amounts  presented  are based on an  average  of  monthly  shares
    outstanding throughout the periods indicated.
(b) Total return  represents  performance of the Trust only and does not include
    mortality and expense deductions in separate accounts.
(c) Accounts C and E became  shareholders in the Trust effective May 1, 1993 and
    July 25, 1994, respectively.
(d) These ratios have been  favorably  affected by a guarantee  from the Adviser
    that the ratio of  expenses  to  average  net assets  would not exceed  0.75
    percent for the Asset Allocation  Portfolio,  0.70 percent for the Corporate
    Bond and Government Securities Portfolios, 0.80 percent for the Common Stock
    Portfolio and 0.45 percent for the Money Market Portfolio.
(e) Computed  by  dividing  the total  amount of  commissions  paid by the total
    number of shares  purchased and sold during the period for which there was a
    commission.  This  disclosure  is required by the  Securities  and  Exchange
    Commission beginning in 1996.
(f) Annualized.

22

<PAGE>

                              CONSECO SERIES TRUST

                    NOTES TO FINANCIAL STATEMENTS - CONTINUED
                                  June 30, 1997

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

(6) FINANCIAL HIGHLIGHTS (CONTINUED)

<TABLE>
<CAPTION>

                                                                             CORPORATE BOND PORTFOLIO (e)
                                                            ========================================================================
                                                               SIX MONTHS     YEAR ENDED    YEAR ENDED    YEAR ENDED    YEAR ENDED
                                                             ENDED JUNE 30,  DECEMBER 31,  DECEMBER 31,  DECEMBER 31,  DECEMBER 31,
                                                                  1997          1996          1995          1994          1993
                                                               (UNAUDITED)    (AUDITED)     (AUDITED)     (AUDITED)     (AUDITED)
====================================================================================================================================
<S>                                                         <C>             <C>            <C>          <C>          <C>       

Net asset value per share, beginning of period ........     $     9.970     $    10.150    $    9.450   $    9.980   $   10.000
   Income from investment operations (a):
      Net investment income ...........................           0.335           0.662         0.680        0.649        0.417
      Net realized gains (losses) and change in unrealized
         appreciation (depreciation) on investments ...           0.069          (0.179)        0.990       (0.912)       0.173
- ------------------------------------------------------------------------------------------------------------------------------------
            Total income (loss) from investment operations        0.404           0.483         1.670       (0.263)       0.590
- ------------------------------------------------------------------------------------------------------------------------------------
   Distributions (a):
      Dividends from net investment income and net realized
         short-term capital gains .....................          (0.384)         (0.663)       (0.970)      (0.267)      (0.610)
- ------------------------------------------------------------------------------------------------------------------------------------
            Total distributions .......................          (0.384)         (0.663)       (0.970)      (0.267)      (0.610)
- ------------------------------------------------------------------------------------------------------------------------------------
Net asset value per share, end of period ..............     $     9.990     $     9.970    $   10.150   $    9.450   $    9.980
====================================================================================================================================


Total return (b) (d) ..................................           8.07%(f)        4.97%        18.25%       (2.65%)       8.84%(f)

Ratios/supplemental data
   Net assets, end of period (c) ......................     $19,193,922     $17,463,340   $16,046,368  $12,903,063  $13,577,440
   Ratio of expenses to average net assets (d) ........           0.70%(f)        0.70%         0.70%        0.70%        0.70%(f)
   Ratio of net investment income to average net assets (d)       6.52%(f)        6.65%         6.78%        6.78%        6.22%(f)
   Portfolio turnover rate ............................         278.26%(f)      276.35%       225.41%      198.48%      406.24%(f)

</TABLE>

- ----------
(a) Per share  amounts  presented  are based on an  average  of  monthly  shares
    outstanding throughout the periods indicated.
(b) Total return  represents  performance of the Trust only and does not include
    mortality and expense deductions in separate accounts.
(c) Accounts C and E became  shareholders in the Trust effective May 1, 1993 and
    July 25, 1994, respectively.
(d) These ratios have been  favorably  affected by a guarantee  from the Adviser
    that the ratio of  expenses  to  average  net assets  would not exceed  0.75
    percent for the Asset Allocation  Portfolio,  0.70 percent for the Corporate
    Bond and Government Securities Portfolios, 0.80 percent for the Common Stock
    Portfolio and 0.45 percent for the Money Market Portfolio.
(e) The Corporate Bond Portfolio became an available investment option effective
    May 1, 1993, with an initial offering price of $10.00.
(f) Annualized.

                                                                              23

<PAGE>


                              CONSECO SERIES TRUST

                    NOTES TO FINANCIAL STATEMENTS - CONTINUED
                                  June 30, 1997

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

(6) FINANCIAL HIGHLIGHTS (CONTINUED)

<TABLE>
<CAPTION>

                                                                                GOVERNMENT SECURITIES PORTFOLIO
                                                            ========================================================================
                                                               SIX MONTHS     YEAR ENDED    YEAR ENDED    YEAR ENDED    YEAR ENDED
                                                             ENDED JUNE 30,  DECEMBER 31,  DECEMBER 31,  DECEMBER 31,  DECEMBER 31,
                                                                  1997          1996          1995          1994          1993
                                                               (UNAUDITED)    (AUDITED)     (AUDITED)     (AUDITED)     (AUDITED)
====================================================================================================================================
<S>                                                         <C>             <C>             <C>            <C>            <C>       
Net asset value per share, beginning of year ..........     $    11.940     $    12.380     $   11.090     $   11.450    $   11.610
   Income from investment operations (a):
      Net investment income ...........................           0.347           0.722          0.754          0.720         0.738
      Net realized gains (losses) and change in unrealized
         appreciation (depreciation) on investments ....         (0.016)         (0.409)         1.119         (1.031)        0.281
- ------------------------------------------------------------------------------------------------------------------------------------
            Total income (loss) from investment operations        0.331           0.313          1.873         (0.311)        1.019
- ------------------------------------------------------------------------------------------------------------------------------------
   Distributions (a):
      Dividends from net investment income and net realized
         short-term capital gains .....................          (0.371)         (0.707)        (0.583)        (0.049)       (1.179)
      Distribution of net realized long-term capital gains           --          (0.046)            --             --            --
- ------------------------------------------------------------------------------------------------------------------------------------
            Total distributions .......................          (0.371)         (0.753)        (0.583)        (0.049)       (1.179)
- ------------------------------------------------------------------------------------------------------------------------------------
Net asset value per share, end of period ..............     $    11.900     $    11.940     $   12.380     $   11.090    $   11.450
====================================================================================================================================

Total return (b) (d) ..................................           5.84%(e)        2.75%         17.35%         (2.79%)        8.91%

Ratios/supplemental data
   Net assets, end of period (c) ......................     $ 3,997,711     $ 4,023,691     $4,612,607     $4,712,785    $7,579,366
   Ratio of expenses to average net assets (d) ........           0.70%(e)        0.70%          0.70%          0.70%         0.70%
   Ratio of net investment income to average net assets (d)       5.92%(e)        6.02%          6.27%          6.45%         6.30%
   Portfolio turnover rate ............................         139.43%(e)      157.62%        284.31%        421.05%       397.42%

</TABLE>

- ----------
(a) Per share  amounts  presented  are based on an  average  of  monthly  shares
    outstanding throughout the periods indicated.
(b) Total return  represents  performance of the Trust only and does not include
    mortality and expense deductions in separate accounts.
(c) Accounts C and E became  shareholders in the Trust effective May 1, 1993 and
    July 25, 1994, respectively.
(d) These ratios have been  favorably  affected by a guarantee  from the Adviser
    that the ratio of  expenses  to  average  net assets  would not exceed  0.75
    percent for the Asset Allocation  Portfolio,  0.70 percent for the Corporate
    Bond and Government Securities Portfolios, 0.80 percent for the Common Stock
    Portfolio and 0.45 percent for the Money Market Portfolio.
(e) Annualized.


24

<PAGE>


                              CONSECO SERIES TRUST

                    NOTES TO FINANCIAL STATEMENTS - CONTINUED
                                  June 30, 1997

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

(6) FINANCIAL HIGHLIGHTS

<TABLE>
<CAPTION>

                                                                                       MONEY MARKET PORTFOLIO
                                                            ========================================================================
                                                               SIX MONTHS     YEAR ENDED    YEAR ENDED    YEAR ENDED    YEAR ENDED
                                                             ENDED JUNE 30,  DECEMBER 31,  DECEMBER 31,  DECEMBER 31,  DECEMBER 31,
                                                                  1997          1996          1995          1994          1993
                                                               (UNAUDITED)    (AUDITED)     (AUDITED)     (AUDITED)     (AUDITED)
====================================================================================================================================
<S>                                                         <C>             <C>             <C>            <C>            <C>       

Net asset value per share, beginning of year ..........     $     1.000     $     1.000     $    1.000    $    1.000    $    1.000
 Income from investment operations (a):
  Net investment income ...............................           0.025           0.050          0.055         0.038         0.029
  Net realized gains and change in unrealized appreciation
   on investments .....................................              --              --             --            --            --
- ------------------------------------------------------------------------------------------------------------------------------------
    Total income from investment operations ...........           0.025           0.050          0.055         0.038         0.029
- ------------------------------------------------------------------------------------------------------------------------------------
 Distributions (a):
  Dividends from net investment income and net realized
   short-term capital gains ...........................          (0.025)         (0.050)        (0.055)       (0.038)       (0.029)
- ------------------------------------------------------------------------------------------------------------------------------------
    Total distributions ...............................          (0.025)         (0.050)        (0.055)       (0.038)       (0.029)
- ------------------------------------------------------------------------------------------------------------------------------------
Net asset value per share, end of period ..............     $     1.000     $     1.000     $    1.000    $    1.000    $    1.000
====================================================================================================================================


Total return (b) (d) ..................................           5.14%(e)        5.13%          5.46%         3.78%         2.86%

Ratios/supplemental data
Net assets, end of period (c) .........................     $ 7,830,612     $ 6,984,663     $5,395,877    $5,105,367    $5,229,641
Ratio of expenses to average net assets (d) ...........           0.45%(e)        0.45%          0.45%         0.45%         0.45%
Ratio of net investment income to average net assets (d)          5.04%(e)        5.03%          5.46%         3.78%         2.86%
Portfolio turnover rate ...............................             N/A             N/A            N/A           N/A           N/A

</TABLE>

- ----------
(a) Per share  amounts  presented  are based on an  average  of  monthly  shares
    outstanding throughout the periods indicated.
(b) Total return  represents  performance of the Trust only and does not include
    mortality and expense deductions in separate accounts.
(c) Accounts C and E became  shareholders in the Trust effective May 1, 1993 and
    July 25, 1994, respectively.
(d) These ratios have been  favorably  affected by a guarantee  from the Adviser
    that the ratio of  expenses  to  average  net assets  would not exceed  0.75
    percent for the Asset Allocation  Portfolio,  0.70 percent for the Corporate
    Bond and Government Securities Portfolios, 0.80 percent for the Common Stock
    Portfolio and 0.45 percent for the Money Market Portfolio.
(e) Annualized.

                                                                              25
<PAGE>
================================================================================
THIS PAGE INTENTIONALLY LEFT BLANK

26


<PAGE>
================================================================================
THIS PAGE INTENTIONALLY LEFT BLANK

                                                                              27


<PAGE>
================================================================================
THIS PAGE INTENTIONALLY LEFT BLANK

28
<PAGE>
================================================================================


GREAT AMERICAN RESERVE
VARIABLE ANNUITY ACCOUNT E
SPONSOR
Great American Reserve Insurance Company -
Carmel, Indiana.
DISTRIBUTOR
Conseco Equity Sales, Inc. - Carmel, Indiana.
INDEPENDENT PUBLIC ACCOUNTANTS
Coopers & Lybrand L.L.P. - Indianapolis, Indiana.

CONSECO SERIES TRUST
BOARD OF TRUSTEES
William P. Daves, Jr., Chairman
   Consultant to the insurance and health care industries.
   Director, President and Chief Executive Officer,
   FFG Insurance Co.,
   Dallas, Texas.
Harold W. Hartley, Trustee
   Retired. Chartered Financial Analyst.
   Formerly Executive Vice President,
   Tenneco Financial Services Inc.,
   Fort Myers Beach, Florida.
Maxwell E. Bublitz, Trustee and President
   President, Conseco Capital Management, Inc.,
   Carmel, Indiana.
Dr. R. Jan LeCroy, Trustee
   President, Dallas Citizens Council,
   Dallas, Texas.
Dr. Jesse H. Parrish, Trustee
   Higher education consultant.
   Formerly President, Midland College,
   Midland, Texas.

INVESTMENT ADVISER
Conseco Capital Management, Inc. - Carmel, Indiana.

INDEPENDENT PUBLIC ACCOUNTANTS
Coopers & Lybrand L.L.P. - Indianapolis, Indiana.

CUSTODIAN
Bankers Trust Company - New York, New York.

                                                                              29

<PAGE>




                    GREAT AMERICAN RESERVE INSURANCE COMPANY
                                A Conseco Company

                             Great American Reserve
                           Variable Annuity Account E

                              Conseco Series Trust

                                  June 30, 1997
                                SEMIANNUAL REPORT
                               TO CONTRACT OWNERS

        This  report  is  for  the  information  of  contract  owners  and
     participants of the Great American Reserve Variable Annuity Account E
     and Conseco Series Trust. It is authorized for  distribution to other
     persons only when  preceded or  accompanied  by a current  prospectus
     which  contains  more  complete  information,  including  charges and
     expenses.



Great American Reserve Insurance Company
11815 North Pennsylvania Street
Carmel, Indiana 46032



05-7993 (7/97)


                                FIRST CLASS MAIL
                                U.S. POSTAGE PAID
                                 HACKENSACK, NJ
                                  PERMIT NO. 9



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