CONSECO VARIABLE ANNUITY ACCOUNT F
485BPOS, 2000-04-28
Previous: BOMBARDIER CAPITAL MORTGAGE SECURITIZATION CORP, 10-K, 2000-04-28
Next: NATIONS ANNUITY TRUST, 485BPOS, 2000-04-28



                                                            File Nos. 333-40309
                                                                      811-08483
================================================================================

                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549

                                    FORM N-4

REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933                  [ ]
     Pre-Effective Amendment No.                                         [ ]
     Post-Effective Amendment No. 6                                      [X]

REGISTRATION STATEMENT UNDER THE INVESTMENT COMPANY ACT OF 1940          [ ]
     Amendment No. 7                                                     [X]

                      (Check appropriate box or boxes.)

     CONSECO VARIABLE ANNUITY ACCOUNT F
     -------------------------------------------------
     (Exact Name of Registrant)

     CONSECO VARIABLE INSURANCE COMPANY
     ----------------------------------------
     (Name of Depositor)

     11815 N. Pennsylvania Street
     Carmel, Indiana                                               46032-4572
     ---------------------------------------------------           ----------
     (Address of Depositor's Principal Executive Offices)          (Zip Code)


Depositor's Telephone Number, including Area Code   (317) 817-3700

     Name and Address of Agent for Service
       Michael A. Colliflower
       Conseco Variable Insurance Company
       11815 N. Pennsylvania Street
       Carmel, Indiana 46032-4572
       (317) 817-3700

     Copies to:
       Judith A. Hasenauer
       Blazzard, Grodd & Hasenauer, P.C.
       943 Post Road East
       Westport, CT 06880


It is proposed that this filing will become effective:

    _____ immediately upon filing pursuant to paragraph (b) of Rule 485
    __X__ on May 1, 2000 pursuant to paragraph (b) of Rule 485
    _____ 60 days after filing pursuant to paragraph (a)(1) of Rule 485
    _____ on (date) pursuant to paragraph (a)(1) of Rule 485.

If appropriate, check the following:

     _____ This post-effective  amendment  designates a new effective date for a
previously filed post-effective amendment.

Title of Securities Being Registered:
     Variable Annuity Contracts


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



                              CROSS REFERENCE SHEET
                             (required by Rule 495)

<TABLE>
<CAPTION>
ITEM NO.                                                                  Location
- --------                                                                  --------
<S>              <C>                                                      <C>

                                     PART A

Item 1.          Cover Page                                               Cover Page

Item 2.          Definitions                                              Index of Special Terms

Item 3.          Synopsis                                                 Highlights

Item 4.          Condensed Financial Information                          Appendix A - Condensed
                                                                          Financial Information
Item 5.          General Description of Registrant,
                 Depositor, and Portfolio Companies                       Other Information -
                                                                          Conseco Variable; The
                                                                          Separate Account;
                                                                          Investment Options;
                                                                          Appendix B

Item 6.          Deductions and Expenses                                  Expenses

Item 7.          General Description of Variable
                 Annuity Contracts                                        The Annuity Contract

Item 8.          Annuity Period                                           Annuity Payments
                                                                          (The Income Phase)

Item 9.          Death Benefit                                            Death Benefit

Item 10.         Purchases and Contract Value                             Purchase

Item 11.         Redemptions                                              Access to Your Money

Item 12.         Taxes                                                    Taxes

Item 13.         Legal Proceedings                                        None

Item 14.         Table of Contents of the Statement
                 of Additional Information                                Table of Contents of the
                                                                          Statement of Additional
                                                                          Information
</TABLE>


                              CROSS REFERENCE SHEET
                             (required by Rule 495)

<TABLE>
<CAPTION>
ITEM NO.                                                                        LOCATION
- --------                                                                        --------
<S>                 <C>                                                         <C>

                                     PART B

Item 15.            Cover Page                                                  Cover Page

Item 16.            Table of Contents                                           Table of Contents

Item 17.            General Information and History                             Company

Item 18.            Services                                                    Not Applicable

Item 19.            Purchase of Securities Being Offered                        Not Applicable

Item 20.            Underwriters                                                Distribution

Item 21.            Calculation of Performance Data                             Calculation of Performance
                                                                                Information

Item 22.            Annuity Payments                                            Annuity Provisions

Item 23.            Financial Statements                                        Financial Statements

</TABLE>

                                     PART C

Information required to be included in Part C is set forth under the appropriate
Item so numbered in Part C to this Registration Statement.



                                     PART A

                     The Individual Fixed and Variable Annuity

                                    issued by

                       Conseco Variable Annuity Account F

                                       and

                       Conseco Variable Insurance Company



     This prospectus describes the Individual Fixed and Variable Annuity
Contract offered by Conseco Variable Insurance Company (Conseco Variable).

     The annuity contract has 49 investment choices-a fixed account which
offers an interest rate which is guaranteed not to be less than 3% by Conseco
Variable, the interest adjustment account and 47 investment portfolios listed
below. Prior to May 1, 2000, the interest adjustment account was known as the
market value adjustment account option. The interest adjustment account may not
be available in your state.  You can put your money in the fixed account, the
interest adjustment account and/or the investment portfolios. Your investments
in the investment portfolios are not guaranteed.  You could lose your money.
Currently, you can invest in up to 15 investment portfolios at one time. Money
you direct to the fixed account and the interest adjustment account earns
interest at a rate guaranteed by us.

CONSECO SERIES TRUST
MANAGED BY CONSECO CAPITAL MANAGEMENT, INC.

     o    Conseco 20 Focus Portfolio

     o    Equity Portfolio

     o    Balanced Portfolio

     o    High Yield Portfolio

     o    Fixed Income Portfolio

     o    Government Securities Portfolio

     o    Money Market Portfolio


THE ALGER AMERICAN FUND
MANAGED BY FRED ALGER MANAGEMENT, INC.

     o    Alger American Growth Portfolio

     o    Alger American Leveraged AllCap Portfolio

     o    Alger American MidCap Growth Portfolio

     o    Alger American Small Capitalization Portfolio

AMERICAN CENTURY VARIABLE PORTFOLIOS, INC.
MANAGED BY AMERICAN CENTURY INVESTMENT MANAGEMENT, INC.

     o    VP Income & Growth

     o    VP International

     o    VP Value

BERGER INSTITUTIONAL PRODUCTS TRUST
MANAGED BY BERGER LLC

     o    Berger IPT - Growth Fund (formerly, Berger IPT -100 Fund)

     o    Berger IPT - Growth and Income Fund

     o    Berger IPT - Small Company Growth Fund

     o    Berger IPT - New Generation Fund

Managed by BBOI Worldwide LLC

     o    Berger/BIAM IPT International Fund

THE DREYFUS SOCIALLY RESPONSIBLE GROWTH FUND, INC.
MANAGED BY THE DREYFUS CORPORATION

DREYFUS STOCK INDEX FUND
MANAGED BY THE DREYFUS CORPORATION

DREYFUS VARIABLE INVESTMENT FUND ("Dreyfus VIF")
MANAGED BY THE DREYFUS CORPORATION

     o    Dreyfus VIF Disciplined Stock Portfolio

     o    Dreyfus VIF International Value Portfolio


FEDERATED INSURANCE SERIES
MANAGED BY FEDERATED INVESTMENT MANAGEMENT COMPANY

     o    Federated High Income Bond Fund II

     o    Federated Utility Fund II

MANAGED BY FEDERATED GLOBAL INVESTMENT MANAGEMENT CORP.

     o    Federated International Equity Fund II

INVESCO VARIABLE INVESTMENT FUNDS, INC. (not available for new sales as of
  May 1, 2000)
MANAGED BY INVESCO FUNDS GROUP, INC.

     o    INVESCO VIF - High Yield Fund

     o    INVESCO VIF - Equity Income Fund

JANUS ASPEN SERIES
MANAGED BY JANUS CAPITAL CORPORATION

     o    Aggressive Growth Portfolio

     o    Growth Portfolio

     o    Worldwide Growth Portfolio

LAZARD RETIREMENT SERIES, INC.
MANAGED BY LAZARD ASSET MANAGEMENT

     o    Lazard Retirement Equity Portfolio

     o    Lazard Retirement Small Cap Portfolio

LORD ABBETT SERIES FUND, INC.
MANAGED BY LORD, ABBETT & CO.

     o    Growth & Income Portfolio

MITCHELL HUTCHINS SERIES TRUST
MANAGED BY MITCHELL HUTCHINS ASSET MANAGEMENT INC.

     o    Growth and Income Portfolio

NEUBERGER BERMAN ADVISERS MANAGEMENT TRUST
MANAGED BY NEUBERGER BERMAN MANAGEMENT INC.

     o    Limited Maturity Bond Portfolio

     o    Partners Portfolio

RYDEX VARIABLE TRUST
MANAGED BY PADCO ADVISORS II, INC.

     o    OTC Fund
     o    Nova Fund


SELIGMAN PORTFOLIOS, INC.
MANAGED BY J. & W. SELIGMAN & CO. INCORPORATED

     o    Seligman Communications and Information Portfolio

     o    Seligman Global Technology Portfolio

STRONG OPPORTUNITY FUND II, INC.
ADVISED BY STRONG CAPITAL MANAGEMENT, INC.

     o    Opportunity Fund II

STRONG VARIABLE INSURANCE FUNDS, INC.
ADVISED BY STRONG CAPITAL MANAGEMENT, INC.

     o    Strong Mid Cap Growth Fund II

VAN ECK WORLDWIDE INSURANCE TRUST
MANAGED BY VAN ECK ASSOCIATES CORPORATION

     o    Worldwide Bond Fund

     o    Worldwide Emerging Markets Fund

     o    Worldwide Hard Assets Fund

     o    Worldwide Real Estate Fund

     Please read this prospectus before investing and keep it on file for future
reference. It contains important information about the Conseco Advantage Fixed
and Variable Annuity Contract.

     To learn more about the Conseco Advantage Fixed and Variable Annuity
Contract, you can obtain a copy of the Statement of Additional Information (SAI)
dated May 1, 2000. The SAI has been filed with the Securities and Exchange
Commission (SEC) and is legally a part of this prospectus. The SEC has a Web
site (http://www.sec.gov) that contains the SAI, material incorporated by
reference, and other information regarding companies that file electronically
with the SEC. The Table of Contents of the SAI is on Page __ of this prospectus.
For a free copy of the SAI, call us at (800) 824-2726 or write us at our
administrative office: 11815 N. Pennsylvania Street, Carmel, Indiana 46032.

The Contracts:

     o    are not bank deposits

     o    are not federally insured

     o    are not endorsed by any bank or government agency

     o    are not guaranteed and may be subject to loss of principal


     The Securities and Exchange Commission has not approved or disapproved
these securities or determined if this prospectus is accurate or complete. Any
representation to the contrary is a criminal offense.

                                                                    May 1, 2000

                                              CONSECO VARIABLE INSURANCE COMPANY

                                                                  2000 Account F
                                                              Individual Annuity

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

Table of Contents
                                                                          Page

Index of Special Terms......................................................
Highlights..................................................................
Fee Table...................................................................

1.  The Conseco Advantage Annuity Contract .................................

2.  Annuity Payments (The Income Phase).....................................

3.  Purchase................................................................
    Purchase Payments........................................................
    Allocation of Purchase Payments..........................................
    Free Look................................................................
    Accumulation Units.......................................................

4.  Investment Options.......................................................
    Investment Portfolios....................................................
    Voting Rights............................................................
    Substitution.............................................................
    The Fixed Account and the Interest Adjustment Account....................
    Transfers................................................................
    Dollar Cost Averaging Program............................................
    Rebalancing Program......................................................
    Asset Allocation Program.................................................
    Sweep Program............................................................

5.  Expenses.................................................................
    Insurance Charges........................................................
    Contract Maintenance Charge..............................................
    Contingent Deferred Sales Charge.........................................
    Reduction or Elimination of the Contingent Deferred Sales Charge.........
    Transfer Fee.............................................................
    Premium Taxes............................................................
    Income Taxes.............................................................
    Investment Portfolio Expenses............................................

6.  Taxes....................................................................
    Annuity Contracts in General.............................................
    Qualified and Non-Qualified Contracts....................................
    Withdrawals--Non-Qualified Contracts.....................................
    Withdrawals--Qualified Contracts.........................................
    Withdrawals--Tax-Sheltered Annuities.....................................
    Diversification..........................................................
    Investor Control.........................................................

7.  Access To Your Money.....................................................
    Systematic Withdrawal Program............................................
    Suspension of Payments or Transfers......................................

8.  Performance.............................................................

9.  Death Benefit...........................................................
    Upon Your Death.........................................................
    Death of Annuitant......................................................

10. Other Information.......................................................
    Conseco Variable........................................................
    The Separate Account. ..................................................
    Distributor.............................................................
    Ownership...............................................................
    Beneficiary.............................................................
    Assignment..............................................................
    Financial Statements....................................................

Table of Contents of the Statement of Additional Information................

Appendix A--Condensed Financial Information.................................

Appendix B -Participating Investment Portfolios............................



                                              CONSECO VARIABLE INSURANCE COMPANY

                                                                  2000 Account F
                                                              Individual Annuity

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

Index of Special Terms

     Because of the complex nature of the contract, we have used certain words
or terms in this prospectus which may need an explanation.  We have
identified the following as some of these words or terms.  The page that is
indicated here is where we believe you will find the best explanation for
the word or term.  These words and terms are in italics on the indicated page.


                                                                            Page

Accumulation Phase.........................................................
Accumulation Unit..........................................................
Annuitant..................................................................
Annuity Date...............................................................
Annuity Options............................................................
Annuity Payments...........................................................
Annuity Unit...............................................................
Beneficiary................................................................
Contract...................................................................
Income Phase...............................................................
Investment Portfolios......................................................
Joint Owner................................................................
Non-Qualified..............................................................
Owner......................................................................
Purchase Payment...........................................................
Qualified..................................................................
Tax-Deferral...............................................................


                                   HIGHLIGHTS

The variable  annuity  contract that we are offering is a contract  between you,
(the owner) and us (the insurance company).  The contract provides a way for you
to invest on a tax-deferred basis in the subaccounts of Conseco Variable Annuity
Account F  (Separate  Acount),  the fixed  account and the  interest  adjustment
account.  The contract is intended to be used to accumulate money for retirement
or other long-term tax-deferred investment purposes.

All  deferred  annuity  contracts,  like the  contract,  have two  periods:  the
accumulation period (accumulation phase) and the annuity period (income phase).
During the  accumulation  phase, earnings  accumulate on a  tax-deferred  basis
and are taxed as ordinary  income when you make a  withdrawal.  If you make a
withdrawal  during the  accumulation phase,  we may assess a charge of up to 7%
of each purchase payment  withdrawn.  The income phase occurs when you begin
receiving regular annuity payments from your contract.

You can choose to receive annuity payments on a variable basis, on a fixed basis
or a combination  of both. If you choose  variable  payments,  the amount of the
variable  annuity  payments will depend upon the  investment  performance of the
investment  portfolios  you select for the income phase.  If you choose fixed
payments,  the amount of the fixed annuity  payments are constant for the entire
income phase.

Free Look.  If you cancel the  contract  within 10 days after  receiving  it (or
whatever  longer  time period is  required  in your  state),  we will cancel the
contract without assessing a contingent  deferred sales charge. You will receive
whatever  your  contract is worth on the day we receive your  request for
cancellation.  This may be more or less than your original  payment. We will
return your original payment if required by law.

Tax Penalty.  The  earnings in your  contract are not taxed until you take money
out of your  contract.  If you take money out during  the  accumulation phase,
earnings  come out first and are taxed as  ordinary  income.  If you are younger
than 59 1/2 when you take  money  out,  you may be  charged  a 10%  federal  tax
penalty on those  earnings.  Payments  during the income phase are considered
partly a return of your original investment.  The part of each payment that is a
return of your investment is not taxable as income.

Inquiries.  If you need more information, please contact us at:

            Conseco Variable Insurance Company
            11815 N. Pennsylvania Street
            Carmel, Indiana 46032
            (800) 824-2726



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

Fee Table

The purpose of the Fee Table is to show you the various  contract  expenses  you
will pay directly or indirectly. The Fee Table reflects expenses of the Separate
Account as well as the investment portfolios.

OWNER TRANSACTION EXPENSES

Contingent Deferred Sales Charge: (as a percentage of Purchase Payments) (See
Note 1 under "Explanation of Fee Table and Examples")

                                                           Contingent Deferred
     No. of Years from Receipt of Purchase Payment             Sales Charge
     =========================================================================
     First Year....................................................   7%
     Second Year...................................................   7%
     Third Year....................................................   6%
     Fourth Year...................................................   5%
     Fifth Year....................................................   4%
     Sixth Year....................................................   3%
     Seventh Year..................................................   2%
     Eighth Year and more..........................................   0%
     ====================================================================


Transfer Fee: (see Note 2 under "Explanation of Fee Table and Examples")


No charge for one transfer in each 30 day period during the accumulation phase.
Thereafter, we may charge a fee of $25 per transfer. We will not charge for the
two transfers allowed each year during the income phase.


CONTRACT MAINTENANCE CHARGE:

(see Note 3 under "Explanation of Fee Table and Examples")
$30 per Contract per year
(this charge can be increased up to a maximum of $60 per contract per year)


SEPARATE ACCOUNT ANNUAL EXPENSES ("Insurance Charges"):
(as a percentage of average account value)
Mortality and Expense Risk Charge                    1.25%
Administrative Charge (the administrative
  charge can be increased to .25%)                    .15%
                                                     -----
TOTAL SEPARATE ACCOUNT ANNUAL EXPENSES               1.40%



INVESTMENT PORTFOLIO EXPENSES:
(as a percentage of the average daily net assets of an investment portfolio)





<TABLE>
<CAPTION>


                                                                                      OTHER EXPENSES          TOTAL ANNUAL
                                                                                          (AFTER            PORTFOLIO EXPENSES
                                                                                          EXPENSE            (AFTER EXPENSE
                                                                                       REIMBURSEMENT,      REIMBURSEMENT, IF
                                                                                          IF ANY,               ANY, FOR
                                                          MANAGEMENT      12b-1         FOR CERTAIN              CERTAIN
                                                             FEES         FEES          PORTFOLIOS)            PORTFOLIOS)
- ------------------------------------------------------  --------------- --------   ---------------------  ---------------------





CONSECO SERIES TRUST (a)
<S>                <C>                                       <C>                           <C>                    <C>
Conseco 20 Focus Portfolio(b).........................       0.80%          -              0.10%                  0.90%
Equity Portfolio .....................................       0.75%         --              0.02%                  0.77%
Balanced Portfolio ...................................       0.75%         --              0.00%                  0.75%
High Yield Portfolio (b)..............................       0.80%          -              0.10%                  0.90%
Fixed Income Portfolio................................       0.60%         --              0.07%                  0.67%
Government Securities Portfolio.......................       0.60%         --              0.06%                  0.66%
Money Market Portfolio (c)............................       0.35%         --              0.05%                  0.40%

THE ALGER AMERICAN FUND
Alger American Growth Portfolio.......................       0.75%         --              0.04%                  0.79%
Alger American Leveraged AllCap Portfolio (d).........       0.85%         --              0.08%                  0.93%
Alger American Mid Cap Growth Portfolio...............       0.80%         --              0.05%                  0.85%
Alger American Small Capitalization Portfolio.........       0.85%         --              0.05%                  0.90%

AMERICAN CENTURY VARIABLE PORTFOLIOS,
INC.
VP Income & Growth(e).................................       0.70%         --              0.00%                  0.70%
VP International(e)...................................       1.34%         --              0.00%                  1.34%
VP Value(e)...........................................       1.00%         --              0.00%                  1.00%

BERGER INSTITUTIONAL PRODUCTS TRUST
Berger IPT Growth Fund (f)............................       0.75%         --              0.25%                  1.00%
Berger IPT--Growth and Income Fund (f)................       0.75%         --              0.25%                  1.00%
Berger IPT--Small Company Growth Fund (f).............       0.85%         --              0.30%                  1.15%
Berger IPT -New Generation Fund(f)....................       0.85%          -              0.30%                  1.15%
Berger/BIAM IPT--International Fund (f)...............       0.90%         --              0.30%                  1.20%

THE DREYFUS SOCIALLY RESPONSIBLE                             0.75%         --              0.04%                  0.79%
GROWTH FUND, INC

DREYFUS STOCK INDEX FUND                                     0.25%         --              0.01%                  0.26%

DREYFUS VARIABLE INVESTMENT FUND
Dreyfus VIF Disciplined Stock Portfolio...............       0.75%         --              0.06%                  0.81%
Dreyfus VIF International Value Portfolio.............       1.00%         --              0.35%                  1.35%

FEDERATED INSURANCE SERIES
Federated High Income Bond Fund II....................       0.60%         --              0.19%                  0.79%
Federated International Equity Fund II (g)............       0.54%         --              0.71%                  1.25%
Federated Utility Fund II ............................       0.75%         --              0.19%                  0.94%

INVESCO VARIABLE INVESTMENT FUNDS, INC.
INVESCO VIF - High Yield Fund (h)....................        0.60%         --              0.47%                  1.07%
INVESCO VIF - Equity Income Fund (h).................        0.75%         --              0.42%                  1.17%

JANUS ASPEN SERIES, Institutional Shares
Aggressive Growth Portfolio(i).......................        0.65%         --              0.02%                  0.67%
Growth Portfolio (i).................................        0.65%         --              0.02%                  0.67%
Worldwide Growth Portfolio (i).......................        0.65%         --              0.05%                  0.70%

LAZARD RETIREMENT SERIES, INC.
Lazard Retirement Equity Portfolio (j)...............        0.75%        0.25%            0.25%                  1.25%
Lazard Retirement Small Cap Portfolio (j)............        0.75%        0.25%            0.25%                  1.25%

LORD ABBETT SERIES FUND, INC.
Growth & Income Portfolio............................        0.50%         --              0.37%                  0.87%

MITCHELL HUTCHINS SERIES TRUST
Growth and Income Portfolio...........................      0.70%         --              0.53%                  1.23%

NEUBERGER BERMAN ADVISERS MANAGEMENT
TRUST
Limited Maturity Bond Portfolio.......................      0.65%         --              0.11%                  0.76%
Partners Portfolio....................................      0.80%         --              0.07%                  0.87%

RYDEX VARIABLE TRUST
OTC Fund..............................................      0.75%          -              0.80%                  1.55%
Nova Fund.............................................      0.75%          -              0.80%                  1.55%

SELIGMAN PORTFOLIOS, INC.
Seligman Communications and Information
  Portfolio (k)  .....................................      0.75%        0.25%            0.11%                  1.11%
Seligman Global Technology Portfolio (k)..............      1.00%        0.15%            0.40%                  1.55%

STRONG OPPORTUNITY FUND II, INC.
Opportunity Fund II...................................      1.00%         --              0.14%                  1.14%

STRONG VARIABLE INSURANCE FUNDS, INC
Strong Mid Cap Growth Fund II (l)....................       1.00%         --              0.15%                  1.15%

VAN ECK WORLDWIDE INSURANCE TRUST (m)
Worldwide Bond Fund...................................      1.00%         --              0.22%                  1.22%
Worldwide Emerging Markets Fund.......................      1.00%         --              0.54%                  1.54%
Worldwide Hard Assets Fund............................      1.00%         --              0.26%                  1.26%
Worldwide Real Estate Fund............................      1.00%         --              2.23%                  3.23%
</TABLE>




(a)   The Adviser, Conseco Capital Management, Inc., and the Administrator,
      Conseco Services, LLC, have contractually agreed to waive a portion
      of their fees and/or pay a portion of the Portfolio's expenses through
      4/30/01 to ensure that total annual operating expenses do not exceed:
      0.90% for Conseco 20 Focus Portfolio; 0.85% for Equity Portfolio; 0.85%
      for Balanced Portfolio; 0.90% for High Yield Portfolio; 0.70% for Fixed
      Income Portfolio; 0.70% for Government Securities Portfolio and 0.45%
      for Money Market Portfolio. The Adviser and Administrator may recover
      any money waived under the contract provisions, to the extent that
      actual fees and expenses are less than the expense limitation, for a
      period of 3 years, after the date of the waiver.

(b)   Because these Portfolios have not completed a full fiscal year, other
      expenses are estimated.

(c)  Conseco Capital Management, Inc., since May 1, 1993, has waived its
     management fees in excess of the annual rate set forth above.  Absent
     such fee waivers, the management fees for the Money Market Portfolio would
     be 0.60%.

(d)  The Alger American  Leveraged AllCap  Portfolio's "Other Expenses" includes
     .01% of interest expense.

(e)  The fund has a stepped fee schedule. As a result, the fund's management fee
     rate generally decreases as the fund's assets increase.

(f)  The Funds' investment  advisers have agreed to waive their advisory fee and
     reimburse  the Funds for  additional  expenses  to the extent  that  normal
     operating  expenses in any fiscal year,  including the investment  advisory
     fee but excluding brokerage commissions,  interest, taxes and extraordinary
     expenses,  of each of the Berger  IPT-Growth Fund and the Berger IPT-Growth
     and Income Fund exceed 1.00%, the normal  operating  expenses in any fiscal
     year of each of the Berger  IPT-Small  Company  Growth  Fund and the Berger
     IPT-New  Generation Fund exceed 1.15%, and the normal operating expenses of
     the  Berger/BIAM  IPT-International  Fund  exceed  1.20% of the  respective
     Fund's average daily net assets.  Absent the waiver and reimbursement,  the
     other  expenses  for  the  Berger   IPT-Growth  Fund,  The  Berger  IPT-New
     Generation  Fund,  the  Berger  IPT-Growth  and  Income  Fund,  the  Berger
     IPT-Small  Company Growth Fund and the Berger/BIAM  IPT-International  Fund
     would have been 1.43%,  0.43%,  0.64%, 2.10% and 1.55%,  respectively,  and
     their Total Annual Portfolio Expenses would have been 2.18%,  1.18%, 1.49%,
     2.95%  and  2.45%,  respectively.   These  waivers/reimbursements  may  not
     terminated  or amended  except by a vote of the Fund's  Board of  Trustees.
     Expenses  shown  for the  Berger  IPT-New  Generation  Fund  are  based  on
     estimates for the Fund's first full year of operations.

(g)  Absent  a  voluntary  waiver  of  the  management  fee  and  the  voluntary
     reimbursement  of certain  other  operating  expenses by  Federated  Global
     Investment  Management Corp., the Management Fee and Total Annual Portfolio
     Expenses for International  Equity Fund II would have been 0.75% and 1.46%,
     respectively.

(h)  The fund's  actual  Total  Annual  Portfolio  Expenses  were lower than the
     figures  shown  because its  custodian  fees were reduced  under an expense
     offset arrangement. The expense information presented in the table has been
     restated  from the  financials  to  reflect a change in the  administrative
     services fee.

     Certain expenses of the Fund were absorbed  voluntarily by INVESCO in order
     to ensure  that  expenses  did not exceed  1.05% for the High Yield  Fund's
     average  net assets  and 1.15% for the Equity  Income  Fund's  average  net
     assets  pursuant  to a  commitment  between  the  Fund  and  INVESCO.  This
     commitment may be changed at any time following consultation with the board
     of directors.  Without such  absorption,  but excluding any expense  offset
     arrangements,  Other Expenses and Total Annual  Operating  Expenses for the
     fiscal year ended  December 31, 1999 were 0.48% and 1.08%  respectively  of
     the High Yield Fund's average net assets,  and 0.44% and 1.19% respectively
     of the Equity Income Fund's average net assets.

(i)  Expenses  are based upon  expenses  for the fiscal year ended  December 31,
     1999,  restated to reflect a reduction  in the  management  fee for Growth,
     Aggressive Growth and Worldwide Growth  Portfolios.  All expenses are shown
     without the effect of expense offset arrangements.

(j)  Effective  May 1, 1999,  Lazard  Asset  Management,  the Fund's  investment
     adviser,  has voluntarily agreed to reimburse all expenses through December
     31, 2000 to the extent total annual portfolio expenses exceed in any fiscal
     year 1.25% of the  Portfolio's  average  daily net  assets.  Absent such an
     agreement  with the adviser,  the total annual  portfolio  expenses for the
     year  ended  December  31,  1999  would  have  been  5.63%  for the  Lazard
     Retirement  Equity Portfolio and 7.31% for the Lazard  Retirement Small Cap
     Portfolio.

(k)  The amount of the Management Fee and Other Expenses are actual expenses for
     the fiscal  year ended  December  31,  1999.  Seligman  Communications  and
     Information Fund and Seligman Global  Technology Fund began offering shares
     charging  12b-1  fees  effective  May  1,  2000.  J.  & W.  Seligman  & Co.
     Incorporated  ("Seligman")  voluntarily  agreed to  reimburse  expenses  of
     Seligman Global Technology Portfolio,  other than the management fee, which
     exceed  .40%.  Without  reimbursement,  other  expenses  and  total  annual
     portfolio  expenses  would  have  been  .41% and  1.56%  respectively,  for
     Seligman Global Technology  Portfolio.  There is no assurance that Seligman
     will continue this policy in the future.

(l)  Strong Capital  Management,  Inc., the fund's advisor of the Strong Mid
     Cap  Growth  Fund  II is currently absorbing expenses of 0.02%.  Without
     these absorptions, the expenses would have been 1.17% for the year ended
     December 31, 1999. The Advisor has no current intention to, but may in the
     future, discontinue or modify any waiver of fees or absorption of expenses
     at its  discretion with appropriate notification to its shareholders.


(m)  Van Eck Associates  Corporation  (the "Adviser")  agreed to assume expenses
     (excluding  interest,  foreign taxes and brokerage  commissions)  exceeding
     1.50% of the Worldwide Emerging Markets Fund's average daily net assets for
     the period  January 1, 1999 to May 12, 1999. For the period May 13, 1999 to
     December  31,  1999,  the  Adviser  agreed  to assume  expenses  (excluding
     interest,  foreign  taxes and  brokerage  commissions)  exceeding  1.30% of
     average daily net assets.  For the Worldwide  Real Estate Fund, the Adviser
     agreed to assume expenses (excluding interest,  foreign taxes and brokerage
     commissions)  for the period  January 2, 1999 to  February  28,  1999.  The
     Adviser also agreed to assume  expenses  exceeding  1.50% of the  Worldwide
     Real Estate Fund's average daily net assets for the period March 3, 1999 to
     December  31,  1999.  The  Worldwide  Real Estate Fund  expenses  were also
     reduced by a fee  arrangement  based on cash  balances left on deposit with
     the custodian and a directed  brokerage  arrangement where the Fund directs
     certain  portfolio  trades to a broker that, in turn, pays a portion of the
     Fund's expenses.



Explanation of Fee Table and Examples

     1. Every year you can take money out of your Contract, without the
contingent deferred sales charge, of an amount equal to the greater of: (i) 10%
of the value of your Contract or (ii) the IRS minimum distribution requirement
for your Contract if issued as an Individual Retirement Annuity, or (iii) the
total of your Purchase Payments that have been in the Contract more than 7
complete years.


     2. Conseco Variable will not charge you the transfer fee even if there is
more than one transfer in a 30-day period during the Accumulation Phase if the
transfer is for the Dollar Cost Averaging, Sweep or Rebalancing Programs. We
will also not charge you a transfer fee on transfers made at the end of the free
look period. All reallocations made on the same day count as one transfer.

     3. Conseco Variable will not charge the contract maintenance charge if the
value of your Contract is $50,000 or more. However, if you make a complete
withdrawal, we will charge the contract maintenance charge.

     4. Premium taxes are not reflected. Premium taxes may apply depending on
the state where you live.

     5. The assumed average Contract size is $30,000.

     6. The examples should not be considered a representation of past or future
expenses. Actual expenses may be greater or less than those shown.

     There is Condensed Financial Information in Appendix A to this prospectus.


Examples:

     You would pay the  following  expenses  assuming the current  charges under
your contract were assessed on a $1,000  investment,  assuming a hypothetical 5%
annual  return on assets,  and  assuming  the entire  $1,000 is  invested in the
option listed:

     (a) if you surrender your Contract at the end of each time period; (b) if
you do not surrender your Contract; (c) if you annuitize your Contract (except
under certain circumstances).

<TABLE>
<CAPTION>
                                                                                               TIME PERIODS
                                                                              1 YEAR        3 YEARS       5 YEARS       10 YEARS
================================================================================================================================
<S>                                                                           <C>           <C>           <C>           <C>
CONSECO SERIES TRUST
Conseco 20 Focus..........................................................    (a)$ 87       (a)$127       (a)$162       (a)$270
                                                                              (b)$ 24       (b)$ 74       (b)$126       (b)$270
                                                                              (c)$ 87       (c)$127       (c)$126       (c)$270
Equity ...................................................................    (a)$ 86       (a)$123       (a)$155       (a)$257
                                                                              (b)$ 23       (b)$ 70       (b)$120       (b)$257
                                                                              (c)$ 86       (c)$123       (c)$120       (c)$257
Balanced .................................................................    (a)$ 85       (a)$123       (a)$154       (a)$255
                                                                              (b)$ 23       (b)$ 69       (b)$119       (b)$255
                                                                              (c)$ 85       (c)$123       (c)$119       (c)$255
High Yield ...............................................................    (a)$ 87       (a)$127       (a)$162       (a)$270
                                                                              (b)$ 24       (b)$ 74       (b)$126       (b)$270
                                                                              (c)$ 87       (c)$127       (c)$126       (c)$270
Fixed Income .............................................................    (a)$ 85       (a)$120       (a)$150       (a)$247
                                                                              (b)$ 22       (b)$ 67       (b)$115       (b)$247
                                                                              (c)$ 85       (c)$120       (c)$115       (c)$247
Government Securities ....................................................    (a)$ 84       (a)$120       (a)$150       (a)$246
                                                                              (b)$ 22       (b)$ 67       (b)$114       (b)$246
                                                                              (c)$ 84       (c)$120       (c)$114       (c)$246
Money Market .............................................................    (a)$ 82       (a)$112       (a)$136       (a)$219
                                                                              (b)$ 19       (b)$ 59       (b)$101       (b)$219
                                                                              (c)$ 82       (c)$112       (c)$101       (c)$219
THE ALGER AMERICAN FUND
Alger American Growth ....................................................    (a)$ 86       (a)$124       (a)$156       (a)$259
                                                                              (b)$ 23       (b)$ 71       (b)$121       (b)$259
                                                                              (c)$ 86       (c)$124       (c)$121       (c)$259
Alger American Leveraged AllCap...........................................    (a)$ 87       (a)$128       (a)$163       (a)$273
                                                                              (b)$ 24       (b)$ 75       (b)$128       (b)$273
                                                                              (c)$ 87       (c)$128       (c)$128       (c)$273
Alger American MidCap Growth..............................................    (a)$ 86       (a)$126       (a)$159       (a)$265
                                                                              (b)$ 24       (b)$ 72       (b)$124       (b)$265
                                                                              (c)$ 86       (c)$126       (c)$124       (c)$265
Alger American Small Capitalization.......................................    (a)$ 87       (a)$127       (a)$162       (a)$270
                                                                              (b)$ 24       (b)$ 74       (b)$126       (b)$270
                                                                              (c)$ 87       (c)$127       (c)$126       (c)$270

AMERICAN CENTURY VARIABLE PORTFOLIOS, INC
VP Income & Growth .......................................................    (a)$ 85       (a)$121       (a)$152       (a)$250
                                                                              (b)$ 22       (b)$ 68       (b)$116       (b)$250
                                                                              (c)$ 85       (c)$121       (c)$116       (c)$250
VP International .........................................................    (a)$ 91       (a)$141       (a)$184       (a)$313
                                                                              (b)$ 28       (b)$ 87       (b)$148       (b)$313
                                                                              (c)$ 91       (c)$141       (c)$148       (c)$313
VP Value .................................................................    (a)$ 88       (a)$130       (a)$167       (a)$280
                                                                              (b)$ 25       (b)$ 77       (b)$131       (b)$280
                                                                              (c)$ 88       (c)$130       (c)$131       (c)$280
BERGER INSTITUTIONAL PRODUCTS TRUST
Berger IPT -Growth.......................................................     (a)$ 88       (a)$130       (a)$167       (a)$280
                                                                              (b)$ 25       (b)$ 77       (b)$131       (b)$280
                                                                              (c)$ 88       (c)$130       (c)$131       (c)$280
Berger IPT-Growth and Income .............................................    (a)$ 88       (a)$130       (a)$167       (a)$280
                                                                              (b)$ 25       (b)$ 77       (b)$131       (b)$280
                                                                              (c)$ 88       (c)$130       (c)$131       (c)$280
Berger IPT-Small Company Growth ..........................................    (a)$ 89       (a)$135       (a)$174       (a)$295
                                                                              (b)$ 27       (b)$ 81       (b)$139       (b)$295
                                                                              (c)$ 89       (c)$135       (c)$139       (c)$295
Berger IPT New Generation................................................     (a)$ 89       (a)$135       (a)$174       (a)$295
                                                                              (b)$ 27       (b)$ 81       (b)$139       (b)$295
                                                                              (c)$ 89       (c)$135       (c)$139       (c)$295

Berger/BIAM IPT--International ...........................................    (a)$ 90       (a)$136       (a)$177       (a)$300
                                                                              (b)$ 27       (b)$ 83       (b)$141       (b)$300
                                                                              (c)$ 90       (c)$136       (c)$141       (c)$300
</TABLE>


<TABLE>
<CAPTION>
                                                                                               TIME PERIODS
                                                                              1 YEAR        3 YEARS       5 YEARS       10 YEARS
================================================================================================================================
<S>                                                                           <C>           <C>           <C>           <C>
The Dreyfus Socially Responsible Growth Fund, Inc.........................    (a) $86       (a)$124       (a)$156       (a)$259
                                                                              (b) $23       (b)$ 71       (b)$121       (b)$259
                                                                              (c) $86       (c)$124       (c)$121       (c)$259

Dreyfus Stock Index Fund..................................................    (a) $80       (a)$108       (a)$129       (a)$204
                                                                              (b) $18       (b)$ 55       (b)$ 94       (b)$204
                                                                              (c) $80       (c)$108       (c)$ 94       (c)$204
DREYFUS VARIABLE INVESTMENT FUND
Dreyfus VIF Disciplined Stock Portfolio...................................    (a) $86       (a)$125       (a)$157       (a)$261
                                                                              (b) $23       (b)$ 71       (b)$122       (b)$261
                                                                              (c) $86       (c)$125       (c)$122       (c)$261
Dreyfus VIF International Value Portfolio.................................    (a) $91       (a)$141       (a)$184       (a)$314
                                                                              (b) $28       (b)$ 87       (b)$148       (b)$314
                                                                              (c) $91       (c)$141       (c)$148       (c)$314
Federated Insurance Series
Federated High Income Bond II ............................................    (a) $86       (a)$124       (a)$156       (a)$259
                                                                              (b) $23       (b)$ 71       (b)$121       (b)$259
                                                                              (c) $86       (c)$124       (c)$121       (c)$259
Federated International Equity II.........................................    (a) $90       (a)$138       (a)$179       (a)$305
                                                                              (b) $28       (b)$ 84       (b)$144       (b)$305
                                                                              (c) $90       (c)$138       (c)$144       (c)$305
Federated Utility II......................................................    (a) $87       (a)$129       (a)$164       (a)$274
                                                                              (b) $24       (b)$ 75       (b)$128       (b)$274
                                                                              (c) $87       (c)$129       (c)$128       (c)$274
INVESCO Variable Investment Funds, Inc.
INVESCO VIF-- High Yield..................................................    (a) $89       (a)$133       (a)$170       (a)$287
                                                                              (b) $26       (b)$ 79       (b)$135       (b)$287
                                                                              (c) $89       (c)$133       (c)$135       (c)$287
INVESCO VIF-- Equity Income...............................................    (a) $90       (a)$136       (a)$175       (a)$297
                                                                              (b) $27       (b)$ 82       (b)$140       (b)$297
                                                                              (c) $90       (c)$136       (c)$140       (c)$297
JANUS ASPEN SERIES
Aggressive Growth.........................................................    (a) $85       (a)$120       (a)$150       (a)$247
                                                                              (b) $22       (b)$ 67       (b)$115       (b)$247
                                                                              (c) $85       (c)$120       (c)$115       (c)$247
Growth....................................................................    (a) $85       (a)$120       (a)$150       (a)$247
                                                                              (b) $22       (b)$ 67       (b)$115       (b)$247
                                                                              (c) $85       (c)$120       (c)$115       (c)$247
Worldwide Growth..........................................................    (a) $85       (a)$121       (a)$152       (a)$250
                                                                              (b) $22       (b)$ 68       (b)$116       (b)$250
                                                                              (c) $85       (c)$121       (c)$116       (c)$250
LAZARD RETIREMENT SERIES, INC.
Lazard Retirement Equity..................................................    (a) $90       (a)$138       (a)$179       (a)$305
                                                                              (b) $28       (b)$ 84       (b)$144       (b)$305
                                                                              (c) $90       (c)$138       (c)$144       (c)$305
Lazard Retirement Small Cap...............................................    (a) $90       (a)$138       (a)$179       (a)$305
                                                                              (b) $28       (b)$ 84       (b)$144       (b)$305
                                                                              (c) $90       (c)$138       (c)$144       (c)$305
LORD ABBETT SERIES FUND, INC.
Growth & Income...........................................................    (a) $87       (a)$127       (a)$160       (a)$267
                                                                              (b) $24       (b)$ 73       (b)$125       (b)$267
                                                                              (c) $87       (c)$127       (c)$125       (c)$267
MITCHELL HUTCHINS SERIES TRUST
Growth and Income.........................................................    (a) $90       (a)$137       (a)$178       (a)$303
                                                                              (b) $27       (b)$ 84       (b)$143       (b)$303
                                                                              (c) $90       (c)$137       (c)$143       (c)$303
</TABLE>


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

<TABLE>
<CAPTION>
                                                                                               TIME PERIODS
                                                                              1 YEAR        3 YEARS       5 YEARS       10 YEARS
================================================================================================================================
<S>                                                                           <C>           <C>           <C>           <C>
NEUBERGER BERMAN ADVISERS MANAGEMENT TRUST
Limited Maturity Bond.....................................................    (a) $85      (a)$123        (a)$155       (a)$256
                                                                              (b) $23      (b)$ 70        (b)$119       (b)$256
                                                                              (c) $85      (c)$123        (c)$119       (c)$256
Partners..................................................................    (a) $87      (a)$127        (a)$160       (a)$267
                                                                              (b) $24      (b)$ 73        (b)$125       (b)$267
                                                                              (c) $87      (c)$127        (c)$125       (c)$267

RYDEX VARIABLE TRUST
OTC.......................................................................    (a) $93      (a)$147        (a)$194       (a)$333
                                                                              (b) $31      (b)$ 93        (b)$159       (b)$333
                                                                              (c) $93      (c)$147        (c)$159       (c)$333
Nova......................................................................    (a) $93      (a)$147        (a)$194       (a)$333
                                                                              (b) $31      (b)$ 93        (b)$159       (b)$333
                                                                              (c) $93      (c)$147        (c)$159       (c)$333
SELIGMAN PORTFOLIOS, INC.
Seligman Communications and Information...................................    (a)$ 89      (a)$134        (a)$172       (a)$291
                                                                              (b)$ 26      (b)$ 80        (b)$137       (b)$291
                                                                              (c)$ 89      (c)$134        (c)$137       (c)$291
Seligman Global Technology................................................    (a)$ 93      (a)$147        (a)$194       (a)$333
                                                                              (b)$ 31      (b)$ 93        (b)$159       (b)$333
                                                                              (c)$ 93      (c)$147        (c)$159       (c)$333

STRONG OPPORTUNITY FUND II, INC.
Opportunity Fund II.......................................................    (a) $89      (a)$135        (a)$174       (a)$294
                                                                              (b) $26      (b)$ 81        (b)$138       (b)$294
                                                                              (c) $89      (c)$135        (c)$138       (c)$294
STRONG VARIABLE INSURANCE FUNDS, INC.
Strong Mid Cap Growth II..................................................    (a) $89      (a)$135        (a)$174       (a)$295
                                                                              (b) $27      (b)$ 81        (b)$139       (b)$295
                                                                              (c) $89      (c)$135        (c)$139       (c)$295

VAN ECK WORLDWIDE INSURANCE TRUST
Worldwide Bond............................................................    (a) $90      (a)$137        (a)$178       (a)$302
                                                                              (b) $27      (b)$ 83        (b)$142       (b)$302
                                                                              (c) $90      (c)$137        (c)$142       (c)$302
Worldwide Emerging Markets................................................    (a) $93      (a)$147        (a)$194       (a)$332
                                                                              (b) $30      (b)$ 93        (b)$158       (b)$332
                                                                              (c) $93      (c)$147        (c)$158       (c)$332
Worldwide Hard Assets.....................................................    (a) $90      (a)$138        (a)$180       (a)$306
                                                                              (b) $28      (b)$ 85        (b)$144       (b)$306
                                                                              (c) $90      (c)$138        (c)$144       (c)$306
Worldwide Real Estate.....................................................    (a) $110     (a)$196        (a)$274       (a)$479
                                                                              (b) $47      (b)$142        (b)$238       (b)$479
                                                                              (c) $110     (c)$196        (c)$238       (c)$479
</TABLE>


Examples:

     You would pay the following  expenses assuming the current charges,  except
for the administrative  charge and the contract  maintenance  charge,  which are
assumed  to be the  maximum  charges,  were  assessed  on a  $1,000  investment,
assuming a hypothetical 5% annual return rate on assets, and assuming the entire
$1,000 is invested in the option listed:


     (a) if you surrender your Contract at the end of each time period; (b) if
you do not surrender your Contract; (c) if you annuitize your Contract (except
under certain circumstances).

<TABLE>
<CAPTION>
                                                                                               TIME PERIODS
                                                                              1 YEAR        3 YEARS       5 YEARS       10 YEARS
================================================================================================================================
<S>                                                                           <C>           <C>           <C>           <C>
CONSECO SERIES TRUST
Conseco 20 Focus..........................................................    (a)$ 89       (a)$133       (a)$172       (a)$290
                                                                              (b)$ 26       (b)$ 80       (b)$136       (b)$290
                                                                              (c)$ 89       (c)$133       (c)$136       (c)$290
Equity ...................................................................    (a)$ 88       (a)$130       (a)$165       (a)$277
                                                                              (b)$ 25       (b)$ 76       (b)$130       (b)$277
                                                                              (c)$ 88       (c)$130       (c)$130       (c)$277
Balanced .................................................................    (a)$ 87       (a)$129       (a)$164       (a)$275
                                                                              (b)$ 25       (b)$ 75       (b)$129       (b)$275
                                                                              (c)$ 87       (c)$129       (c)$129       (c)$275
High Yield ...............................................................    (a)$ 89       (a)$133       (a)$172       (a)$290
                                                                              (b)$ 26       (b)$ 80       (b)$136       (b)$290
                                                                              (c)$ 89       (c)$133       (c)$136       (c)$290
Fixed Income .............................................................    (a)$ 87       (a)$127       (a)$160       (a)$267
                                                                              (b)$ 24       (b)$ 73       (b)$125       (b)$267
                                                                              (c)$ 87       (c)$127       (c)$125       (c)$267
Government Securities ....................................................    (a)$ 86       (a)$126       (a)$160       (a)$266
                                                                              (b)$ 24       (b)$ 73       (b)$124       (b)$266
                                                                              (c)$ 86       (c)$126       (c)$124       (c)$266
Money Market .............................................................    (a)$ 84       (a)$118       (a)$147       (a)$240
                                                                              (b)$ 21       (b)$ 65       (b)$111       (b)$240
                                                                              (c)$ 84       (c)$118       (c)$111       (c)$240
THE ALGER AMERICAN FUND
Alger American Growth ....................................................    (a)$ 88       (a)$130       (a)$166       (a)$279
                                                                              (b)$ 25       (b)$ 77       (b)$131       (b)$279
                                                                              (c)$ 88       (c)$130       (c)$131       (c)$279
Alger American Leveraged AllCap...........................................    (a)$ 89       (a)$134       (a)$173       (a)$293
                                                                              (b)$ 26       (b)$ 81       (b)$138       (b)$293
                                                                              (c)$ 89       (c)$134       (c)$138       (c)$293
Alger American MidCap Growth..............................................    (a)$ 88       (a)$132       (a)$169       (a)$285
                                                                              (b)$ 26       (b)$ 78       (b)$134       (b)$285
                                                                              (c)$ 88       (c)$132       (c)$134       (c)$285
Alger American Small Capitalization.......................................    (a)$ 89       (a)$133       (a)$172       (a)$290
                                                                              (b)$ 26       (b)$ 80       (b)$136       (b)$290
                                                                              (c)$ 89       (c)$133       (c)$136       (c)$290

AMERICAN CENTURY VARIABLE PORTFOLIOS, INC
VP Income & Growth .......................................................    (a)$ 87       (a)$127       (a)$162       (a)$270
                                                                              (b)$ 24       (b)$ 74       (b)$126       (b)$270
                                                                              (c)$ 87       (c)$127       (c)$126       (c)$270
VP International .........................................................    (a)$ 93       (a)$147       (a)$194       (a)$332
                                                                              (b)$ 30       (b)$ 93       (b)$158       (b)$332
                                                                              (c)$ 93       (c)$147       (c)$158       (c)$332
VP Value .................................................................    (a)$ 90       (a)$136       (a)$177       (a)$300
                                                                              (b)$ 27       (b)$ 83       (b)$141       (b)$300
                                                                              (c)$ 90       (c)$136       (c)$141       (c)$300
BERGER INSTITUTIONAL PRODUCTS TRUST
Berger IPT -Growth.......................................................     (a)$ 90       (a)$136       (a)$177       (a)$300
                                                                              (b)$ 27       (b)$ 83       (b)$141       (b)$300
                                                                              (c)$ 90       (c)$136       (c)$141       (c)$300
Berger IPT-Growth and Income .............................................    (a)$ 90       (a)$136       (a)$177       (a)$300
                                                                              (b)$ 27       (b)$ 83       (b)$141       (b)$300
                                                                              (c)$ 90       (c)$136       (c)$141       (c)$300
Berger IPT-Small Company Growth ..........................................    (a)$ 91       (a)$141       (a)$184       (a)$314
                                                                              (b)$ 29       (b)$ 87       (b)$149       (b)$314
                                                                              (c)$ 91       (c)$141       (c)$149       (c)$314
Berger IPT New Generation................................................     (a)$ 91       (a)$141       (a)$184       (a)$314
                                                                              (b)$ 29       (b)$ 87       (b)$149       (b)$314
                                                                              (c)$ 91       (c)$141       (c)$149       (c)$314

Berger/BIAM IPT--International ...........................................    (a)$ 92       (a)$142       (a)$187       (a)$319
                                                                              (b)$ 29       (b)$ 89       (b)$151       (b)$319
                                                                              (c)$ 92       (c)$142       (c)$151       (c)$319
</TABLE>


<TABLE>
<CAPTION>
                                                                                               TIME PERIODS
                                                                              1 YEAR        3 YEARS       5 YEARS       10 YEARS
================================================================================================================================
<S>                                                                           <C>           <C>           <C>           <C>
The Dreyfus Socially Responsible Growth Fund, Inc.........................    (a)$ 88       (a)$130       (a)$166       (a)$279
                                                                              (b)$ 25       (b)$ 77       (b)$131       (b)$279
                                                                              (c)$ 88       (c)$130       (c)$131       (c)$279

Dreyfus Stock Index Fund..................................................    (a)$ 82       (a)$114       (a)$139       (a)$225
                                                                              (b)$ 20       (b)$ 61       (b)$104       (b)$225
                                                                              (c)$ 82       (c)$114       (c)$104       (c)$225
DREYFUS VARIABLE INVESTMENT FUND
Dreyfus VIF Disciplined Stock Portfolio...................................    (a)$ 88       (a)$131       (a)$167       (a)$281
                                                                              (b)$ 25       (b)$ 77       (b)$132       (b)$281
                                                                              (c)$ 88       (c)$131       (c)$132       (c)$281
Dreyfus VIF International Value Portfolio.................................    (a)$ 93       (a)$147       (a)$194       (a)$333
                                                                              (b)$ 31       (b)$ 93       (b)$159       (b)$333
                                                                              (c)$ 93       (c)$147       (c)$159       (c)$333
Federated Insurance Series
Federated High Income Bond II ............................................    (a)$ 88       (a)$130       (a)$166       (a)$279
                                                                              (b)$ 25       (b)$ 77       (b)$131       (b)$279
                                                                              (c)$ 88       (c)$130       (c)$131       (c)$279
Federated International Equity II.........................................    (a)$ 92       (a)$144       (a)$189       (a)$324
                                                                              (b)$ 30       (b)$ 90       (b)$154       (b)$324
                                                                              (c)$ 92       (c)$144       (c)$154       (c)$324
Federated Utility II......................................................    (a)$ 89       (a)$135       (a)$174       (a)$294
                                                                              (b)$ 26       (b)$ 81       (b)$138       (b)$294
                                                                              (c)$ 89       (c)$135       (c)$138       (c)$294
INVESCO Variable Investment Funds, Inc.
INVESCO VIF-- High Yield..................................................    (a)$ 91       (a) 139       (a)$180       (a)$307
                                                                              (b)$ 28       (b)$ 85       (b)$145       (b)$307
                                                                              (c)$ 91       (c)$139       (c)$145       (c)$307
INVESCO VIF-- Equity Income...............................................    (a)$ 92       (a)$142       (a)$185       (a)$316
                                                                              (b)$ 29       (b)$ 88       (b)$150       (b)$316
                                                                              (c)$ 92       (c)$142       (c)$150       (c)$316
JANUS ASPEN SERIES
Aggressive Growth.........................................................    (a)$ 87       (a)$127       (a)$160       (a)$267
                                                                              (b)$ 24       (b)$ 73       (b)$125       (b)$267
                                                                              (c)$ 87       (c)$127       (c)$125       (c)$267
Growth....................................................................    (a)$ 87       (a)$127       (a)$160       (a)$267
                                                                              (b)$ 24       (b)$ 73       (b)$125       (b)$267
                                                                              (c)$ 87       (c)$127       (c)$125       (c)$267
Worldwide Growth..........................................................    (a)$ 87       (a)$127       (a)$162       (a)$270
                                                                              (b)$ 24       (b)$ 74       (b)$126       (b)$270
                                                                              (c)$ 87       (c)$127       (c)$126       (c)$270
Lazard Retirement Equity..................................................    (a)$ 92       (a)$144       (a)$189       (a)$324
                                                                              (b)$ 30       (b)$ 90       (b)$154       (b)$324
                                                                              (c)$ 92       (c)$144       (c)$154       (c)$324
Lazard Retirement Small Cap...............................................    (a)$ 92       (a)$144       (a)$189       (a)$324
                                                                              (b)$ 30       (b)$ 90       (b)$154       (b)$324
                                                                              (c)$ 92       (c)$144       (c)$154       (c)$324
LORD ABBETT SERIES FUND, INC.
Growth & Income...........................................................    (a)$ 89       (a)$133       (a)$170       (a)$287
                                                                              (b)$ 26       (b)$ 79       (b)$135       (b)$287
                                                                              (c)$ 89       (c)$133       (c)$135       (c)$287
MITCHELL HUTCHINS SERIES TRUST
Growth and Income.........................................................    (a)$ 92       (a)$143       (a)$188       (a)$322
                                                                              (b)$ 29       (b)$ 90       (b)$153       (b)$322
                                                                              (c)$ 92       (c)$143       (c)$153       (c)$322
</TABLE>


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

<TABLE>
<CAPTION>
                                                                                               TIME PERIODS
                                                                              1 YEAR        3 YEARS       5 YEARS       10 YEARS
================================================================================================================================
<S>                                                                           <C>           <C>           <C>           <C>
NEUBERGER BERMAN ADVISERS MANAGEMENT TRUST
Limited Maturity Bond.....................................................    (a)$ 87       (a)$129       (a)$165       (a)$276
                                                                              (b)$ 25       (b)$ 76       (b)$129       (b)$276
                                                                              (c)$ 87       (c)$129       (c)$129       (c)$276
Partners..................................................................    (a)$ 89       (a)$133       (a)$170       (a)$287
                                                                              (b)$ 26       (b)$ 79       (b)$135       (b)$287
                                                                              (c)$ 89       (c)$133       (c)$135       (c)$287

RYDEX VARIABLE TRUST
OTC.......................................................................    (a)$ 95       (a)$153       (a)$204       (a)$352
                                                                              (b)$ 33       (b)$ 99       (b)$168       (b)$352
                                                                              (c)$ 95       (c)$153       (c)$168       (c)$352
Nova......................................................................    (a)$ 95       (a)$153       (a)$204       (a)$352
                                                                              (b)$ 33       (b)$ 99       (b)$168       (b)$352
                                                                              (c)$ 95       (c)$153       (c)$168       (c)$352
SELIGMAN PORTFOLIOS, INC.
Seligman Communications and Information...................................    (a)$ 91       (a)$140       (a)$182       (a)$310
                                                                              (b)$ 28       (b)$ 86       (b)$147       (b)$310
                                                                              (c)$ 91       (c)$140       (c)$147       (c)$310
Seligman Global Technology................................................    (a)$ 95       (a)$153       (a)$204       (a)$352
                                                                              (b)$ 33       (b)$ 99       (b)$168       (b)$352
                                                                              (c)$ 95       (c)$153       (c)$168       (c)$352
STRONG OPPORTUNITY FUND II, INC.
Opportunity Fund II.......................................................    (a)$ 91       (a)$141       (a)$184       (a)$313
                                                                              (b)$ 28       (b)$ 87       (b)$148       (b)$313
                                                                              (c)$ 91       (c)$141       (c)$148       (c)$313
STRONG VARIABLE INSURANCE FUNDS, INC.
Strong Mid Cap Growth II..................................................    (a)$ 91       (a)$141       (a)$184       (a)$314
                                                                              (b)$ 29       (b)$ 87       (b)$149       (b)$314
                                                                              (c)$ 91       (c)$141       (c)$149       (c)$314

VAN ECK WORLDWIDE INSURANCE TRUST
Worldwide Bond............................................................    (a)$ 92       (a)$143       (a)$188       (a)$321
                                                                              (b)$ 29       (b)$ 89       (b)$152       (b)$321
                                                                              (c)$ 92       (c)$143       (c)$152       (c)$321

Worldwide Emerging Markets................................................    (a)$ 95       (a)$153       (a)$203       (a)$351
                                                                              (b)$ 32       (b)$ 99       (b)$168       (b)$351
                                                                              (c)$ 95       (c)$153       (c)$168       (c)$351
Worldwide Hard Assets.....................................................    (a)$ 92       (a)$144       (a)$190       (a)$325
                                                                              (b)$ 30       (b)$ 91       (b)$154       (b)$325
                                                                              (c)$ 92       (c)$144       (c)$154       (c)$325
Worldwide Real Estate.....................................................    (a)$112       (a)$202       (a)$283       (a)$495
                                                                              (b)$ 49       (b)$148       (b)$247       (b)$495
                                                                              (c)$112       (c)$202       (c)$247       (c)$495
</TABLE>





                                              CONSECO VARIABLE INSURANCE COMPANY

                                                                  2000 Account F
                                                              Individual Annuity
================================================================================

1. The Conseco Advantage Annuity Contract

     This Prospectus describes the Conseco Advantage Fixed and Variable Annuity
contract offered by Conseco Variable.

     An annuity is a contract between you, the owner, and an insurance company
(in this case Conseco Variable), where the insurance company promises to pay you
an income, in the form of annuity payments. Until you decide to begin receiving
annuity payments, your annuity is in the accumulation phase. Once you begin
receiving annuity payments, your contract switches to the income phase.

     The contract benefits from tax-deferral. Tax-deferral means that you are
not taxed on earnings or appreciation on the assets in your Contract until you
take money out of your contract.

     The contract is a variable annuity. You can choose among 47 investment
portfolios and, depending upon market conditions, you can make or lose money in
any of these portfolios. If you select the variable annuity portion of the
contract, the amount of money you are able to accumulate in your contract during
the accumulation phase depends upon the investment performance of the investment
portfolio(s) you select. The amount of the annuity payments you receive during
the income phase from the variable annuity portion of the contract also depends
upon the investment performance of the investment portfolios you select for the
income phase.

     The contract contains a fixed account. The fixed account offers an interest
rate that is guaranteed to be no less than 3% by Conseco Variable. If you select
the fixed account, the amount of money you are able to accumulate in your
contract during the accumulation phase depends upon the total interest credited
to your contract. The amount of the annuity payments you receive during the
income phase from the fixed account portion of the contract will remain level
for the entire income phase.

     The contract also offers an interest adjustment account. Prior to May 1,
2000, the interest adjustment account was known as the market value adjustment
account.

     As owner of the contract , you exercise all rights under the contract. You
can change the owner at any time by notifying Conseco Variable in writing. You
and another person can be named joint owners. We have described more information
on this in Section 10--Other Information.

2. Annuity Payments (The Income Phase)

     Under the contract you can receive regular income payments. You can choose
the month and year in which those payments begin. We call that date the annuity
date. Your annuity date can be any date selected by you. Your annuity date
cannot be any earlier than 90 days after we issue the Contract. Annuity payments
must begin by the earlier of the annuitant's 90th birthday or the maximum date
allowed by law. You can also choose among income plans. We call those annuity
options.

     We ask you to choose your annuity date when you purchase the contract. With
30 days notice to us, you can change the annuity date or annuity option at any
time before the annuity date. The annuitant is the person whose life we look to
when we determine annuity payments.

     You can select an annuity option any time 30 days before the annuity date.
If you do not choose an annuity option, we will assume that you selected Option
2 which provides a life annuity with 10 years of guaranteed payments.

     On the annuity date the value of your contract,  less any premium tax, less
any contingent  deferred sales charge, and less any contract  maintenance charge
will be applied under the annuity option you selected.  If you select an annuity
date that is at least 4 years after your  contract  was issued and you choose an
annuity option that has a life  contingency or is for a minimum of 5 years,  the
value of your contract,  less any premium tax and less any contract  maintenance
charge  will be applied  under the annuity  option you  selected.  A  contingent
deferred sales charge will not be deducted under these circumstances.

     During the income phase, you can choose to have payments come from the
investment portfolios, the fixed account or both. Payments cannot come from the
interest adjustment account during the income phase. If you don't tell us
otherwise, your annuity payments will be based on the investment allocations in
the investment portfolios and fixed account that were in place on the annuity
date.

     If you choose to have any portion of your annuity payments come from the
investment portfolio(s), the dollar amount of your payment will depend upon 3
things:

     1)   the value of your contract in the investment portfolio on the annuity
          Date;

     2)   the 3% or 5% (as you selected) assumed investment rate used in the
          annuity table for the contract; and

     3)   the performance of the investment portfolio(s) you selected.

     You can choose either a 5% or a 3% assumed investment rate. If the actual
performance exceeds the 3% or 5% (as you selected) assumed investment rate, your
annuity payments will increase. Similarly, if the actual investment rate is less
than 3% or 5% (as you selected), your annuity payments will decrease.

     Unless you notify us otherwise, we will pay the annuity payments to you.
You can change the payee at any time prior to the annuity date. Income from any
distribution will be reported to you for tax purposes.

     You can choose one of the following annuity options or any other annuity
option which is acceptable to Conseco Variable. After annuity payments begin,
you cannot change the annuity option.

     Option 1. Income For A Specified Period. We will pay an income for a
specific number of years in equal installments. However, you may elect to
receive a single lump sum payment which will be equal to the present value
of the remaining payments (as of the date of proof of death) discounted at
the assumed investment rate for a variable annuity payout option.

     Option 2. Life  Annuity  With 10, 15 or 20 Years  Guaranteed.  We will make
monthly annuity  payments so long as the annuitant is alive.  However,  when the
annuitant  dies,  if we have made  annuity  payments  for less than the selected
guaranteed  period,  we will then continue to make annuity payments for the rest
of the guaranteed  period to the beneficiary.  If, after the annuitant dies, you
do not want to receive payments, you can request a single lump sum payment which
will be equal to the present value of the remaining  payments (as of the date of
proof of death) discounted at the assumed investment rate for a variable annuity
payout option.

     Option 3. Income Of Specified Amount. We will pay income of a specified
amount until the principal and interest are exhausted. However, you may elect to
receive a single lump sum payment which will be equal to the present value
of the remaining payments (as of the date of proof of death) discounted at
the assumed investment rate for a variable annuity payout option.

     Option 4. Joint And Survivor Annuity. We will make monthly annuity payments
so long as the annuitant and a joint annuitant are both alive. When either of
these people die, the amount of the annuity payments we will make to the
survivor can be equal to 100%, 66 2/3% or 50% of the amount that we would have
paid if both were alive.

     Annuity payments are made monthly unless you have less than $5,000 to apply
toward a payment. In that case, Conseco Variable may make a single lump sum
payment to you. Likewise, if your annuity payments would be less than $50 a
month, Conseco Variable has the right to change the frequency of payments so
that your annuity payments are at least $50.

3. Purchase

Purchase Payments

     A purchase payment is the money you give us to buy the contract. The
minimum we will accept is $5,000 when the contract is bought as a non-qualified
contract. If you are buying the contract as part of an Individual Retirement
Annuity (IRA), the minimum we will accept is $2,000. For the interest adjustment
account, a minimum of $2,000 is required. The maximum we accept is
$2,000,000 without our prior approval.

     You can make additional purchase payments of $500 or more to a
non-qualified contract and $50 to an IRA contract. However, if you select the
automatic premium check option, you can make additional payments of $200 each
month for non-qualified contracts and $50 each month for IRA contracts.


Allocation of Purchase Payments

     When you purchase a contract , we will allocate  your  purchase  payment to
the fixed account, a guarantee period of the interest  adjustment account and/or
one or more of the investment portfolios you have selected.  Currently,  you can
allocate  money in up to 15  investment  portfolios at any one time. If you make
additional  purchase  payments,  we will  allocate  them in the same way as your
first  purchase  payment  unless you tell us otherwise.  Currently,  the minimum
amount which can be allocated to the interest  adjustment  account is $2,000. We
reserve the right to change this amount in the future.

     Once we receive your purchase payment and the necessary information, we
will issue your contract and allocate your first purchase payment within 2
business days. If you do not provide us all of the information needed, we will
contact you. If for some reason we are unable to complete this process within 5
business days, we will either send back your money or get your permission to
keep it until we get all of the necessary information. If you add more money to
your contract by making additional purchase payments, we will credit these
amounts to your contract as of the business day they are received. Our business
day closes when the New York Stock Exchange closes, usually 4:00 P.M. Eastern
time.

Free Look

     If you change your mind about owning the contract, you can cancel it within
10 days after receiving it (or whatever period is required in your state). When
you cancel the contract within this time period, Conseco Variable will not
assess a contingent deferred sales charge. On the day we receive your request we
will return the value of your contract. In some states, we may be required to
refund your purchase payment. If you have purchased the contract as an IRA, we
are required to give you back your purchase payment if you decide to cancel your
contract within 10 days after receiving it (or whatever period is required in
your state).

Accumulation Units

     The accumulation unit value for each account was arbitrarily set initially
at $10.00. The value of the variable annuity portion of your contract will
increase or decrease depending upon the investment performance of the investment
portfolio(s) you choose. In order to keep track of the value of your contract ,
we use a unit of measure we call an accumulation unit. (An accumulation unit
works like a share of a mutual fund.) During the income phase of the contract we
call the unit an annuity unit.

     Every business day we determine the value of an accumulation unit for each
of the investment portfolios by multiplying the accumulation unit value for the
previous period by a factor for the current period. The factor is determined by:

     1. dividing the value of an investment portfolio share at the end of the
current period (and any charges for taxes) by the value of an investment
portfolio share for the previous period; and

     2. subtracting the daily amount of the insurance charges. The value of an
accumulation unit may go up or down from day to day.

     When you make a purchase payment, we credit your contract with accumulation
units. The number of accumulation units credited is determined by dividing the
amount of the purchase payment allocated to an investment portfolio by the value
of the accumulation unit for that investment portfolio.

     We calculate the value of an accumulation unit for each investment
portfolio after the New York Stock Exchange closes each day and then credit your
contract.

     Example: On Wednesday we receive an additional purchase payment of $4,000
from you. You have told us you want this to go to the Equity Portfolio. When the
New York Stock Exchange closes on that Wednesday, we determine that the value of
an accumulation unit for the Equity Portfolio is $12.25. We then divide $4,000
by $12.25 and credit your contract on Wednesday night with 326.53 accumulation
units for the Equity Portfolio.

4. Investment Options

Investment Portfolios

     The contract offers 47 investment portfolios which are listed below. You
can invest in up to 15 investment portfolios at any one time. Additional
investment portfolios may be available in the future.

     You should read the prospectuses for these funds carefully. Copies of these
prospectuses will be sent to you with your contract. If you would like a copy of
the fund prospectuses, call us at: (800) 557-7043. See Appendix B which contains
a summary of investment objectives and strategies for each portfolio.

     The  investment  objectives  and  policies  of  certain of the investment
portfolios are similar to the investment  objectives and policies of other
mutual funds that certain of the investment advisers manage.  Although the
objectives and policies may be similar, the investment results of the investment
portfolios  may be higher or lower than the results of such other mutual  funds.
The investment advisers cannot guarantee,  and make no representation,  that the
investment  results of similar  funds will be  comparable  even though the
portfolios have the same investment advisers.

     A portfolio's performance may be affected by risks specific to certain
types of investments, such as foreign securities, derivative investments, non-
investment grade debt securities, initial public offerings (IPOs) or companies
with relatively small market capitalizations.  IPOs and other investment
techniques may have a magnified performance impact on a portfolio with a small
asset base. A portfolio may not experience similar performance as its assets
grow.





Conseco Series Trust

     Conseco Series Trust is a mutual fund with multiple portfolios. Conseco
Series Trust is managed by Conseco Capital Management, Inc., an affiliate of
Conseco Variable. The following portfolios are available under the contract:

     Conseco 20 Focus Portfolio

     Equity Portfolio

     Balanced Portfolio

     High Yield Portfolio

     Fixed Income Portfolio

     Government Securities Portfolio

     Money Market Portfolio

The Alger American Fund

     The Alger American Fund is a mutual fund with multiple portfolios. Fred
Alger Management, Inc. serves as the Fund's investment adviser. The following
portfolios are available under the contract:

     Alger American Growth Portfolio

     Alger American Leveraged AllCap Portfolio

     Alger American MidCap Growth Portfolio

     Alger American Small Capitalization Portfolio

American Century Variable Portfolios, Inc.

     American Century Variable Portfolios, Inc. is a series of funds managed by
American Century Investment Management, Inc. The following portfolios are
available under the contract:

     VP Income & Growth

     VP International

     VP Value

Berger Institutional Products Trust

     Berger Institutional Products Trust is a mutual fund with multiple
portfolios. Berger LLC (formerly, Berger Associates, Inc.) is the investment
adviser to all portfolios except the Berger/BIAM IPT-International Fund. BBOI
Worldwide LLC, a joint venture between Berger LLC and Bank of Ireland Asset
Management (U.S) Limited (BIAM), is the adviser to the Berger/BIAM IPT-
International Fund. BBOI Worldwide LLC has delegated daily management of the
Fund to BIAM.  Berger LLC and BIAM have entered into an agreement to dissolve
BBOI Worldwide LLC.  The dissolution of BBOI Worldwide LLC will have no effect
on the investment advisory services provided to the Fund.  Contingent upon
shareholder approval, when BBOI Worldwide LLC is dissolved, Berger LLC will
become the Fund's advisor and BIAM will continue to be responsible for day-to-
day management of the Fund's portfolio as sub-advisor.  If approved by
shareholders, these advisory changes are expected to take place in the first
half of this year. The following portfolios are available under the contract:

     Berger IPT -Growth Fund (formerly, Berger IPT -100 Fund)

     Berger IPT-Growth and Income Fund

     Berger IPT-Small Company Growth Fund

     Berger IPT New Generation Fund

     Berger/BIAM IPT-International Fund

The Dreyfus Socially Responsible Growth Fund, Inc.

     The Dreyfus Socially Responsible Growth Fund, Inc. is managed by The
Dreyfus Corporation. Dreyfus has hired NCM Capital Management Group, Inc. to
serve as sub-investment adviser and provide day-to-day management of the Fund's
investments.

Dreyfus Stock Index Fund

     The Dreyfus Corporation serves as the Fund's manager. Dreyfus has hired its
affiliate, Mellon Equity Associates, to serve as the Fund's index fund manager
and provide day-to-day management of the Fund's investments.

Dreyfus Variable Investment Fund

     The Dreyfus Variable Investment Fund is a mutual fund with multiple
portfolios. The Dreyfus Corporation serves as the investment adviser. The
following portfolios are available under the contract:

     Dreyfus VIF Disciplined Stock Portfolio

     Dreyfus VIF International Value Portfolio

Federated Insurance Series

     Federated Insurance Series is a mutual fund with multiple portfolios.
Federated Investment Management Company is the investment adviser. The adviser
changed its name from Federated Advisers to Federated Investment Management
Company on March 31, 1999. Federated Global Investment Management Corp. is the
adviser of the Federated International Equity Fund II. The following portfolios
are available under the contract:

     Federated High Income Bond Fund II

     Federated International Equity Fund II

     Federated Utility Fund II

INVESCO Variable Investment Funds, Inc. (not available for new sales as
of May 1, 2000)

     INVESCO Variable Investment Funds, Inc. is a mutual fund with multiple
portfolios. INVESCO Funds Group, Inc. is the investment adviser. The following
portfolios are available under the contract:

     INVESCO VIF - High Yield Fund

     INVESCO VIF - Equity Income Fund

Janus Aspen Series

     The Janus Aspen Series is a mutual fund with multiple portfolios which are
advised by Janus Capital Corporation. The following portfolios are available
under the contract:

     Aggressive Growth Portfolio

     Growth Portfolio

     Worldwide Growth Portfolio

Lazard Retirement Series, Inc.

     Lazard Retirement Series, Inc. is a mutual fund with multiple portfolios.
Lazard Asset Management, a division of Lazard Freres & Co. LLC, is the
investment manager for each portfolio. The following portfolios are available
under the contract:

     Lazard Retirement Equity Portfolio

     Lazard Retirement Small Cap Portfolio

Lord Abbett Series Fund, Inc.

     Lord Abbett Series Fund, Inc. is a mutual fund with multiple portfolios
managed by Lord, Abbett & Co. The following portfolio is available under the
contract:

     Growth & Income Portfolio

Mitchell Hutchins Series Trust

     Mitchell Hutchins Series Trust is a mutual fund with multiple portfolios.
Mitchell Hutchins Asset Management Inc. provides advisory and administrative
services to the Fund. The following portfolio is available under the contract:

     Growth and Income Portfolio

Neuberger Berman Advisers Management Trust

    Neuberger Berman Advisers Management Trust is a mutual fund with multiple
portfolios.   Neuberger Berman Management Inc. serves as investment adviser.
The following portfolios are available under the contract:

     Limited Maturity Bond Portfolio

     Partners Portfolio

Rydex Variable Trust

     Rydex Variable Trust is a mutual fund with multiple portfolios which are
managed by PADCO Advisors II, Inc.  The following portfolios are available
under the contract:

     OTC Fund

     Nova Fund

Seligman Portfolios, Inc.

     Seligman  Portfolios,  Inc. is a mutual fund with multiple portfolios which
are managed by J. & W. Seligman & Co. Incorporated. The following portfolios are
available under the contract:

     Seligman Communications and Information Portfolio

     Seligman Global Technology Portfolio

Strong Opportunity Fund II, Inc.

     Strong Opportunity Fund II is a mutual fund and Strong Capital Management,
Inc. serves as the investment advisor. The following portfolio is available
under the contract:

     Opportunity Fund II

Strong Variable Insurance Funds, Inc.

     Strong Variable Insurance Funds, Inc. is a mutual fund with multiple
series. Strong Capital Management, Inc. serves as the investment advisor. The
following series is available under the contract:

     Strong Mid Cap Growth Fund II

Van Eck Worldwide Insurance Trust

     Van Eck Worldwide Insurance Trust is a mutual fund with multiple portfolios
which are managed by Van Eck Associates Corporation. The following portfolios
are available under the contract:

     Worldwide Bond Fund

     Worldwide Emerging Markets Fund

     Worldwide Hard Assets Fund

     Worldwide Real Estate Fund

     Shares of the funds are offered in connection with certain variable annuity
contracts and variable life insurance policies of various life insurance
companies which may or may not be affiliated with Conseco Variable. Certain
investment portfolios are also sold directly to qualified plans. The funds do
not believe that offering their shares in this manner will be disadvantageous to
you.


    Conseco Variable may enter into certain arrangements under which it is
reimbursed by the investment portfolios' advisers, distributors and/or
affiliates for the administrative services which it provides to the portfolios.


Voting Rights

     Conseco Variable is the legal owner of the investment portfolio shares.
However, Conseco Variable believes that when an investment portfolio solicits
proxies in conjunction with a vote of shareholders, it is required to obtain
from you and other Owners instructions as to how to vote those shares. When we
receive those instructions, we will vote all of the shares we own in proportion
to those instructions. Should Conseco Variable determine that it is no longer
required to comply with the above, we will vote the shares in our own right.

Substitution

     Conseco Variable may, in the interest of shareholders, deem it necessary to
discontinue one or more of the Investment Portfolios or substitute one of the
Investment Portfolios you have selected with another Investment Portfolio. We
will notify you of our intent to do this. We will obtain prior approval by the
Securities and Exchange Commission before any such change is made.

The Fixed Account and The Interest Adjustment Account

     You can invest in the one year fixed account of Conseco Variable. The fixed
account offers an interest rate that is guaranteed to be no less than 3%
annually by Conseco Variable. If you select the fixed account, your money will
be placed with the other general assets of Conseco Variable.

     You  can  also  invest  in one of the  guarantee  periods  of the  interest
adjustment  account  of Conseco  Variable.  If you take  money out  (whether  by
withdrawal,  transfer or annuitization) before the end of a guarantee period, an
adjustment will be made to the amount withdrawn.  The adjustment may be positive
or negative.  However,  you will never get back less than your purchase  payment
accumulated at 3% (less any applicable contingent deferred sales charge).  Prior
to May 1, 2000,  the interest  adjustment  account was known as the market value
adjustment account. The interest adjustment account may not be available in your
state.

Transfers

     You can transfer money among the fixed account, the interest adjustment
account and the investment portfolios. Currently, you can allocate money to
up to 15 investment portfolios as any one time.

     TRANSFERS DURING THE ACCUMULATION PHASE. You can make one transfer in a
30-day period during the accumulation phase without charge. You can make a
transfer to or from the fixed account, the interest adjustment account and to
or from any investment portfolio. If you make more than one transfer in a
30-day period, a transfer fee of $25 may be deducted. The following apply to
any transfer during the accumulation phase:

     1. The minimum amount which you can transfer is $500 or your entire value
in the investment portfolio or the fixed account, or $2,000 into any guarantee
period of the interest adjustment account. This requirement is waived if the
transfer is pursuant to the dollar cost averaging or rebalancing programs.

     2. You must leave at least $500 in each investment portfolio, any
guarantee period of the interest adjustment account or the fixed account
after you make a transfer unless the entire amount is being transferred.
Transfers out of the fixed account are limited to 20% of the value of your
contract every 6 months.

     3. Your request for a transfer must clearly state which investment
portfolio(s), any guarantee period of the interest adjustment account or
the fixed account are involved in the transfer.

     4. Your request for transfer must clearly state how much the transfer is
for.

     TRANSFERS DURING THE INCOME PHASE. You can only make two transfers every
year during the income phase. The two transfers are free. We measure a year from
the anniversary of the day we issued your contract. The following apply to any
transfer during the income phase:

     1. You can make transfers at least 30 days before the due date of the first
annuity payment for which the transfer will apply.

     2. The minimum amount which you can transfer is $500 or your entire value
in the investment portfolio.

     3. You must leave at least $500 in each investment portfolio (or $0 if you
are transferring the entire amount) after a transfer.

     4. No transfers can be made between the fixed account and the investment
portfolios. You may only make transfers between the investment portfolios.

     This product is not designed for professional market timing organizations.
Conseco Variable reserves the right to modify the transfer privileges described
above.

     TELEPHONE/INTERNET TRANSFERS. You can elect to make transfers by telephone.
You may also elect to make transfers over the internet.  Internet  transfers may
not be available (check with your registered representative). Internet transfers
are subject to our administrative  rules and procedures.  If you do not want the
ability to make  transfers  by  telephone  or through the  internet,  you should
notify us in writing.  You can also authorize someone else to make transfers for
you. If you own the contract  with a joint  owner,  unless  Conseco  Variable is
instructed otherwise,  Conseco Variable will accept instructions from either you
or the other owner.  Conseco Variable will use reasonable  procedures to confirm
that instructions given to us by telephone are genuine. All telephone calls will
be recorded and the caller will be asked to produce  personalized data about the
owner before we will make the telephone transfer. Personalized data will also be
required for internet transfers.  We will send you a written confirmation of the
transfer. If Conseco Variable fails to use such procedures, we may be liable for
any losses due to unauthorized or fraudulent instructions.

Dollar Cost Averaging Program

     The Dollar Cost Averaging Program allows you to systematically transfer a
set amount either monthly, quarterly, semi-annually or annually from the Money
Market Portfolio or the fixed account to any of the other investment
Portfolio(s). You cannot transfer to the interest adjustment account under
this program. By allocating amounts on a regular schedule as opposed to
allocating the total amount at one particular time, you may be less
susceptible to the impact of market fluctuations. However, this is not
guaranteed.

     You must have at least $2,000 in the Money Market Portfolio or the fixed
account in order to participate in the dollar cost averaging program.

     All Dollar Cost Averaging transfers will be made on the first business day
of the month. Dollar cost averaging will end when the value in the Money Market
Portfolio or the fixed account is zero. We will notify you when that happens.
You cannot cancel the dollar cost averaging program once it starts.  A transfer
request will not automatically terminate the program.

     You may participate in the dollar cost averaging program and the systematic
withdrawal  program  at the same time.  If you  participate  in the dollar  cost
averaging  program,  the  transfers  made under the  program  are not taken into
account in determining any transfer fee. There is no additional  charge for this
program. However, we reserve the right to charge for this program in the future.
We reserve  the right,  at any time and  without  prior  notice,  to  terminate,
suspend or modify this program.

     Dollar cost averaging does not assure a profit and does not protect against
loss in declining markets.  Dollar cost averaging involves continuous investment
in the selected investment  portfolio(s)  regardless of fluctuating price levels
of the investment  portfolio(s).  You should consider your financial  ability to
continue the dollar cost averaging  program through periods of fluctuating price
levels.

Rebalancing Program

     Once your money has been allocated among the investment portfolios, the
performance of each portfolio may cause your allocation to shift. If the value
of your contract is at least $5,000, you can direct us to automatically
rebalance your contract to return to your original percentage allocations by
selecting our Rebalancing Program. The rebalancing program may also be
available through the internet (check with your registered representative
regarding availability).  Rebalancing over the internet is subject to our
administrative rules and procedures. You can tell us whether to rebalance
quarterly, semi-annually or annually. We will measure these periods from the
date you selected. You must use whole percentages in 1% increments for
rebalancing. There will be no rebalancing within the fixed account or the
interest adjustment account. You can discontinue rebalancing at any time. You
can change your rebalancing requests at any time in writing or through internet
access which we must receive before the next rebalancing date. If you
participate in the Rebalancing Program, the transfers made under the program
are not taken into account in determining any transfer fee.  Currently, there
is no charge for participating in the rebalancing program.  We reserve the
right, at any time and without prior notice, to terminate, suspend or modify
this program.

Example:

     Assume that you want your initial purchase payment split between 2
investment portfolios. You want 40% to be in the Fixed Income Portfolio and
60% to be in Growth Portfolio. Over the next 2 1/2 months the bond market does
very well while the stock market performs poorly. At the end of the first
quarter, the Fixed Income Portfolio now represents 50% of your holdings because
of its increase in value. If you had chosen to have your holdings rebalanced
quarterly, on the first day of the next quarter, Conseco Variable would sell
some of your units in the Fixed Income Portfolio to bring its value back to 40%
and use the money to buy more units in the Growth Portfolio to increase those
holdings to 60%.

Asset Allocation Program

     We understand the importance to you of having advice from a financial
adviser regarding your investments in the contract (asset allocation program).
Certain investment advisers have made arrangements with us to make their
services available to you. Conseco Variable has not made any independent
investigation of these advisers and is not endorsing such programs. You may be
required to enter into an advisory agreement with your investment adviser to
have the fees paid out of your contract during the accumulation phase.

     Conseco Variable will, pursuant to an agreement with you, make a partial
withdrawal from the value of your contract to pay for the services of the
investment adviser. If the contract is non-qualified, the withdrawal will be
treated like any other distribution and may be included in gross income for
federal tax purposes. Further, if you are under age 59 1/2, it may be subject to
a tax penalty. If the contract is qualified, the withdrawal for the payment of
fees may not be treated as a taxable distribution if certain conditions are met.
Additionally, any withdrawals for this purpose may be subject to a contingent
deferred sales charge. You should consult a tax adviser regarding the tax
treatment of the payment of investment adviser fees from your contract.

Sweep Program

     You can elect to transfer (sweep) your earnings from the fixed account to
the investment portfolios on a periodic and systematic basis.

5. Expenses

     There are charges and other expenses associated with the contract that
reduce the return on your investment in the contract. These charges and expenses
are:

Insurance Charges

     Each day, Conseco Variable makes a deduction for its insurance charges.
The insurance charges do not apply to amounts allocated to the fixed account or
the interest adjustment account. Conseco Variable does this as part of its
calculation of the value of the accumulation units and the annuity units.

     The insurance charge has two parts: 1) the mortality and expense risk
charge, and 2) the administrative charge.

     o    Mortality And Expense Risk Charge. This charge is equal, on an annual
          basis, to 1.25% of the average daily value of the contract invested in
          an investment portfolio. This charge is for the insurance benefits
          provided under the contract and certain administrative and
          distribution expenses associated with the contract.

     o    ADMINISTRATIVE CHARGE. This charge is equal, on an annual basis, to
          .15% of the average daily value of the contract invested in an
          investment portfolio. This charge may be increased but will not
          exceed .25% of the average daily value of the contract invested in
          an investment portfolio. We will give you 60 days' notice if this
          charge is increased. This charge is for certain administrative
          expenses.

Contract Maintenance Charge

     During the accumulation phase, every year on the anniversary of the date
when your Contract was issued, Conseco Variable deducts $30 from your contract
as a contract maintenance charge. We reserve the right to change this charge but
it will not be more than $60 each year. No contract maintenance charge is
deducted during the income phase. This charge is for certain administrative
expenses associated with the contract.

     In the contract, Conseco Variable does not deduct this charge if
the value of your contract is $50,000 or more.

     If you make a complete withdrawal from your contract, the contract
maintenance charge will also be deducted. The charge will be deducted if the
annuity date is other than an anniversary.

Contingent Deferred Sales Charge

     During the accumulation phase, you can make withdrawals from your contract.
Conseco Variable keeps track of each purchase payment.

   Every year you can take money out of your contract, without charge, of an
amount equal to the greater of:

     o    10% of the value of your contract (if you do not use the 10% in any
          year, it may not be carried over to the next year), or

     o    the IRS minimum distribution requirement for this contract if it was
          issued under an Individual Retirement Annuity, or

     o    the total of your purchase payments that have been in the contract
          more than 7 complete years.

     Withdrawals in excess of these amounts will be charged a contingent
deferred sales charge which equals:

No. Of Years                                                        Contingent
From Receipt                                                      Deferred Sales
Of Purchase Payment                                                   Charge
- - ------------------------------------------------------------------------------
First Year ....................................................        7%
Second Year ...................................................        7%
Third Year ....................................................        6%
Fourth Year ...................................................        5%
Fifth Year ....................................................        4%
Sixth Year ....................................................        3%
Seventh Year ..................................................        2%
Eighth Year and more ..........................................        0%

     In addition, the following circumstances further limit or reduce withdrawal
charges, in some states, as applicable:

     o    for issue ages up to 52, there is no contingent deferred sales charge
          made after the 15th contract year and later;

     o    for issue ages 53 to 56, there is no contingent deferred sales charge
          made after you attain age 67 or later;

     o    for issue ages 57 and later, any otherwise applicable contingent
          deferred sales charge will be multiplied by a factor ranging from .9
          to 0 for contract years one through ten and later, respectively.

     The contingent deferred sales charge is assessed against each purchase
payment withdrawn and will reduce the remaining value of your contract. For
purposes of the contingent deferred sales charge, Conseco Variable treats
withdrawals as coming from the oldest purchase payment first. The contingent
deferred sales charge compensates us for expenses associated with selling the
contract.


     Note: For tax purposes, withdrawals are generally considered to have come
from earnings first.

     Conseco Variable does not assess the contingent deferred sales charge on
death benefits or on any payments paid out as annuity payments if your annuity
date is at least four years after we issue your contract and your annuity option
has a life contingency or is for a minimum of 5 years.

Reduction or Elimination of the Contingent Deferred Sales Charge

     Conseco Variable will reduce or eliminate the amount of the contingent
deferred sales charge when the contract is sold under circumstances which reduce
its sales expenses. Some examples are: if there is a large group of individuals
that will be purchasing the contract or a prospective purchaser already had a
relationship with Conseco Variable. Conseco Variable will not deduct a
contingent deferred sales charge when a contract is issued to an officer,
director or employee of Conseco Variable or any of its affiliates. Any
circumstances resulting in the reduction or elimination of the contingent
deferred sales charge requires our prior approval. In no event will reduction or
elimination of the contingent deferred sales charge be permitted where it would
be unfairly discriminatory to any person.

Transfer Fee

     You can make one free transfer every 30 days during the accumulation phase.
If you make more than one transfer in a 30-day period, you could be charged a
transfer fee of $25 per transfer. We reserve the right to change the transfer
fee. The transfer fee is deducted from the account from which the transfer was
made. If the entire amount in the account is transferred, the fee will be
deducted from the amount transferred. If you transfer money from more than one
account, the charge is deducted from the account with the largest balance. The
two transfers permitted each year during the income phase are free.

     All reallocations made in the same day count as one transfer. Transfers
made at the end of the free look period by us are not counted in determining the
transfer fee. If the transfer is part of the Dollar Cost Averaging Program, the
Rebalancing Program or the Sweep Program it will not count in determining the
transfer fee.



Premium Taxes

     Some states and other governmental entities (e.g., municipalities) charge
premium taxes or similar taxes. Conseco Variable is responsible for the payment
of these taxes and will make a deduction from the value of the contract for
them. These taxes are due either when the contract is issued or when annuity
payments begin. It is Conseco Variable's current practice to deduct these taxes
when either annuity payments begin or upon partial or full surrender of the
contract. Conseco Variable may in the future discontinue this practice and
assess the charge when the tax is due. Premium taxes currently range from 0% to
3.5%, depending on the jurisdiction.

Income Taxes

     Conseco Variable will deduct from the contract for any income taxes which
it incurs because of the contract. At the present time, we are not making any
such deductions.

Investment Portfolio Expenses

     There are deductions from and expenses paid out of the assets of the
various investment portfolios, which are described in the fund prospectuses.

6. Taxes

     Note: Conseco Variable has prepared the following information on taxes as a
general discussion of the subject. It is not intended as tax advice to any
individual. You should consult your own tax adviser about your own
circumstances. Conseco Variable has included in the statement of additional
information an additional discussion regarding taxes.

Annuity Contracts in General

     Annuity contracts are a means of setting aside money for future needs,
usually retirement. Congress recognized how important saving for retirement was
and provided special rules in the Internal Revenue Code (Code) for annuities.

     Simply stated, these rules provide that you will not be taxed on the
earnings on the money held in your annuity contract until you take the money
out. This is referred to as tax-deferral. There are different rules as to how
you will be taxed depending on how you take the money out and the type of
contract -qualified or non-qualified (see following sections).

     You, as the owner, will not be taxed on increases in the value of your
contract until a distribution occurs--either as a withdrawal or as annuity
payments. When you make a withdrawal you are taxed on the amount of the
withdrawal that is earnings. For annuity payments, different rules apply. A
portion of each annuity payment is treated as a partial return of your purchase
payments and will not be taxed. The remaining portion of the annuity payment
will be treated as ordinary income. How the annuity payment is divided between
taxable and non-taxable portions depends upon the period over which the annuity
payments are expected to be made. Annuity payments received after you have
received all of your purchase payments are fully includible in income.

     When a non-qualified contract is owned by a non-natural person (e.g.,
corporation or certain other entities other than a trust holding the Contract as
an agent for a natural person), the contract will generally not be treated as an
annuity for tax purposes.

Qualified And Non-Qualified Contracts

     If you purchase the contract as an individual and not under any pension
plan, specially sponsored program or an Individual Retirement Annuity (IRA),
your contract is referred to as a non-qualified contract.

     If you purchase the contract under a pension plan, specially sponsored
program or an IRA, your contract is referred to as a qualified contract.

     A qualified contract will not provide any necessary or additional tax
deferral if it is used to fund a qualified plan that is tax deferred. However,
the contract has features and benefits other than tax deferral that may make it
an appropriate investment for a qualified plan.  You should consult your tax
adviser regarding these features and benefits prior to purchasing a qualified
contract.

Withdrawals--Non-Qualified Contracts

     If you make a withdrawal from your contract, the Code generally treats such
a withdrawal as first coming from earnings and then from your purchase payments.
Such withdrawn earnings are includible in income.

     The Code also provides that any amount received under an annuity contract
which is included in income may be subject to a penalty. The amount of the
penalty is equal to 10% of the amount that is includible in income. Some
withdrawals will be exempt from the penalty. They include any amounts:

     (1)  paid on or after you reach age 59 1/2;

     (2)  paid after you die;

     (3)  paid if you become totally disabled (as that term is defined in the
          Code);

     (4)  paid in a series of substantially equal payments made annually (or
          more frequently) for life or a period not exceeding life expectancy;

     (5)  paid under an immediate annuity; or

     (6)  which come from purchase payments made prior to August 14, 1982.

Withdrawals--Qualified Contracts

     If you make a withdrawal from your qualified contract, a portion of the
withdrawal is treated as taxable income. This portion depends on the ratio of
the pre-tax purchase payments to the after-tax purchase payments in your
contract. If all of your purchase payments were made with pre-tax money then the
full amount of any withdrawal is includible in taxable income. Special rules may
apply to withdrawals from certain types of qualified contracts.

     The Code also provides that any amount received under a qualified contract
which is included in income may be subject to a penalty. The amount of the
penalty is equal to 10% of the amount that is includible in income. This penalty
will be increased to 25% for withdrawals from SIMPLE IRA's within the first two
years of your contract. Some withdrawals will be exempt from the penalty. They
include any amounts:

     (1)  paid on or after you reach age 59 1/2;

     (2)  paid after you die;

     (3)  paid if you become totally disabled (as that term is defined in Code);

     (4)  paid to you after leaving your employment in a series of substantially
          equal payments made annually (or more frequently) under a lifetime
          annuity;

     (5)  paid to you after you have attained age 55 and left your employment;

     (6)  paid for certain allowable medical expenses (as defined in the Code);

     (7)  paid pursuant to a qualified domestic relations order;

     (8)  paid on account of an IRS levy upon the qualified contract;

     (9)  paid from an IRA for medical insurance (as defined in the Code);

     (10)  paid from an IRA for qualified higher education expenses; or

     (11) paid from an IRA up to $10,000 for qualified first time homebuyer
          expenses (as defined in the Code).

     The exceptions in (5) and (7) above do not apply to IRAs. The exception in
(4) above applies to IRAs but without the requirement of leaving employment.

     We have provided a more complete discussion in the Statement of Additional
Information.

Withdrawals - Tax-Sheltered Annuities

     The Code limits the withdrawal of amounts attributable to purchase payments
made by owners under a salary reduction agreement. Withdrawals can only be made
when a Contract Owner:

     (1)  reaches age 59 1/2;

     (2)  leaves his or her job;

     (3)  dies;

     (4)  becomes disabled (as that term is defined in the Code);

     (5)  in the case of hardship; or

     (6)  pursuant to a qualified domestic relations order, if otherwise
          permitted.

     However, in the case of hardship, the owner can only withdraw the purchase
payments and not any earnings. You should consult your own tax adviser about
your own circumstances.

Diversification

     The Code provides that the underlying investments for a variable annuity
must satisfy certain diversification requirements in order to be treated as an
annuity contract. Conseco Variable believes that the investment portfolios are
being managed so as to comply with the requirements.

Investor Control

     Neither the Code nor the Internal Revenue Service Regulations issued to
date provide guidance as to the circumstances under which you, because of the
degree of control you exercise over the underlying investments, and not Conseco
Variable would be considered the owner of the shares of the investment
portfolios. If you are considered the owner of the shares, it will result in
the loss of the favorable tax treatment for the contract. It is unknown to what
extent under federal tax law owners are permitted to select investment
portfolios, to make transfers among the investment portfolios or the number and
type of investment portfolios owners may select from without being considered
the owner of the shares. If any guidance is provided which is considered a new
position, then the guidance would generally be applied prospectively. However,
if such guidance is considered not to be a new position, it may be applied
retroactively. This would mean that you, as the owner of the contract, could
be treated as the owner of the investment portfolios.

     Due to the uncertainty in this area, Conseco Variable reserves the right to
modify the contract as reasonably deemed necessary to maintain favorable tax
treatment.

7. Access To Your Money

     You can have access to the money in your contract :

     o    by making a withdrawal (either a partial or a complete withdrawal);

     o    by electing to receive annuity payments; or

     o    when a death benefit is paid to your beneficiary.

     In general, withdrawals can only be made during the accumulation phase.

     When you make a complete withdrawal, you will receive the value of the
contract on the day you made the withdrawal, less any applicable contingent
deferred sales charge, less any premium tax less, any contract maintenance
charge.

     You must tell us which account (investment portfolio(s), the interest
adjustment account and/or the fixed account) you want the withdrawal to come
from. Under most circumstances, the amount of any partial withdrawal from any
investment portfolio, the interest adjustment account or the fixed account
must be for at least $500. Conseco Variable requires that after a partial
withdrawal is made there must be at least $500 left in your contract.

     Conseco Variable will pay the amount of any withdrawal from the investment
portfolios within 7 days of your request in good order unless the suspension of
payments or transfers provision (see below) is in effect.

     Income taxes, tax penalties and certain restrictions may apply to any
withdrawal you make.

     There are limits to the amount you can withdraw from a qualified plan
referred to as a 403(b) (tax-sheltered annuity) plan. For a more complete
explanation, see Section 6.--Taxes and the discussion in the Statement of
Additional Information.

Systematic Withdrawal Program

     The  Systematic  Withdrawal  Program  allows you to choose to receive  your
automatic  payments either monthly,  quarterly,  semi-annually or annually.  You
must have at least $5,000 in your contract to start the program. You cannot take
systematic withdrawals from the interest adjustment account. You can instruct us
to  withdraw a level  dollar  amount or  percentage  from  specified  investment
options,  largest  account  balance  or  on  a  pro-rata  basis.  If  you  do  a
reallocation and do not specify investment options,  all systematic  withdrawals
will then default to a pro-rata basis.  The systematic  withdrawal  program will
end any time you designate. If you make a partial withdrawal outside the program
and  the  value  of  your   contract  is  less  than  $5,000  the  program  will
automatically  terminate.  Conseco  Variable  does not have any  charge for this
program,  however,  the withdrawal may be subject to a contingent deferred sales
charge.  For a discussion of the contingent  deferred sales charge,  see Section
5--Expenses.

     All systematic withdrawals will be paid on the last business day of the
month (beginning with the first full month after you bought your contract).

     Income taxes, tax penalties and certain restrictions (under 403(b)
contracts) may apply to Systematic Withdrawals.

Suspension of Payments or Transfers

     Conseco Variable may be required to suspend or postpone payments for
withdrawals or transfers for any period when:

     1. the New York Stock Exchange is closed (other than customary weekend and
holiday closings);

     2. trading on the New York Stock Exchange is restricted;

     3. an emergency exists as a result of which disposal of shares of the
Investment Portfolios is not reasonably practicable or Conseco Variable cannot
reasonably value the shares of the investment portfolios;

     4. during any other period when the Securities and Exchange Commission, by
order, so permits for the protection of owners.

     Conseco  Variable has reserved the right to defer  payment for a withdrawal
or transfer from the fixed account  and/or the interest  adjustment  account for
the period permitted by law but not for more than six months.

8.   Performance

     Conseco Variable may periodically advertise performance of the annuity
investment in the various investment portfolios. Conseco Variable will calculate
performance by determining the percentage change in the value of an accumulation
unit by dividing the increase (decrease) for that unit by the value of the
accumulation unit at the beginning of the period. This performance number
reflects the deduction of the insurance charges and the fees and expenses of the
investment portfolio. It does not reflect the deduction of any applicable
contract maintenance charge and contingent deferred sales charge. The deduction
of any applicable contract maintenance charge and contingent deferred sales
charge would reduce the percentage increase or make greater any percentage
decrease. Any advertisement will also include standardized average annual total
return figures which reflect the deduction of the insurance charges, contract
maintenance charge, contingent deferred sales charge and the fees and expenses
of the portfolio.

     For periods starting prior to the date the contracts were first offered,
the performance will be based on the historical performance of the corresponding
portfolios, modified to reflect the charges and expenses of the contract as if
the contract had been in existence during the period stated in the
advertisement. These figures should not be interpreted to reflect actual
historical performance.

     Conseco Variable may, from time to time, include in its advertising and
sales materials, tax deferred compounding charts and other hypothetical
illustrations, which may include comparisons of currently taxable and tax
deferred investment programs, based on selected tax brackets.

9.   Death Benefit

Upon Your Death

     If you die before annuity payments begin, Conseco Variable will pay a death
benefit to your beneficiary (see below). If you have a joint owner, the death
benefit will be paid when the first owner dies. The surviving joint owner will
be treated as the beneficiary.

     If death occurs prior to age 90, the amount of the death benefit will be
the greater of:

     (1) the value of your contract at the time Conseco Variable receives proof
of death and a payment election; or

     (2) the total purchase payments you have made, less any adjusted partial
withdrawals, increased by 5% each year up to the date of death.

     Adjusted partial withdrawal means the amount of the partial withdrawal
multiplied by the amount of the death benefit just before the partial withdrawal
divided by the value of your contract just before the partial withdrawal. A
partial withdrawal is the amount paid to you plus any taxes withheld less any
contingent deferred sales charge.

     If death occurs at age 90 or later, the death benefit will be the contract
value at the time Conseco Variable receives proof of death and a payment
election.

     The entire death benefit must be paid within 5 years of the date of death
unless the beneficiary elects to have the death benefit payable under an annuity
option. The death benefit payable under an annuity option must be paid over the
beneficiary's lifetime or for a period not extending beyond the beneficiary's
life expectancy. Payment must begin within one year of the date of death. If the
beneficiary is the spouse of the owner, he/she can continue the Contract in
his/her own name at the then current value. If a lump sum payment is elected and
all the necessary requirements are met, the payment will be made within 7 days.
Different rules may apply in the case of an Individual Retirement Annuity.

     If you or any joint owner (who is not the annuitant) dies during the income
phase, any remaining payments under the annuity option elected will continue at
least as rapidly as under the method of distribution prior to the death of the
owner or joint owner. If you die during the income phase, the beneficiary
becomes the owner. If any joint owner dies during the income phase, the
surviving joint owner, if any, will be treated as the primary beneficiary. Any
other beneficiary on record at the time of death will be treated as a contingent
beneficiary. Different rules may apply in the case of an Individual Retirement
Annuity.

Death Of Annuitant

     If the annuitant, who is not an owner or joint owner, dies during the
accumulation phase, you can name a new annuitant. Unless another annuitant is
named within 30 days of the death of the annuitant, you will become the
annuitant. However, if the owner is a non-natural person (for example, a
corporation), then the death of the annuitant will be treated as the death of
the owner, and a new annuitant may not be named.

     Upon the death of the annuitant during the income phase, the death benefit,
if any, will be as provided for in the annuity option selected. The death
benefit will be paid at least as rapidly as under the method of distribution in
effect at the annuitant's death.

10.  Other Information

Conseco Variable

     Conseco Variable Insurance Company was originally organized in 1937. Prior
to October 7, 1998, Conseco Variable Insurance Company was known as Great
American Reserve Insurance Company. In certain states, we may still use the name
Great American Reserve Insurance Company until our name change is approved in
the state. It is principally engaged in the life insurance business in 49 states
and the District of Columbia. Conseco Variable is a stock company organized
under the laws of the state of Texas and is an indirect wholly-owned subsidiary
of Conseco, Inc. Conseco, Inc. is a publicly held financial services holding
company and one of middle America's  leading sources for insurance, investment
and lending products. Through its subsidiaries and a nationwide network of
insurance agents and finance dealers, Conseco, Inc. provides solutions for both
wealth protection and wealth creation to more than 12 million customers.



The Separate Account

     Conseco Variable has established a separate account to hold the assets
that underlie the contracts. Conseco Variable Annuity Account F serves the
variable annuity portion of the contract. Prior to May 1, 1999, Conseco
Variable Annuity Account F was known as Great American Reserve Variable Annuity
Account F. The Board of Directors of Conseco Variable adopted a resolution to
establish the Separate Account under Texas Insurance law on September 26, 1997.
Conseco Variable Annuity Account F is registered with the Securities and
Exchange Commission as a unit investment trust under the Investment Company Act
of 1940. Conseco Variable Annuity Account F is divided into sub-accounts.

     The assets of the Separate Account are held in Conseco Variable's name on
behalf of the Separate Account and legally belong to Conseco Variable. However,
those assets that underlie the contracts, are not chargeable with liabilities
arising out of any other business Conseco Variable may conduct. All the income,
gains and losses (realized or unrealized) resulting from these assets are
credited to or charged against the contracts and not against any other contracts
Conseco Variable may issue.

     The obligations under the contracts are obligations of Conseco Variable
Insurance Company.

Distributor

     Conseco Equity Sales, Inc. (CES), 11815 N. Pennsylvania Street, Carmel,
Indiana 46032, acts as the distributor of the contracts. CES, an affiliate of
Conseco Variable, is registered as a broker-dealer under the Securities Exchange
Act of 1934. CES is a member of the National Association of Securities Dealers,
Inc.

     Commissions will be paid to broker-dealers who sell the contracts.
Broker-dealers commissions may cost up to 8.25% of purchase payments and may
include reimbursement of promotional or distribution expenses associated with
the marketing of the contracts. Conseco Variable may, by agreement with the
broker-dealer, pay commissions as a combination of a certain percentage amount
at the time of sale and a trail commission. This combination may result in the
broker-dealer receiving more commission over time than would be the case if it
had elected to receive only a commission at the time of sale. The commission
rate paid to the broker-dealer will depend upon the nature and level of services
provided by the broker-dealer.

Ownership

     The contract is an individual fixed and variable deferred annuity
contract. You, as the owner of the contract are entitled to all the rights and
privileges of ownership.

     Spousal joint owners are allowed with this contract (except if it is issued
pursuant to a qualified plan). Upon the death of either joint owner, the
surviving owner will be the designated beneficiary. Any other beneficiary
designation at the time the contract was issued or as may have been later
changed will be treated as a contingent beneficiary unless otherwise indicated.

Beneficiary

     The beneficiary is the person(s) or entity you name to receive any death
benefit. The beneficiary is named at the time the contract is issued. Unless an
irrevocable beneficiary has been named, you can change the beneficiary at any
time before you die.

Assignment

     You can assign the contract at any time during your lifetime. Conseco
Variable will not be bound by the assignment until it receives the written
notice of the assignment. Conseco Variable will not be liable for any payment or
other action we take in accordance with the contract before we receive notice of
the assignment. An assignment may be a taxable event.

     If the contract is issued pursuant to a qualified plan, there are
limitations on your ability to assign the contract.

Financial Statements

     The financial statements of Conseco Variable which are included in the
Statement of Additional Information should be considered only as bearing on
the ability of Conseco Variable to meet its obligations under the contracts.
They should not be considered as bearing on the investment performance of
the investment portfolios. The value of the investment portfolios is affected
primarily by the performance of the underlying investments.

     The financial statements of Conseco Variable Annuity Account F are included
in the Statement of Additional Information.

Table of Contents of the Statement of Additional Information


Company
Independent Accountants
Legal Opinions
Distribution
Calculation of Performance Information
Federal Tax Status
Annuity Provisions
Financial Statements

Appendix A-Condensed Financial Information

Accumulation Unit Value History

     The following schedule includes accumulation unit values for the period
indicated. This data has been taken from the Conseco Variable Annuity Account
F's financial statements. This information should be read in conjunction with
Conseco Variable Annuity Account F's financial statements and related notes
which are included in the Statement of Additional Information.



                                              Year Ended          Period ended
SUB-ACCOUNT                                    12/31/99             12/31/98
- - ------------------------------------------------------------------------------
Equity
  Beginning of Period.....................     $10.878               $10.000
  End of Period...........................     $16.013               $10.878
  No. of Accum. Units Outstanding.........     646,422               446,344
Balanced
  Beginning of Period.....................     $10.510               $10.000
  End of Period...........................     $13.562               $10.510
  No. of Accum. Units Outstanding.........     675,068               399,217
Fixed Income
  Beginning of Period.....................     $10.392               $10.000
  End of Period...........................     $10.208               $10.392
  No. of Accum. Units Outstanding.........     881,706               308,576
Government Securities
  Beginning of Period.....................     $10.480               $10.000
  End of Period...........................     $10.079               $10.480
  No. of Accum. Units Outstanding.........     451,882               153,270
Money Market
  Beginning of Period.....................     $10.335               $10.000
  End of Period...........................     $10.690               $10.335
  No. of Accum. Units Outstanding.........   4,895,749               779,777
Alger American Growth
  Beginning of Period.....................     $13.913               $10.000
  End of Period...........................     $18.349               $13.913
  No. of Accum. Units Outstanding.........   1,954,848               436,443
Alger American Leveraged AllCap
  Beginning of Period.....................     $14.867               $10.000
  End of Period...........................     $26.106               $14.867
  No. of Accum. Units Outstanding.........   1,362,969               109,259
Alger American MidCap Growth
  Beginning of Period.....................     $12.391               $10.000
  End of Period...........................     $16.110               $12.391
  No. of Accum. Units Outstanding.........     604,590               155,496
Alger American Small Capitalization
  Beginning of Period.....................     $11.196               $10.000
  End of Period...........................     $15.834               $11.196
  No. of Accum. Units Outstanding.........     485,731               153,227



                                               Year Ended         Period ended
SUB-ACCOUNT                                     12/31/99            12/31/98
- - ------------------------------------------------------------------------------
VP Income & Growth
  Beginning of Period.....................     $12.058               $10.000
  End of Period...........................     $14.033               $12.058
  No. of Accum. Units Outstanding.........     805,221               351,625
VP International
  Beginning of Period.....................     $11.110               $10.000
  End of Period...........................     $17.973               $11.110
  No. of Accum. Units Outstanding.........     286,551               115,687
VP Value
  Beginning of Period.....................     $10.217               $10.000
  End of Period...........................     $ 9.990               $10.217
  No. of Accum. Units Outstanding.........     615,221               171,138
Berger IPT -Growth
  Beginning of Period.....................     $10.694               $10.000
  End of Period...........................     $15.727               $10.694
  No. of Accum. Units Outstanding.........     161,596                74,889
Berger IPT-Growth and Income
  Beginning of Period.....................     $12.237               $10.000
  End of Period...........................     $19.193               $12.237
  No. of Accum. Units Outstanding.........     827,033               153,114
Berger IPT-Small Company Growth
  Beginning of Period.....................     $ 9.799               $10.000
  End of Period...........................     $18.501                $9.799
  No. of Accum. Units Outstanding.........     279,265               112,140
Berger/BIAM IPT-International
  Beginning of Period.....................     $10.806               $10.000
  End of Period...........................     $14.002               $10.806
  No. of Accum. Units Outstanding.........      21,269                20,704
The Dreyfus Socially Responsible Growth Fund, Inc.
  Beginning of Period.....................     $12.261               $10.000
  End of Period...........................     $15.727               $12.261
  No. of Accum. Units Outstanding.........     931,176               212,780
Dreyfus Stock Index
  Beginning of Period.....................     $12.120               $10.000
  End of Period...........................     $14.414               $12.120
  No. of Accum. Units Outstanding.........   3,732,395             1,229,906
Dreyfus VIF Disciplined Stock
  Beginning of Period.....................     $10.726               $10.000
  End of Period...........................     $12.534               $10.726
  No. of Accum. Units Outstanding.........     280,701                64,622
Dreyfus VIF International Value
  Beginning of Period.....................     $ 9.423               $10.000
  End of Period...........................     $11.883                $9.423
  No. of Accum. Units Outstanding.........      90,423                14,881
Federated High Income Bond II
  Beginning of Period.....................     $ 9.906               $10.000
  End of Period...........................     $ 9.994                $9.906
  No. of Accum. Units Outstanding.........     859,802               449,248
Federated International Equity II
  Beginning of Period....................      $11.457               $10.000
  End of Period..........................      $20.889               $11.457
  No. of Accum. Units Outstanding........      200,438                49,555
Federated Utility II
  Beginning of Period....................      $11.388               $10.000
  End of Period..........................      $11.420               $11.388
  No. of Accum. Units Outstanding........      550,507               227,545


                                                 Year Ended       Period ended
SUB-ACCOUNT                                       12/31/99          12/31/98
- - ------------------------------------------------------------------------------
INVESCO VIF - High Yield
  Beginning of Period....................      $ 9.512               $10.000
  End of Period..........................      $10.251                $9.512
  No. of Accum. Units Outstanding........      495,081               119,637
INVESCO VIF - Equity Income
  Beginning of Period....................      $10.300               $10.000
  End of Period..........................      $11.674               $10.300
  No. of Accum. Units Outstanding........      320,678                80,397
Aggressive Growth
  Beginning of Period....................      $12.864               $10.000
  End of Period..........................      $28.593               $12.864
  No. of Accum. Units Outstanding........    1,540,761               189,516
Growth
  Beginning of Period....................      $12.663               $10.000
  End of Period..........................      $17.980               $12.663
  No. of Accum. Units Outstanding........    3,067,175               424,913
Worldwide Growth
  Beginning of Period....................      $11.887               $10.000
  End of Period..........................      $19.278               $11.887
  No. of Accum. Units Outstanding........    2,253,671               698,806
Lazard Retirement Equity
  Beginning of Period....................      $10.950               $10.000
  End of Period..........................      $11.679               $10.950
  No. of Accum. Units Outstanding........      134,126                93,997
Lazard Retirement Small Cap
   Beginning of Period...................      $ 9.311               $10.000
  End of Period..........................      $ 9.653                $9.311
  No. of Accum. Units Outstanding........      101,384                45,538
Growth & Income (Lord Abbett)
  Beginning of Period....................      $10.812               $10.000
  End of Period..........................      $12.447               $10.812
  No. of Accum. Units Outstanding........      759,960               240,000
Growth and Income (Mitchell Hutchins)
  Beginning of Period....................      $11.030               $10.000
  End of Period..........................      $12.000               $11.030
  No. of Accum. Units Outstanding........       45,323                23,636
Limited Maturity Bond
  Beginning of Period....................      $10.229               $10.000
  End of Period..........................      $10.236               $10.229
  No. of Accum. Units Outstanding........      921,343               308,953
Partners
  Beginning of Period....................      $10.056               $10.000
  End of Period..........................      $10.647               $10.056
  No. of Accum. Units Outstanding........      524,039               308,591
Strong Opportunity II
  Beginning of Period....................      $10.886               $10.000
  End of Period..........................      $14.482               $10.886
  No. of Accum. Units Outstanding........      489,674               181,752
Strong Mid Cap Growth II
  Beginning of Period....................      $12.506               $10.000
  End of Period..........................      $23.416               $12.506
  No. of Accum. Units Outstanding........      620,231                53,572
Worldwide Bond
  Beginning of Period....................      $11.014               $10.000
  End of Period..........................      $10.011               $11.014
  No. of Accum. Units Outstanding........       85,090                31,389



                                              Year Ended          Period ended
SUB-ACCOUNT                                    12/31/99             12/31/98
- - ------------------------------------------------------------------------------
Worldwide Emerging Markets
  Beginning of Period....................      $ 6.734               $10.000
  End of Period..........................      $13.301                $6.734
  No. of Accum. Units Outstanding........      211,063                36,153
Worldwide Hard Assets
  Beginning of Period....................      $ 7.059               $10.000
  End of Period..........................      $ 8.423                $7.059
  No. of Accum. Units Outstanding........       67,746                12,476
Worldwide Real Estate
  Beginning of Period....................      $ 8.643               $10.000
  End of Period..........................      $ 8.351                $8.643
  No. of Accum. Units Outstanding........       34,645                25,254

There are no accumulation unit values shown for the following sub-accounts
because they were not available under your contract until the date of this
prospectus:  Conseco 20 Focus; Conseco High Yield; Berger IPT-New Generation;
Rydex OTC; Rydex Nova; Seligman Communications and Information; and Seligman
Global Technology.
================================================================================


                           APPENDIX B

                PARTICIPATING INVESTMENT PORTFOLIOS


Below  is a  summary  of  the  investment  objectives  and  strategies  of  each
investment  portfolio  available  under the contract.  THERE CAN BE NO ASSURANCE
THAT THE INVESTMENT OBJECTIVES WILL BE ACHIEVED.

The fund prospectuses contain more complete information including a description
of the investment objectives, policies, restrictions and risks of each
portfolio.

CONSECO SERIES TRUST

Conseco Series Trust is managed by Conseco Capital Management, Inc. (CCM) which
is an affiliate of Conseco Variable.  Conseco Series Trust is a mutual fund
with multiple portfolios.  The following portfolios are available under the
contract:

Conseco 20 Focus Portfolio

The Conseco 20 Focus Portfolio seeks capital appreciation.  Normally, the
Portfolio will invest at least 65% of its assets in common stocks of companies
that the adviser believes have above-average growth prospects.  The Portfolio
is non-diversified and will normally concentrate its investments in a core
position of approximately 20 - 30 common stocks.

Equity Portfolio

The Equity Portfolio seeks to provide a high total return consistent with
preservation of capital and a prudent level of risk.  The portfolio will invest
primarily in selected equity securities, including common stocks and other
securities having the investment  characteristics of common stocks, such as
convertible securities and warrants.

Balanced Portfolio

The Balanced Portfolio seeks a high total investment return, consistent with the
preservation of capital and prudent  investment  risk.  Normally,  the portfolio
invests  approximately  50-65%  of its  assets  in  equity  securities,  and the
remainder in a combination of fixed income securities, or cash equivalents.


High Yield Portfolio

The High Yield Portfolio seeks to provide a high level of current income with a
secondary objective of capital appreciation.  Normally, the adviser invests at
least 65% of the Portfolio's assets in below investment grade securities
(those rated BB+/Ba1 or lower by independent rating agencies).

Fixed Income Portfolio

The Fixed Income  Portfolio  seeks the highest level of income  consistent  with
preservation of capital.  The portfolio  invests  primarily in investment  grade
debt securities.

Government Securities Portfolio

The  Government  Securities  Portfolio  seeks safety of capital,  liquidity  and
current income.  The portfolio will invest primarily in securities issued by the
U.S. government or an agency or instrumentality of the U.S. government.

Money Market Portfolio

The Money Market Portfolio seeks current income consistent with stability of
capital and liquidity.  The portfolio may invest in U.S. government securities,
bank obligations, commercial paper obligations, short-term corporate debt
securities, and municipal obligations.


THE ALGER AMERICAN FUND

The Alger American Fund is a mutual fund with multiple portfolios.  The
manager of the fund is Fred Alger Management, Inc.  The following
portfolios are available under the contract:

Alger American Growth Portfolio

The Alger American Growth Portfolio seeks long-term capital appreciation.
It focuses on growing companies that generally have broad product lines,
markets, financial resources and depth of management.  Under normal
circumstances, the portfolio invests primarily in the equity securities
of large companies.

Alger American Leveraged AllCap Portfolio

The Alger American Leveraged AllCap Portfolio seeks long-term capital
appreciation.  Under normal circumstances, the portfolio invests in the
equity securities of companies of any size which demonstrate promising
growth potential.  The portfolio can borrow money up to one-third of its
total assets to buy additional securities.

Alger American MidCap Growth Portfolio

The Alger American MidCap Growth Portfolio seeks long-term capital
appreciation.  It focuses on midsize companies with promising growth
potential.  Under normal circumstances, the portfolio invests primarily in
the equity securities of companies having a market capitalization within
the range of companies in the S&P MidCap 400 Index.

Alger American Small Capitalization Portfolio

The Alger American Small Capitalization Portfolio seeks long-term capital
appreciation.  It focuses on small, fast-growing companies that offer
innovative products, services or technologies to a rapidly expanding
marketplace.  Under normal circumstances, the portfolio invests primarily
in the equity securities of small capitalization companies.

AMERICAN CENTURY VARIABLE PORTFOLIOS, INC.

American Century Variable Portfolios, Inc. is a mutual fund with multiple
portfolios.  The fund's investment adviser is American Century Investment
Management, Inc.  The following portfolios are available under the contract:

VP Income & Growth Fund

The VP Income & Growth Fund seeks dividend growth, current income and
capital appreciation by investing in common stocks.  The fund's investment
strategy utilizes quantitative management techniques in a two-step process
that draws heavily on computer technology.

VP International Fund

The VP International Fund seeks capital growth.  The fund managers use a
growth investment strategy developed by American Century to invest in
stocks of companies that they believe will increase in value over time.
This strategy looks for companies with earnings and revenue growth.
International investment involves special risk considerations.  These
include economic and political conditions, expected inflation rates and
currency fluctuations.

VP Value Fund

The VP Value Fund seeks long-term capital growth.  Income is a secondary
objective.  In selecting stocks for the VP Value Fund, the fund managers
look for stocks of medium to large companies that they believe are
undervalued at the time of purchase.

BERGER INSTITUTIONAL PRODUCTS TRUST

Berger Institutional Products Trust is a mutual fund with multiple
portfolios. Berger LLC (formerly, Berger Associates, Inc.) is the investment
advisor for the Berger IPT-Growth Fund, the Berger IPT-Growth and Income
Fund, the Berger IPT-Small Company Growth Fund and the Berger IPT-New
Generation Fund.  BBOI Worldwide LLC, a joint venture between Berger LLC and
Bank of Ireland Asset Management (U.S.) Limited (BIAM), is the investment
advisor for the Berger/BIAM IPT-International Fund. BBOI Worldwide LLC has
delegated daily management of the Fund to BIAM.  Berger LLC and BIAM have
entered into an agreement to dissolve BBOI Worldwide LLC. The dissolution of
BBOI Worldwide LLC will have no effect on the investment advisory services
provided to the Fund.  Contingent upon shareholder approval, when BBOI
Worldwide LLC is dissolved, Berger LLC will become the Fund's advisor and
BIAM will continue to be responsible for day-to-day management of the Fund's
portfolio as sub-advisor.  If approved by shareholders, these advisory
changes are expected to take place in the first half of this year. The
following portfolios are available under the contract:

Berger IPT-Growth Fund (formerly, Berger IPT -100 Fund)

The Berger IPT-Growth Fund aims for long-term capital appreciation.  In
pursuing that goal, the fund primarily invests in the common stocks of
established companies with the potential for strong earnings growth.

Berger IPT-Growth and Income Fund

The Berger IPT-Growth and Income Fund aims for capital appreciation and has a
secondary goal of investing in securities that produce current income for
the portfolio.  In pursuing these goals, the fund primarily invests in the
securities of well-established, growing companies.

Berger IPT-Small Company Growth Fund

The Berger IPT-Small Company Growth Fund aims for capital appreciation.  In
pursuing that goal, the fund primarily invests in the common stocks of small
companies with the potential for rapid earnings growth.

Berger IPT - New Generation Fund

The Berger IPT - New Generation Fund seeks capital appreciation.  In
pursuing that goal, the Fund primarily invests in the common stocks of
companies believed to have the potential to change the direction or dynamics
of the industries in which they operate or significantly influence the way
businesses or consumers conduct their affairs.

Berger/BIAM IPT-International Fund

The Berger/BIAM IPT-International Fund aims for long-term capital
appreciation.  In pursuing that goal, the fund primarily invests in a
portfolio consisting of common stocks of well-established foreign
companies.

THE DREYFUS SOCIALLY RESPONSIBLE GROWTH FUND, INC.

The Dreyfus Socially Responsible Growth Fund, Inc. is a mutual fund.  The
investment adviser for the fund is The Dreyfus Corporation.

The Dreyfus Socially Responsible Growth Fund, Inc. seeks to provide capital
growth, with current income as a secondary goal.  To pursue these goals, the
fund invests primarily in the common stock of companies that, in the opinion
of the fund's management, meet traditional investment standards and conduct
their business in a manner that contributes to the enhancement of the quality
of life in America.

DREYFUS STOCK INDEX FUND

The Dreyfus Stock Index Fund is a mutual fund.  The investment adviser for the
fund is The Dreyfus Corporation.

The Dreyfus  Stock Index Fund seeks to match the total  return of the Standard &
Poor's 500 Composite  Stock Price Index. To pursue this goal, the fund generally
invests in all 500 stocks in the S&P 500 in proportion to their weighting in the
index.

DREYFUS VARIABLE INVESTMENT FUND

The Dreyfus Variable Investment Fund ("Dreyfus VIF") is a mutual fund with
multiple portfolios. The investment adviser for the portfolios is The Dreyfus
Corporation.  The following portfolios are available under the contract:

Dreyfus VIF Disciplined Stock Portfolio

The Dreyfus VIF Disciplined Stock Portfolio seeks investment returns (consisting
of capital appreciation and income) that are greater than the total return
performance of stocks represented by the Standard & Poor's 500 Composite Stock
Price Index.  To pursue this goal, the portfolio invests in a blended portfolio
of growth and value stocks chosen through a disciplined investment process.

Dreyfus VIF International Value Portfolio

The Dreyfus VIF International Value Portfolio seeks long-term capital growth.
To pursue this goal, the portfolio ordinarily invests most of its assets in
equity securities of foreign issuers which Dreyfus considers to be "value"
companies.

FEDERATED INSURANCE SERIES

Federated Insurance Series is a mutual fund with multiple portfolios.  Federated
Investment  Management  Company is the adviser to the Federated High Income Bond
Fund  II  and  the  Federated  Utility  Fund  II.  Federated  Global  Investment
Management Corp. is the adviser to the Federated  International  Equity Fund II.
The following portfolios are available under the contract:

Federated High Income Bond Fund II

The Federated  High Income Bond Fund II's  investment  objective is to seek high
current income by investing primarily in a professionally  managed,  diversified
portfolio of fixed income securities.  The fund pursues its investment objective
by investing in a diversified  portfolio of  high-yield,  lower-rated  corporate
bonds.

Federated Utility Fund II

The Federated Utility Fund II's investment objective is to achieve high current
income and moderate capital appreciation.  The fund pursues its investment
objective by investing under normal market conditions, at least 65% of its
assets in equity securities (including convertible securities) of companies
that derive at least 50%  of their revenues from the provision of electricity,
gas and telecommunications related services.

Federated International Equity Fund II

The Federated International Equity Fund II's investment objective is to obtain a
total  return on its  assets.  The  fund's  total  return  will  consist  of two
components:  (1) changes in the market value of its portfolio  securities  (both
realized  and  unrealized  appreciation);  and  (2)  income  received  from  its
portfolio securities.

INVESCO VARIABLE INVESTMENT FUNDS, INC. (not available for new sales as of May
1, 2000)

INVESCO Variable Investment Funds, Inc. is a mutual fund with multiple
portfolios.  INVESCO Funds Group, Inc. is the investment adviser for the Fund.
The following portfolios are available under the contract:

INVESCO VIF - Equity Income Fund

The INVESCO VIF - Equity Income Fund's primary goal is high current income, with
growth of capital as a secondary  objective.  The fund normally invests at least
65% of its assets in  dividend-paying  common and preferred stocks,  although in
recent years that percentage has been somewhat higher.

INVESCO VIF - High Yield Fund

The INVESCO VIF - High Yield Fund seeks to provide a high level of current
income, with growth of capital as a secondary objective.  It invests
substantially all of its assets in lower-rated debt securities, commonly
called "junk bonds" and preferred stock, including securities issued by
foreign companies.

JANUS ASPEN SERIES

Janus Aspen Series is a mutual fund with multiple portfolios.  Janus Capital
Corporation is the investment adviser to the fund.  The following portfolios
are available under your contract:

Aggressive Growth Portfolio

The Aggressive Growth Portfolio seeks long-term growth of capital.  It
pursues its objective by investing primarily in common stocks selected for
their growth potential, and normally invests at least 50% of its equity
assets in medium-sized companies.

Growth Portfolio

The Growth Portfolio seeks long-term growth of capital in a manner
consistent with the preservation of capital.  It pursues its objective by
investing primarily in common stocks selected for their growth potential.
Although the Portfolio can invest in companies of any size, it generally
invests in larger, more established companies.

Worldwide Growth Portfolio

The Worldwide Growth Portfolio seeks long-term growth of capital in a manner
consistent with the preservation of capital.  It pursues its objective by
investing primarily in common stocks of companies of any size throughout the
world.  The portfolio normally invests in issuers from at least five different
countries, including the United States.  The portfolio may at times invest in
fewer than five countries or even a single country.

LAZARD RETIREMENT SERIES, INC.

Lazard Retirement Series, Inc. is a mutual fund with multiple portfolios.
Lazard Asset Management serves as the investment manager of the portfolios.
The investment manager is a division of Lazard Freres, a New York limited
liability company, which is registered as an investment adviser with the SEC.
The following portfolios are available under the contract:

Lazard Retirement Equity Portfolio

The Lazard Retirement Equity Portfolio seeks long-term capital
appreciation.  The portfolio invests primarily in equity securities,
principally common stocks, of relatively large U.S. companies (those whose
total market value is more than $1 billion) that the investment manager
believes are undervalued based on their earnings, cash flow or asset values.

Lazard Retirement Small Cap Portfolio

The Lazard Retirement Small Cap Portfolio seeks long-term capital
appreciation.  The portfolio invests primarily in equity securities,
principally common stocks, of relatively small U.S. companies in the range
of the Russell 2000 Index that the investment manager believes are
undervalued based on their earnings, cash flow or asset values.

LORD ABBETT SERIES FUND, INC.

Lord Abbett Series Fund, Inc. is a mutual fund with multiple portfolios.
The fund's investment adviser is Lord, Abbett & Co.  The following
portfolio is available under the contract:

Growth & Income Portfolio

The Growth & Income Portfolio's investment objective is long-term growth of
capital and income without excessive fluctuations in market value.

MITCHELL HUTCHINS SERIES TRUST

Mitchell Hutchins Series Trust is a mutual fund with multiple portfolios.
Mitchell Hutchins Asset Management Inc. is the investment adviser of the
fund.  The following portfolio is available under the contract:

Growth and Income Portfolio

The Growth and Income Portfolio's investment objective is current income
and capital growth.  The portfolio invests primarily in dividend-paying
stocks of companies that its investment adviser believes have potential
for rapid earnings growth.

NEUBERGER BERMAN ADVISERS MANAGEMENT TRUST

Neuberger Berman Advisers Management Trust is a mutual fund with multiple
portfolios. Neuberger Berman Management Inc. is the investment adviser.
The following portfolios are available under the contract:

Limited Maturity Bond Portfolio

The Limited Maturity Bond Portfolio seeks the highest available current
income consistent with liquidity and low risk to principal; total return
is a secondary goal.  To pursue these goals, the portfolio invests mainly
in investment-grade bonds and other debt securities from U.S. government
and corporate issuers.  These may include mortgage- and asset-backed
securities.

Partners Portfolio

The Partners Portfolio seeks growth of capital.  To pursue this goal, the
portfolio invests mainly in common stocks of mid- to large-capitalization
companies.  The managers look for well-managed companies whose stock prices
are believed to be undervalued.

RYDEX VARIABLE TRUST

Rydex Variable Trust is a mutual fund with multiple portfolios which are
managed by PADCO Advisors II, Inc. The following portfolios are available under
the contract:

OTC Fund

The OTC Fund seeks to provide investment results that correspond to a
benchmark for over-the-counter securities. The Fund's current benchmark
is the NASDAQ 100 Index . The Fund invests principally in securities
of companies included in the NASDAQ 100 Index .  It also may invest in
other instruments whose performance is expected to correspond to that
of the Index, and may engage in futures and options transactions.

Nova Fund

The Nova Fund seeks to provide investment returns that correspond to 150% of
the daily performance of the Standard & Poor's 500 Composite Stock Price
Index.  Unlike traditional index funds, as its primary investment strategy,
the Fund invests to a significant extent in futures contracts and options
on: securities,  futures contracts and stock indexes.  On a day-to-day basis,
the Fund holds US government securities to collateralize these futures and
options contracts.

SELIGMAN PORTFOLIOS, INC.

Seligman Portfolios, Inc. is a mutual fund with multiple portfolios which are
managed by J. & W. Seligman & Co. Incorporated.  The following portfolios are
available under the contract:

Seligman Communications and Information Portfolio

The Seligman Communications and Information Portfolio seeks capital gain.
The Portfolio invests at least 80% of its net assets, exclusive of government
securities, short-term notes, and cash and cash equivalents, in securities of
companies operating in the communications, information and related industries.
The Portfolio generally invests at least 65% of its total assets in securities
of companies engaged in these industries.  The Portfolio may invest in
companies of any size.

Seligman Global Technology Portfolio

The Seligman Global Technology Portfolio seeks long-term capital
appreciation.  The Portfolio generally invests at least 65% of its assets
in equity securities of US and non-US companies with business operations
in technology and technology-related industries.  The Portfolio may invest
in companies of any size.

STRONG OPPORTUNITY FUND II, INC.

Strong Opportunity Fund II, Inc. is a mutual fund.  Strong Capital Management,
Inc. is the investment advisor for the fund.  The following portfolio is
available under the contract:

Opportunity Fund II

The Opportunity Fund II seeks capital growth.  The fund invests primarily in
stocks of medium-capitalization companies that the fund's manager believes are
underpriced, yet have attractive growth prospects.

STRONG VARIABLE INSURANCE FUNDS, INC.

Strong Variable Insurance Funds, Inc. is a mutual fund.  Strong Capital
Management, inc. is the investment advisor for the fund.  The following
portfolio is available under the contract:

Mid-Cap Growth Fund II

The Mid-Cap Growth Fund II seeks capital appreciation.  The fund invests at
least 65% of its assets in stocks of medium-capitalization companies that the
fund's managers believe have favorable prospects for accelerating growth of
earnings, cash flow, or asset value.

VAN ECK WORLDWIDE INSURANCE TRUST

Van Eck Worldwide Insurance Trust is a mutual fund with multiple portfolios.
Van Eck Associates Corporation serves as investment adviser to the funds.  The
following portfolios are available under the contract:

Worldwide Bond Fund

The Worldwide Bond Fund seeks high total return income plus capital
appreciation by investing globally, primarily in a variety of debt
securities.  The fund's long-term assets will consist of debt securities
rated B or better by Standard & Poor's or Moody's Investors' Service.

Worldwide Emerging Markets Fund

The Worldwide Emerging Markets Fund seeks long-term capital appreciation
by investing in equity securities in emerging markets around the world.
The fund emphasizes investment in countries that have relatively low gross
national product per capita, as well as the potential for rapid economic
growth.

Worldwide Hard Assets Fund

The Worldwide Hard Assets Fund seeks long-term capital appreciation by
investing primarily in "hard asset securities."  Income is a secondary
consideration.

Worldwide Real Estate Fund

The Worldwide Real Estate Fund seeks a high total return by investing in
equity securities of companies that own significant real estate or that
principally do business in real estate.


- - ------------------------------------------------------------------------------
     If you would like a free copy of the Statement of Additional Information
dated May 1, 2000 for this Prospectus, please complete this form, detach, and
mail to:

                       Conseco Variable Insurance Company
                              Administrative Office
                          11815 N. Pennsylvania Street
                              Carmel, Indiana 46032

Gentlemen:

Please send me a free copy of the Statement of Additional Information for the
Conseco Variable Annuity Account F fixed and variable annuity at the following
address:

         Name: _________________________________________________________________

         Mailing Address: ______________________________________________________

         _______________________________________________________________________

                                   Sincerely,


             ______________________________________________________
                                   (Signature)

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

                       Conseco Variable Insurance Company
                          11815 N. Pennsylvania Street
                              Carmel, Indiana 46032

(C) 2000, Conseco Variable Insurance Company



                                    PART B

                       STATEMENT OF ADDITIONAL INFORMATION

                              INDIVIDUAL FIXED AND
                       VARIABLE DEFERRED ANNUITY CONTRACTS

                                    issued by

                       CONSECO VARIABLE ANNUITY ACCOUNT F

                                       and

                       CONSECO VARIABLE INSURANCE COMPANY

THIS IS NOT A PROSPECTUS.  THIS  STATEMENT OF ADDITIONAL  INFORMATION  SHOULD BE
READ IN CONJUNCTION  WITH THE  PROSPECTUS  DATED MAY 1, 2000, FOR THE INDIVIDUAL
FIXED AND VARIABLE  DEFERRED  ANNUITY  CONTRACTS  WHICH ARE  DESCRIBED HEREIN.

THE PROSPECTUS  CONCISELY  SETS FORTH  INFORMATION  THAT A PROSPECTIVE  INVESTOR
OUGHT TO KNOW BEFORE  INVESTING.  FOR A COPY OF THE PROSPECTUS  CALL US AT (800)
342-6307 OR WRITE US AT OUR ADMINISTRATIVE OFFICE: 11815 N. PENNSYLVANIA STREET,
CARMEL, INDIANA 46032.

THIS STATEMENT OF ADDITIONAL INFORMATION IS DATED MAY 1, 2000.



                                TABLE OF CONTENTS

                                                                            PAGE
COMPANY...................................................................

INDEPENDENT ACCOUNTANTS...................................................

LEGAL OPINIONS............................................................

DISTRIBUTION..............................................................
    Reduction or Elimination of the Contingent Deferred Sales Charge......

CALCULATION OF PERFORMANCE INFORMATION....................................
    Total Return..........................................................
    Performance Information...............................................
    Historical Unit Values................................................
    Reporting Agencies....................................................
FEDERAL TAX STATUS........................................................
    General...............................................................
    Diversification.......................................................
    Multiple Contracts....................................................
    Partial 1035 Exchanges................................................
    Contracts Owned by Other than Natural Persons.........................
    Tax Treatment of Assignments..........................................
    Death Benefits........................................................
    Income Tax Withholding................................................
    Tax Treatment of Withdrawals - Non-Qualified Contracts................
    Qualified Plans.......................................................
    Tax Treatment of Withdrawals - Qualified Contracts....................
    Tax-Sheltered Annuities - Withdrawal Limitations......................
    Mandatory Distributions - Qualified Plans.............................

ANNUITY PROVISIONS........................................................
    Variable Annuity Payout...............................................
    Annuity Unit..........................................................
    Fixed Annuity Payout..................................................

FINANCIAL STATEMENTS .....................................................

COMPANY

     Information  regarding  Conseco Variable  Insurance  Company  ("Company" or
"Conseco  Variable")  is contained in the  prospectus.  On October 7, 1998,  the
Company changed its name from Great American  Reserve  Insurance  Company to its
present name.

INDEPENDENT ACCOUNTANTS

     The financial  statements  of Conseco  Variable as of December 31, 1999 and
1998, and for the years ended December 31, 1999, 1998 and 1997,  included in the
prospectus,   have  been  audited  by PricewaterhouseCoopers LLP, 2900 One
American Square, Indianapolis, Indiana 46282,  independent accountants, as set
forth in their report appearing therein.

LEGAL OPINIONS

     Blazzard,  Grodd & Hasenauer,  P.C. of Westport,  Connecticut  has provided
advice on certain matters relating to the federal securities and income tax laws
in connection with the Contracts described in the prospectus.

DISTRIBUTION

     Conseco  Equity  Sales,  Inc.,  an affiliate  of the  Company,  acts as the
distributor. The offering is on a continuous basis.

REDUCTION OR ELIMINATION OF THE CONTINGENT DEFERRED SALES CHARGE

The amount of the  Contingent  Deferred  Sales  Charge on the  Contracts  may be
reduced or eliminated  when sales of the Contracts are made to individuals or to
a group of  individuals  in a manner that results in savings of sales  expenses.
The  entitlement  to reduction of the  Contingent  Deferred Sales Charge will be
determined by the Company after examination of all the relevant factors such as:

     1.  The size and  type of  group  to  which  sales  are to be made  will be
considered. Generally, the sales expenses for a larger group are less than for a
smaller  group  because of the ability to implement  large  numbers of Contracts
with fewer sales contacts.

     2. The total amount of purchase payments to be received will be considered.
Per Contract  sales expenses are likely to be less on larger  purchase  payments
than on smaller ones.

     3. Any prior or existing  relationship with the Company will be considered.
Per Contract sales expenses are likely to be less when there is a prior existing
relationship  because of the likelihood of implementing  the Contract with fewer
sales contacts.

     4. There may be other circumstances,  of which the Company is not presently
aware, which could result in reduced sales expenses.

     If, after  consideration of the foregoing  factors,  the Company determines
that there will be a reduction in sales expenses,  the Company may provide for a
reduction or elimination of the Contingent Deferred Sales Charge.

     The Contingent  Deferred Sales Charge may be eliminated  when the Contracts
are issued to an  officer,  director  or  employee  of the Company or any of its
affiliates.  In no event will any  reduction or  elimination  of the  Contingent
Deferred Sales Charge be permitted  where the reduction or  elimination  will be
unfairly discriminatory to any person.

CALCULATION OF PERFORMANCE INFORMATION

TOTAL RETURN

     From time to time, we may advertise  performance  data. Such data will show
the  percentage  change  in the  value  of an  Accumulation  Unit  based  on the
performance of an investment portfolio over a period of time, usually a calendar
year,  determined by dividing the increase  (decrease) in value for that unit by
the Accumulation Unit value at the beginning of the period.

     Any such  advertisement  will  include  standardized  average  annual total
return figures for the time periods indicated in the  advertisement.  Such total
return figures will reflect the deduction of a 1.25%  Mortality and Expense Risk
Charge, a .15% Administrative Charge, the expenses for the underlying investment
portfolio being advertised and any applicable  Contract  Maintenance Charges and
Contingent Deferred Sales Charges.

     The Company may also advertise performance data which will be calculated in
the same manner as described  above but which will not reflect the  deduction of
any Contract  Maintenance  Charge and  Contingent  Deferred  Sales  Charge.  The
deduction of any  Contract  Maintenance  Charge and  Contingent  Deferred  Sales
Charge  would  reduce any  percentage  increase or make  greater any  percentage
decrease.

     The  hypothetical  value  of a  Contract  purchased  for the  time  periods
described  in  the  advertisement   will  be  determined  by  using  the  actual
Accumulation Unit values for an initial $1,000 purchase  payment,  and deducting
any  applicable  Contract  Maintenance  Charges  and any  applicable  Contingent
Deferred Sales Charges to arrive at the ending  hypothetical  value. The average
annual total return is then determined by computing the fixed interest rate that
a $1,000 purchase payment would have to earn annually,  compounded annually,  to
grow to the  hypothetical  value at the end of the time periods  described.  The
formula used in these calculations is:

                                P (1 + T)^n = ERV
   Where:
   P =   a hypothetical initial payment of $1,000
   T =   average annual total return
   n =   number of years
   ERV = ending redeemable value at the end of the time periods used (or
fractional portion thereof) of a hypothetical $1,000 payment made at the
beginning of the time periods used.

     You should note that the investment  results of each  investment  portfolio
will  fluctuate over time, and any  presentation  of the investment  portfolio's
total return for any period should not be considered as a representation of what
an investment may earn or what an your total return may be in any future period.

Performance Information

     The  Contracts  are  relatively  new and therefore do not have a meaningful
investment performance history.  However,  certain corresponding Portfolios have
been in existence for some time and  consequently  have  investment  performance
history.  In order to demonstrate  how the actual  investment  experience of the
Portfolios   affects   Accumulation  Unit  values,  the  Company  has  developed
performance information. The information is based upon the historical experience
of the Portfolios and is for the periods shown.

Future  performance  of the  portfolios  will vary and the results shown are not
necessarily  representative  of future  results.  Performance for periods ending
after  those  shown  may  vary   substantially  from  the  examples  shown.  The
performance of the  portfolios is calculated  for a specified  period of time by
assuming an initial purchase  payment of $1,000 allocated to the portfolio.  The
percentage  increases  (decreases)  are  determined by  subtracting  the initial
purchase  payment  from the  ending  value and  dividing  the  remainder  by the
beginning  value.  The  performance  may also show figures when no withdrawal is
assumed.

The  following  charts  reflect  performance   information  for  the  investment
portfolios  of the  Separate  Account  for the periods  shown.  Chart 1 reflects
performance  information  commencing  from the date the Separate  Account  first
invested in the portfolio.  Chart 2 reflects performance  information commencing
from the inception date of the underlying  portfolio (which date may precede the
inception  date that the  Separate  Account  first  invested  in the  underlying
portfolio).  Column A is standardized average annual total return which reflects
the deduction of the insurance charges,  contract maintenance charge, contingent
deferred  sales  charge and the fees and  expenses of the  portfolios.  Column B
reflects the deduction of the insurance charges and the fees and expenses of the
portfolios.

Performance is not shown in Chart 1 for the Conseco 20 Focus Portfolio, High
Yield Portfolio, Berger IPT-New Generation Fund, OTC Fund, Nova Fund, Seligman
Communications and Information Portfolio and the Seligman Global Technology
Portfolio because they were not available under the Contract until the date of
the prospectus (May 1, 2000).

Performance is not shown in Chart 2 for the Conseco 20 Focus Portfolio, High
Yield Portfolio and Berger IPT - New Generation Fund because the Portfolios
commenced operations on May 1, 2000. Performance shown in Chart 2 for the
Seligman Communications and Information Portfolio and the Seligman Global
Technology Portfolio does not reflect the 12b-1 fees these portfolios will
incur beginning May 1, 2000. The imposition of 12b-1 fees will reduce future
performance.


<TABLE>
<CAPTION>

Chart 1: TOTAL RETURN FOR THE PERIODS ENDED DECEMBER 31, 1999:


                        Separate Account
                        Inception                             Column A                                    Column B
                        Date in                                                   10 yrs/                             10 yrs/
                        Portfolio                           1 yr   3 yrs   5 yrs   since          1 yr 3 yrs   5 yrs  since
                                                                                  inception                          inception
                    ---------------------------------------------------------------------------------------------------

CONSECO SERIES TRUST
<S>                                         <C> <C>             <C>                              <C>               <C>
Balanced Portfolio                          2/9/98              20.80%          N/A     N/A      13.49%            29.04%  N/A
Equity Portfolio                            2/9/98              37.82%          N/A     N/A      23.92%            47.20%  N/A
Fixed Income Portfolio                      2/9/98              (8.05%)         N/A     N/A      (2.35%)           (1.77%)N/A
Government Securities Portfolio             2/9/98              (9.97%)         N/A     N/A      (3.00%)           (3.82%)N/A
Money Market Portfolio

THE ALGER AMERICAN FUND
Alger American Growth Portfolio             2/9/98              23.47%          N/A     N/A      33.18%            31.89%  N/A
Alger American Leveraged AllCap Portfolio 2/9/98                64.40%          N/A     N/A      60.50%            75.59%  N/A
Alger American MidCap Growth Portfolio 2/9/98                   21.72%          N/A     N/A      24.32%            30.02%  N/A
Alger American Small Capitalization Portfolio  2/9/98 32.41%                    N/A     N/A      23.19%            41.43%  N/A

AMERICAN CENTURY VARIABLE PORTFOLIOS, INC.
VP Income & Growth                          2/9/98               8.95%          N/A     N/A      15.56%            16.38%  N/A
VP International                            2/9/98              51.46%          N/A     N/A      31.73%            61.77%  N/A
VP Value                                    2/9/98              (8.48%)         N/A     N/A      (3.46%)           (2.23%)N/A

BERGER INSTITUTIONAL PRODUCTS TRUST
Berger IPT--Growth Fund                     2/9/98              37.69%          N/A     N/A      22.74%            47.06%  N/A
Berger IPT--Growth and Income Fund          2/9/98              46.85%          N/A     N/A      36.39%            56.84%  N/A
Berger IPT--Small Company Growth Fund 2/9/98                    76.77%          N/A     N/A      33.75%            88.79%  N/A
Berger/BIAM IPT--International Fund         2/9/98              21.32%          N/A     N/A      15.43%            29.59%  N/A

THE DREYFUS SOCIALLY RESPONSIBLE
GROWTH FUND, INC.                    2/9/98           20.09%                    N/A     N/A      22.75%            28.27%  N/A

DREYFUS STOCK INDEX FUND                    2/9/98              11.34%          N/A     N/A      17.21%            18.93%  N/A
DREYFUS VARIABLE INVESTMENT FUND
Disciplined Stock Portfolio                 5/1/98               9.39%          N/A     N/A      10.07%            16.85%  N/A
International Value Portfolio               5/1/98              18.05%          N/A     N/A       6.61%            26.10%  N/A

FEDERATED INSURANCE SERIES
Federated High Income Bond Fund II          2/9/98               (5.56%)        N/A     N/A      (3.44%)             .88%  N/A
Federated Utility Fund II                   2/9/98               (6.13%)        N/A     N/A       3.62%              .28%  N/A
Federated International Equity Fund II 2/9/98                    70.71%         N/A     N/A      42.63%            82.32%  N/A

INVESCO VARIABLE INVESTMENT FUNDS, INC.

INVESCO VIF - High Yield Fund               5/1/98                 .89%         N/A     N/A      (2.41%)            7.77%  N/A
INVESCO VIF - Equity Income Fund            5/1/98                6.10%         N/A     N/A       5.48%            13.34%  N/A

JANUS ASPEN SERIES
Aggressive Growth Portfolio                 2/9/98              108.13%         N/A     N/A      68.41%          122.28%   N/A
Growth Portfolio                            2/9/98               32.93%         N/A     N/A      31.76%            41.98%  N/A
Worldwide Growth Portfolio                  2/9/98               51.83%         N/A     N/A      36.70%            62.17%  N/A

LAZARD RETIREMENT SERIES, INC.
Lazard Retirement Equity Portfolio          2/9/98               (0.15%)        N/A     N/A       4.86%             6.66%  N/A
Lazard Retirement Small Cap Portfolio 2/9/98                     (2.96%)        N/A     N/A      (5.20%)            3.67%  N/A

LORD ABBETT SERIES FUND, INC.
Growth and Income Portfolio                 2/9/98                7.77%         N/A     N/A       8.45%            15.12%  N/A

MITCHELL HUTCHINS SERIES TRUST
Growth and Income Portfolio                 2/9/98                1.85%         N/A     N/A       6.38%             8.80%  N/A

NEUBERGER BERMAN ADVISERS MANAGEMENT TRUST
Limited Maturity Bond Portfolio             2/9/98               (6.33%)        N/A     N/A      (2.21%)             .07%  N/A
Partners Portfolio                          2/9/98               (0.89%)        N/A     N/A      (0.15%)            5.88%  N/A


STRONG OPPORTUNITY FUND II, INC.
Opportunity Fund II                         2/9/98       24.55%        N/A      N/A     17.50%            33.03%   N/A     N/A
STRONG VARIABLE INSURANCE FUNDS, INC.
Strong MidCap Growth Fund II                2/9/98       75.32%        N/A      N/A     51.52%            87.24%   N/A     N/A
VAN ECK WORLDWIDE INSURANCE TRUST
Worldwide Bond Fund                         2/9/98      (14.92%)       N/A      N/A     (3.35%)           (9.11%)N/A       N/A
Worldwide Emerging Markets Fund             2/9/98       84.93%        N/A      N/A     12.31%            97.51%   N/A     N/A
Worldwide Hard Assets Fund                  2/9/98       11.70%        N/A      N/A    (11.80%)           19.32%   N/A     N/A
Worldwide Real Estate Trust                 2/9/98       (9.56%)       N/A      N/A    (12.20%)           (3.38%)N/A       N/A
</TABLE>


N/A      17.49%
N/A      28.29%
N/A       1.09%
N/A        .42%



N/A      37.87%
N/A      66.15%
N/A      28.70%
N/A      27.53%


N/A      19.64%
N/A      36.37%
N/A      (0.05%)


N/A      27.07%
N/A      41.19%
N/A      38.47%
N/A      19.50%


N/A      27.07%

N/A      21.34%

N/A      14.47%
N/A      10.87%


N/A      (0.03%)
N/A       7.28%
N/A      47.66%



N/A       1.50%
N/A       9.70%


N/A      74.35%
N/A      36.40%
N/A      41.52%


N/A       8.56%
N/A      (1.85%)


N/A      12.28%


N/A      10.13%


N/A       1.24%
N/A       3.37%



21.65%

56.86%

  .06%
16.29%
(8.68%)
(9.10%)




<TABLE>
<CAPTION>
Chart 2:  TOTAL RETURN FOR THE PERIODS ENDED DECEMBER 31, 1999:


                                                                         Column A
                        Portfolio                                                         10 yrs/
                    Inception Date                             1 yr      3 yrs    5 yrs   since      1 yr
                                                                                          inception
                    -----------------------------------------------------------------------------------------

CONSECO SERIES TRUST
<S>                                                           <C>   <C>  <C>      <C>      <C>      <C>
Balanced Portfolio                                            07/25/94   19.88%   15.43%   15.74%   15.44%
Equity Portfolio                                              07/25/94   36.77%   22.78%   22.83%   22.85%
Fixed Income Portfolio                                        07/25/94   (8.76%)   1.64%    4.32%    5.54%
Government Securities Portfolio                               07/25/94  (10.66%)  (0.13%)   1.94%    1.94%
Money Market Portfolio                                        07/25/94   (3.92%)  (0.08%)   0.06%    0.24%
THE ALGER AMERICAN FUND
Alger American Growth Portfolio                               12/31/89   22.52%   31.05%   28.03%   23.23%
Alger American Leveraged AllCap Portfolio                     01/25/95   63.13%   44.92%    N/A     43.72%
Alger American MidCap Growth Portfolio                        05/03/93   20.79%   20.65%   23.22%   22.95%
Alger American Small Capitalization Portfolio                 12/31/89   31.40%   18.59%   20.11%   18.28%
AMERICAN CENTURY VARIABLE PORTFOLIOS, INC.
VP Income & Growth                                            02/06/98    8.12%    N/A      N/A     15.61%
VP International                                              05/02/94   50.31%   27.83%   21.81%   21.71%
VP Value                                                      05/01/96   (9.18%)   6.10%    N/A     15.38%
BERGER INSTITUTIONAL PRODUCTS TRUST
Berger IPT--Growth Fund                                       05/01/96   36.63%   21.26%    N/A     18.92%
Berger IPT--Growth and Income Fund                            05/01/97   45.72%    N/A      N/A     36.09%
Berger IPT--Small Company Growth Fund                         05/01/96   75.44%   28.84%    N/A     23.58%
Berger IPT - New Generation Fund                              * Fund Inception Date 05/01/2000
Berger/BIAM IPT--International Fund                           04/30/97   20.39%    N/A      N/A     11.53%
THE DREYFUS SOCIALLY RESPONSIBLE GROWTH FUND, INC.            10/07/93   19.17%   24.94%   26.11%   24.37%
DREYFUS STOCK INDEX FUND                                      12/31/89   10.48%   22.94%   25.31%   18.51%
DREYFUS VARIABLE INVESTMENT FUND
Disciplined Stock Portfolio                                   04/30/96    8.56%   18.32%    N/A     20.26%
International Value Portfolio                                 05/01/96   17.16%    9.34%    N/A      8.61%
FEDERATED INSURANCE SERIES
Federated High Income Bond Fund II                            03/01/94   (6.28%)   2.37%    8.11%    6.37%
Federated Utility Fund II                                     02/10/94   (6.85%)   9.75%   12.87%   11.91%
Federated International Equity Fund II                        05/08/95    69.41%  32.19%    N/A     23.21%
INVESCO VARIABLE INVESTMENT FUNDS, INC.
INVESCO VIF - High Yield Fund                                 12/15/93     0.12%    4.03%    5.80%   8.02%
INVESCO VIF - Equity Income Fund                              12/15/93     5.29%   12.90%   15.39%  16.68%
JANUS ASPEN SERIES
Aggressive Growth Portfolio                                   09/13/93   106.54%   45.52%   33.51%  35.28%
Growth Portfolio                                              09/13/93    31.91%   29.40%   27.30%  25.54%
Worldwide Growth Portfolio                                    09/13/93    50.68%   32.78%   30.94%  28.06%
LAZARD RETIREMENT SERIES, INC.
Lazard Retirement Equity Portfolio                            01/30/98   (0.92%)    N/A     N/A      4.33%
Lazard Retirement Small Cap Portfolio                         11/04/97   (3.70%)    N/A     N/A    (4.21%)
LORD ABBETT SERIES FUND, INC.
Growth and Income Portfolio                                   12/31/89     6.95%   14.07%  18.15%   14.72%
MITCHELL HUTCHINS SERIES TRUST
Growth and Income Portfolio                                   02/06/98     1.07%    N/A      N/A     6.12%
NEUBERGER BERMAN ADVISERS MANAGEMENT TRUST
Limited Maturity Bond Portfolio                               12/31/89   (7.04%)    0.72%   3.41%    4.68%
Partners Portfolio                                            03/22/94   (1.64%)    9.89%  18.62%   17.20%
RYDEX VARIABLE TRUST
OTC Fund                                                      10/25/96    84.01%   52.80%    N/A    49.77%
Nova Fund                                                     10/22/96    12.32%   20.58%    N/A    19.68%
SELIGMAN PORTFOLIOS, INC.
Seligman Communications and Information Portfolio             10/13/94    40.10%   17.08%  17.53%   18.06%
Seligman Global Technology Portfolio                          05/02/96    79.03%   33.19%    N/A    28.31%
STRONG OPPORTUNITY FUND II, INC.
Opportunity Fund II                                           05/08/92   23.60%    20.12%   20.82%  19.75%
STRONG VARIABLE INSURANCE FUNDS, INC.
Strong MidCap Growth Fund II                                  12/31/96   73.98%    40.91%    N/A    40.91%
VAN ECK WORLDWIDE INSURANCE TRUST
Worldwide Bond Fund                                           12/31/89  (15.57%)  (1.31%)    2.96%   7.33%
Worldwide Emerging Markets Fund                               12/27/95   83.54%     1.74%    N/A     7.25%
Worldwide Hard Assets Fund                                    12/31/89   10.86%  (14.87%)  (4.16%)   2.95%
Worldwide Real Estate Trust                                   02/06/98  (10.24%)    N/A      N/A  (12.21%)
</TABLE>

       Column B
                10 yrs/
 3 yrs    5 yrs since
                inception
- ------------------------


         29.04%   17.91%   16.74%   16.14%
         47.20%   25.42%   23.88%   23.60%
         (1.77%)   3.84%    5.23%    6.18%
         (3.82%)   2.03%    2.83%    2.56%
          3.43%    2.08%    0.94%    0.86%

         31.89%   33.86%   29.14%   23.27%
         75.59%   48.01%    N/A     44.98%
         30.02%   23.23%   24.28%   23.35%
         41.43%   21.14%   21.15%   18.32%

         16.38%    N/A      N/A     20.30%
         61.77%   30.57%   22.87%   22.41%
         (2.23%)   8.39%     N/A    17.08%

         47.06%   23.86%    N/A     20.68%
         56.84%    N/A      N/A     39.39%
         88.79%   31.60%    N/A     25.40%

         29.58%    N/A      N/A     14.23%
         28.27%   27.61%   27.20%   24.83%
         18.93%   25.57%   26.39%   18.55%

         16.85%   20.86%     N/A    22.03%
         26.10%   11.69%     N/A    10.22%

          0.88%    4.58%    9.06%    6.99%
          0.28%   12.11%   13.86%   12.54%
         82.32%   35.02%    N/A     24.34%

          7.77%    6.27%    6.73%    8.61%
         13.34%   15.33%   16.39%   17.31%

        122.28%   48.64%   34.67%   35.75%
         41.98%   32.18%   28.40%   25.98%
         62.17%   35.62%   32.07%   28.51%

          6.66%    N/A      N/A      8.42%
          3.67%    N/A      N/A    (1.26%)

         15.12%   16.51%   19.17%   14.75%

          8.80%    N/A      N/A     10.46%

          0.07%    2.89%    4.32%    4.73%
          5.88%   12.25%   19.64%   17.86%

         98.07%   56.03%    N/A      52.34
         20.90%   23.14%    N/A      21.70%

         50.80%   19.60%   18.54%    18.81%
         92.68%   36.04%    N/A      30.20%

         33.03%   22.70%   21.87%   19.78%

         87.24%   43.90%    N/A     43.90%

        (9.10%)    0.82%    3.86%    7.36%
         97.51%    3.94%     N/A     8.69%
         19.32%  (13.01%)  (3.31%)   3.00%
        (3.38%)     N/A      N/A   (8.58%)

HISTORICAL UNIT VALUES

     The Company may also show  historical  Accumulation  Unit values in certain
advertisements  containing  illustrations.  These illustrations will be based on
actual Accumulation Unit values.

     In addition, the Company may distribute sales literature which compares the
percentage  change  in  Accumulation  Unit  values  for  any of  the  investment
portfolios against  established market indices such as the Standard & Poor's 500
Composite  Stock  Price  Index,  the  Dow  Jones  Industrial  Average  or  other
management  investment companies which have investment objectives similar to the
investment  portfolio being compared.  The Standard & Poor's 500 Composite Stock
Price Index is an unmanaged,  unweighted  average of 500 stocks, the majority of
which  are  listed on the New York  Stock  Exchange.  The Dow  Jones  Industrial
Average  is an  unmanaged,  weighted  average  of thirty  blue  chip  industrial
corporations  listed on the New York Stock Exchange.  Both the Standard & Poor's
500  Composite  Stock Price Index and the Dow Jones  Industrial  Average  assume
quarterly reinvestment of dividends.

REPORTING AGENCIES

     The  Company  may also  distribute  sales  literature  which  compares  the
performance  of the  Accumulation  Unit  values of the  Contracts  with the unit
values  of  variable  annuities  issued  by  other  insurance  companies.   Such
information  will  be  derived  from  the  Lipper  Variable  Insurance  Products
Performance Analysis Service, the VARDS Report or from Morningstar.

     The Lipper Variable  Insurance  Products  Performance  Analysis  Service is
published by Lipper Analytical  Services,  Inc., a publisher of statistical data
which currently tracks the performance of almost 4,000 investment companies. The
rankings  compiled by Lipper may or may not reflect the deduction of asset-based
insurance charges.  The Company's sales literature utilizing these rankings will
indicate whether or not such charges have been deducted.  Where the charges have
not been deducted,  the sales  literature  will indicate that if the charges had
been deducted, the ranking might have been lower.

     The VARDS Report is a monthly variable annuity industry  analysis  compiled
by Variable Annuity Research & Data Service of Roswell, Georgia and published by
Financial Planning Resources, Inc. The VARDS rankings may or may not reflect the
deduction of asset-based  insurance  charges.  In addition,  VARDS prepares risk
adjusted  rankings,  which  consider  the effects of market risk on total return
performance.  This type of ranking may  address  the  question as to which funds
provide the highest  total return with the least amount of risk.  Other  ranking
services   may  be  used  as  sources  of   performance   comparison,   such  as
CDA/Weisenberger.  Morningstar  rates a variable  annuity against its peers with
similar  investment  objectives.  Morningstar does not rate any variable annuity
that has less than three years of performance data.

FEDERAL TAX STATUS

     NOTE: THE FOLLOWING  DESCRIPTION IS BASED UPON THE COMPANY'S  UNDERSTANDING
OF CURRENT  FEDERAL  INCOME TAX LAW  APPLICABLE  TO  ANNUITIES  IN GENERAL.  THE
COMPANY  CANNOT  PREDICT THE  PROBABILITY  THAT ANY CHANGES IN SUCH LAWS WILL BE
MADE.  PURCHASERS  ARE  CAUTIONED TO SEEK  COMPETENT  TAX ADVICE  REGARDING  THE
POSSIBILITY  OF SUCH  CHANGES.  THE COMPANY DOES NOT GUARANTEE THE TAX STATUS OF
THE CONTRACTS.  PURCHASERS  BEAR THE COMPLETE RISK THAT THE CONTRACTS MAY NOT BE
TREATED AS  "ANNUITY  CONTRACTS"  UNDER  FEDERAL  INCOME TAX LAWS.  IT SHOULD BE
FURTHER  UNDERSTOOD  THAT THE FOLLOWING  DISCUSSION IS NOT  EXHAUSTIVE  AND THAT
SPECIAL  RULES NOT DESCRIBED  HEREIN MAY BE  APPLICABLE  IN CERTAIN  SITUATIONS.
MOREOVER, NO ATTEMPT HAS BEEN MADE TO CONSIDER ANY APPLICABLE STATE OR OTHER TAX
LAWS.

GENERAL

     Section  72 of the  Internal  Revenue  Code of 1986,  as  amended  ("Code")
governs taxation of annuities in general.  An Owner is not taxed on increases in
the value of a Contract until distribution occurs,  either in the form of a lump
sum payment or as annuity payments under the annuity option selected. For a lump
sum payment received as a total withdrawal (total  surrender),  the recipient is
taxed on the portion of the payment that exceeds the cost basis of the Contract.
For non-qualified Contracts, this cost basis is generally the purchase payments,
while for qualified Contracts there may be no cost basis. The taxable portion of
the lump sum payment is taxed at ordinary income tax rates.

     For annuity  payments,  a portion of each payment in excess of an exclusion
amount is includible in taxable income.  The exclusion amount for payments based
on a fixed annuity option is determined by multiplying  the payment by the ratio
that the cost basis of the Contract  (adjusted for any period or refund feature)
bears to the  expected  return  under the  Contract.  The  exclusion  amount for
payments  based on a variable  annuity option is determined by dividing the cost
basis of the Contract  (adjusted for any period certain or refund  guarantee) by
the number of years over which the  annuity  is  expected  to be paid.  Payments
received after the investment in the Contract has been recovered  (i.e. when the
total of the excludable  amount equals the investment in the Contract) are fully
taxable.  The taxable portion is taxed at ordinary income tax rates. For certain
types of Qualified  Plans there may be no cost basis in the Contract  within the
meaning of Section 72 of the Code.  Owners,  annuitants and beneficiaries  under
the Contracts should seek competent  financial advice about the tax consequences
of any distributions.

     The  Company  is taxed as a life  insurance  company  under the  Code.  For
federal income tax purposes,  the Separate Account is not a separate entity from
the Company, and its operations form a part of the Company.


DIVERSIFICATION

     Section 817(h) of the Code imposes certain diversification standards on the
underlying  assets of  variable  annuity  contracts.  The Code  provides  that a
variable  annuity  contract  will not be treated as an annuity  contract for any
period  (and any  subsequent  period)  for which  the  investments  are not,  in
accordance with regulations  prescribed by the United States Treasury Department
("Treasury  Department"),   adequately  diversified.   Disqualification  of  the
Contract as an annuity contract would result in the imposition of federal income
tax to the Owner with respect to earnings allocable to the Contract prior to the
receipt  of  payments  under  the  Contract.  The Code  contains  a safe  harbor
provision  which  provides that annuity  contracts such as the Contract meet the
diversification  requirements if, as of the end of each quarter,  the underlying
assets meet the diversification standards for a regulated investment company and
no more than fifty-five  percent (55%) of the total assets consist of cash, cash
items, U.S. Government  securities and securities of other regulated  investment
companies.

     Regulations issued by the Treasury Department ("the  Regulations")  amplify
the  diversification  requirements for variable  contracts set forth in the Code
and provide an alternative to the safe harbor provision  described above.  Under
the Regulations,  an investment portfolio will be deemed adequately  diversified
if: (1) no more than 55% of the value of the total  assets of the  portfolio  is
represented  by any one  investment;  (2) no more  than 70% of the  value of the
total assets of the portfolio is represented by any two investments; (3) no more
than 80% of the value of the total assets of the portfolio is represented by any
three investments;  and (4) no more than 90% of the value of the total assets of
the portfolio is represented by any four investments.

     The Code  provides  that,  for purposes of  determining  whether or not the
diversification standards imposed on the underlying assets of variable contracts
by Section  817(h) of the Code have been met,  "each  United  States  government
agency or instrumentality shall be treated as a separate issuer."

     The Company intends that all investment portfolios underlying the Contracts
will be  managed  in such a  manner  as to  comply  with  these  diversification
requirements.

     The Treasury Department has indicated that the diversification  Regulations
do not provide  guidance  regarding the  circumstances in which Owner control of
the  investments  of the Separate  Account will cause the Owner to be treated as
the owner of the assets of the Separate  Account,  thereby resulting in the loss
of  favorable  tax  treatment  for the  Contract.  At this  time  it  cannot  be
determined whether  additional  guidance will be provided and what standards may
be contained in such guidance.

     The amount of Owner  control  which may be exercised  under the Contract is
different in some respects from the  situations  addressed in published  rulings
issued by the  Internal  Revenue  Service  in which it was held that the  policy
owner was not the owner of the  assets of the  separate  account.  It is unknown
whether  these  differences,  such as the  Owner's  ability  to  transfer  among
investment choices or the number and type of investment choices available, would
cause the Owner to be  considered  as the  owner of the  assets of the  Separate
Account  resulting  in the  imposition  of federal  income tax to the Owner with
respect to earnings allocable to the Contract prior to receipt of payments under
the Contract.

     In the event any forthcoming  guidance or ruling is considered to set forth
a new  position,  such  guidance  or  ruling  will  generally  be  applied  only
prospectively.  However,  if such ruling or guidance was not  considered  to set
forth a new position,  it may be applied  retroactively  resulting in the Owners
being  retroactively  determined  to be the owners of the assets of the Separate
Account.

     Due to the  uncertainty  in this area,  the Company  reserves  the right to
modify the Contract in an attempt to maintain favorable tax treatment.

MULTIPLE CONTRACTS

     The Code provides that multiple  non-qualified  annuity contracts which are
issued within a calendar  year to the same contract  owner by one company or its
affiliates are treated as one annuity  contract for purposes of determining  the
tax consequences of any  distribution.  Such treatment may result in adverse tax
consequences  including more rapid taxation of the distributed amounts from such
combination  of contracts.  For purposes of this rule,  contracts  received in a
Section 1035  exchange  will be  considered  issued in the year of the exchange.
Owners  should  consult  a  tax  adviser  prior  to  purchasing  more  than  one
non-qualified annuity contract in any calendar year.

PARTIAL 1035 EXCHANGES

Section 1035 of the Code provides that an annuity contract may be exchanged in
a tax-free transaction for another annuity contract.  In 1998 in CONWAY VS.
COMMISSIONER, the Tax Court held that the direct transfer of a portion of
an annuity contract into another annuity contract qualified as a non-taxable
exchange.  On November 22, 1999, the Internal Revenue Service filed an Action
on Decision which indicated that it acquiesced in the Tax Court decision in
CONWAY.  However, in its acquiesence with the decision of the Tax Court, the
Internal Revenue Service stated that it will challenge transactions where
taxpayers enter into a series of partial exchanges and annuitizations as part
of a design to avoid application of the 10% premature distribution penalty or
other limitations imposed on annuity contracts under the Code.  In the absence
of further guidance from the Internal Revenue Service it is unclear what
specific types of partial exchange designs and transactions will be challenged
by the Internal Revenue Service.  Due to the uncertainty in this area, owners
should consult their own tax advisers prior to entering into a partial exchange
of an annuity contract.

CONTRACTS OWNED BY OTHER THAN NATURAL PERSONS

Under Section  72(u) of the Code,  the  investment  earnings on premiums for the
Contracts  will be taxed  currently  to the Owner if the Owner is a  non-natural
person, e.g., a corporation or certain other entities.  Such Contracts generally
will not be treated as annuities for federal income tax purposes.  However, this
treatment  is not  applied to a Contract  held by a trust or other  entity as an
agent for a natural person nor to Contracts held by Qualified Plans.  Purchasers
should  consult their own tax counsel or other tax adviser  before  purchasing a
Contract to be owned by a non-natural person.

TAX TREATMENT OF ASSIGNMENTS

     An  assignment or pledge of a Contract may be a taxable  event.  You should
therefore  consult  competent tax advisers  should they wish to assign or pledge
your Contract.

     If the  Contract is issued  pursuant to a  retirement  plan which  receives
favorable  treatment  under the provision of Section 408 of the Code, it may not
be assigned, pledged or otherwise transferred except as allowed under applicable
law.




DEATH BENEFITS

     Any death benefits paid under the contract are taxable to the beneficiary.
The rules governing the taxation of payments from an annuity contract, as
discussed above, generally apply to the payment of death benefits and depend
on whether the death benefits are paid as a lump sum or as annuity payments.
Estate taxes  may also apply.

INCOME TAX WITHHOLDING

     All  distributions  or the portion thereof which is includible in the gross
income of the Owner are subject to federal  income tax  withholding.  Generally,
amounts are withheld from periodic payments at the same rate as wages and at the
rate of 10% from non-periodic  payments.  However, the Owner, in many cases, may
elect not to have taxes  withheld  or to have  withholding  done at a  different
rate.

     Certain  distributions from retirement plans qualified under Section 401 or
Section  403(b)  of the Code,  which are not  directly  rolled  over to  another
eligible  retirement  plan  or  individual   retirement  account  or  individual
retirement  annuity,  are subject to a  mandatory  20%  withholding  for federal
income tax. The 20%  withholding  requirement  generally does not apply to: a) a
series of  substantially  equal  payments made at least annually for the life or
life expectancy of the participant or joint and last survivor  expectancy of the
participant and a designated  beneficiary or for a specified  period of 10 years
or more; or b) distributions which are required minimum distributions; or c) the
portion of the  distributions  not  includible in gross income (i.e.  returns of
after-tax  contributions);  or  d)  hardship  withdrawals.  Participants  should
consult  their  own tax  counsel  or other  tax  adviser  regarding  withholding
requirements.

TAX TREATMENT OF WITHDRAWALS - NON-QUALIFIED CONTRACTS

     Section 72 of the Code  governs  treatment  of  distributions  from annuity
contracts. It provides that if the Contract Value exceeds the aggregate purchase
payments made, any amount  withdrawn will be treated as coming first coming from
the principal.  Withdrawn  earnings are  includible in gross income.  It further
provides that a ten percent  (10%)  penalty will apply to the income  portion of
any  premature  distribution.  However,  the  penalty is not  imposed on amounts
received:  (a)  after you reach age 59 1/2;  (b) after  your  death;  (c) if you
become  totally  disabled (for this purpose  disability is as defined in Section
72(m)(7) of the Code); (d) in a series of substantially  equal periodic payments
made not less frequently than annually for your life (or life expectancy) or for
the joint lives (or joint life  expectancies) of you and your  Beneficiary;  (e)
under an immediate annuity; or (f) which are allocable to purchase payments made
prior to August 14, 1982.

     With respect to (d) above,  if the series of  substantially  equal periodic
payments is modified  before the later of your  attaining  age 59 1/2 or 5 years
from the date of the first  periodic  payment,  then the tax for the year of the
modification  is  increased  by an amount equal to the tax which would have been
imposed (the 10% penalty tax) but for the  exception,  plus interest for the tax
years in which the exception was used.

     The above  information  does not  apply to  Qualified  Contracts.  However,
separate tax withdrawal  penalties and  restrictions may apply to such Qualified
Contracts. (See "Tax Treatment of Withdrawals - Qualified Contracts" below.)

QUALIFIED PLANS

The  Contracts  are  designed  to be  suitable  for use under  various  types of
Qualified Plans. Taxation of participants in each Qualified Plan varies with the
type of plan and terms and conditions of each specific plan. Owners,  annuitants
and  beneficiaries  are cautioned  that benefits  under a Qualified  Plan may be
subject  to the terms and  conditions  of the plan  regardless  of the terms and
conditions of the Contracts  issued pursuant to the plan. Some retirement  plans
are subject to distribution  and other  requirements  that are not  incorporated
into  the  Company's  administrative   procedures.   The Company is not bound by
the terms and conditions of such plans to the extent such terms conflict with
the terms of a Contract, unless the Company specifically consents to be bound.
Owners,   participants  and beneficiaries are responsible for determining that
contributions, distributions and other transactions with respect to the
Contracts comply with applicable law.

A Qualified  Contract will not provide any necessary or additional  tax deferral
if it is used to fund a  Qualified  Plan  that  is tax  deferred.  However,  the
Contract has features and benefits  other than tax deferral  that may make it an
appropriate  investment for a Qualified Plan. Following are general descriptions
of the types of  Qualified  Plans with  which the  Contracts  may be used.  Such
descriptions are not exhaustive and are for general informational purposes only.
The tax rules regarding Qualified Plans are very complex and will have differing
applications  depending on individual  facts and  circumstances.  Each purchaser
should obtain competent tax advice prior to purchasing a Contract issued under a
Qualified Plan.

Contracts  issued  pursuant  to  Qualified  Plans  include  special   provisions
restricting  Contract  provisions  that may  otherwise be available as described
herein.  Generally,  Contracts  issued  pursuant  to  Qualified  Plans  are  not
transferable except upon surrender or annuitization.  Various penalty and excise
taxes  may  apply  to  contributions  or  distributions  made  in  violation  of
applicable   limitations.   Furthermore,   certain   withdrawal   penalties  and
restrictions  may  apply to  surrenders  from  Qualified  Contracts.  (See  "Tax
Treatment of Withdrawals - Qualified Contracts" below.)

On July 6, 1983,  the Supreme  Court decided in ARIZONA  GOVERNING  COMMITTEE V.
NORRIS that optional  annuity  benefits  provided  under an employer's  deferred
compensation  plan could not,  under Title VII of the Civil  Rights Act of 1964,
vary between men and women. The Contracts sold by the Company in connection with
Qualified  Plans will utilize annuity tables which do not  differentiate  on the
basis of sex.  Such annuity  tables will also be available for use in connection
with certain non-qualified deferred compensation plans.

a. TAX-SHELTERED ANNUITIES

Section 403(b) of the Code permits the purchase of "tax-sheltered  annuities" by
public schools and certain charitable,  educational and scientific organizations
described in Section 501(c)(3) of the Code. These qualifying  employers may make
contributions  to the  Contracts  for  the  benefit  of  their  employees.  Such
contributions  are not includible in the gross income of the employees until the
employees receive distributions from the Contracts.  The amount of contributions
to the tax-sheltered annuity is limited to certain maximums imposed by the Code.
Furthermore, the Code sets forth additional restrictions governing such items as
transferability,  distributions,  nondiscrimination  and withdrawals.  (See "Tax
Treatment of Withdrawals  Qualified  Contracts" and  "Tax-Sheltered  Annuities -
Withdrawal  Limitations" below.) Any employee should obtain competent tax advice
as to the tax treatment and suitability of such an investment.

b. INDIVIDUAL RETIREMENT ANNUITIES

The Contracts  offered by the  prospectus are designed to be suitable for use as
an Individual Retirement Annuity (IRA). Generally, individuals who purchase IRAs
are not taxed on increases to the value of the contributions  until distribution
occurs.  Following is a general  description of IRAs with which the Contract may
be used. The  description  is not  exhaustive  and is for general  informational
purposes only.

Section  408(b) of the Code permits  eligible  individuals  to  contribute to an
individual  retirement  program known as an IRA. Under  applicable  limitations,
certain  amounts may be contributed to an IRA which will be deductible  from the
individual's   taxable  income.   These  IRAs  are  subject  to  limitations  on
eligibility,   contributions,   transferability  and  distributions.  (See  "Tax
Treatment  of   Withdrawals  -  Qualified   Contracts"   below.)  Under  certain
conditions,  distributions  from  other  IRAs and other  Qualified  Plans may be
rolled  over or  transferred  on a  tax-deferred  basis  into an IRA.  Sales  of
Contracts for use with IRAs are subject to special  requirements  imposed by the
Code, including the requirement that certain  informational  disclosure be given
to persons desiring to establish an IRA. Purchasers of Contracts to be qualified
as Individual  Retirement Annuities should obtain competent tax advice as to the
tax treatment and suitability of such an investment.

   SIMPLE IRAs

Section 408(p) of the Code permits certain employers  (generally those with less
than 100  employees)  to  establish a  retirement  program for  employees  using
Savings  Incentive Match Plan Retirement  Annuities  ("SIMPLE IRA").  SIMPLE IRA
programs  can only be  established  with the  approval  of and  adoption  by the
employer of the Contract Owner of the SIMPLE IRA.  Contributions  to SIMPLE IRAs
will be made  pursuant to a salary  reduction  agreement in which an Owner would
authorize  his/her  employer  to deduct a certain  amount  from  his/her pay and
contribute  it directly to the SIMPLE IRA. The Owner's  employer  will also make
contributions  to the SIMPLE IRA in amounts based upon certain  elections of the
employer.  The only  contributions  that can be made to a SIMPLE  IRA are salary
reduction  contributions  and employer  contributions  as described  above,  and
rollover  contributions  from other SIMPLE IRAs.  Purchasers  of Contracts to be
qualified  as SIMPLE  IRAs  should  obtain  competent  tax  advice as to the tax
treatment and suitability of such an investment.

   ROTH IRAs

Section  408A of the Code  provides  that  beginning  in 1998,  individuals  may
purchase  a new  type of  non-deductible  IRA,  known  as a Roth  IRA.  Purchase
payments  for a Roth IRA are limited to a maximum of $2,000 per year and are not
deductible from taxable income.  Lower maximum  limitations apply to individuals
with adjusted gross incomes  between  $95,000 and $110,000 in the case of single
taxpayers, between $150,000 and $160,000 in the case of married taxpayers filing
joint  returns,  and  between $0 and  $10,000  in the case of married  taxpayers
filing separately. An overall $2,000 annual limitation continues apply to all of
a taxpayer's IRA contributions, including Roth IRA and non-Roth IRAs.

Qualified  distributions  from Roth IRAs are free from  federal  income  tax.  A
qualified  distribution  requires that an individual  has held a Roth IRA for at
least five taxable years and, in addition,  that the  distribution  is made: (i)
after the  individual  reaches  age 59 1/2,  (ii) on the  individual's  death or
disability,  or (iii) as a  qualified  first-time  home  purchase  (subject to a
$10,000 lifetime maximum) for the individual,  a spouse, child,  grandchild,  or
ancestor.  Any distribution which is not a qualified  distribution is taxable to
the extent of earnings in the  distribution.  Distributions  are treated as made
from  contributions  first and  therefore  no  distributions  are taxable  until
distributions  exceed the amount of  contributions  and  conversions to the Roth
IRA. The 10% penalty tax and the regular IRA  exceptions  to the 10% penalty tax
apply to taxable distributions from a Roth IRA.

Amounts may be rolled over from one Roth IRA to another  Roth IRA.  Furthermore,
an  individual  may make a rollover  contribution  from a non-Roth IRA to a Roth
IRA,  ("conversion  deposits")  unless the  individual has adjusted gross income
over $100,000 or the individual is a married  taxpayer filing a separate return.
The  individual  must pay tax on any  portion of the IRA being  rolled over that
represents  income or a previously  deductible IRA  contribution.  However,  for
rollovers in 1998, the individual may pay that tax ratably over the four taxable
year period  beginning with tax year 1998. In addition,  distribution of amounts
attributable to conversion deposits held for less than 5 taxable years will also
be subject to the penalty tax.

Purchasers  of Contracts  intended to be  qualified as a Roth IRA should  obtain
competent  tax  advice  as to the  tax  treatment  and  suitability  of  such an
investment.

c. PENSION AND PROFIT-SHARING PLANS

Sections 401(a) and 401(k) of the Code permit employers, including self-employed
individuals, to establish various types of retirement plans for employees. These
retirement  plans may permit the purchase of the  Contracts to provide  benefits
under the Plan.  Contributions to the Plan for the benefit of employees will not
be includible in the gross income of the employees  until  distributed  from the
Plan.  The  tax  consequences  to  participants  may  vary  depending  upon  the
particular plan design. However, the Code places limitations and restrictions on
all Plans including on such items as: amount of allowable  contributions;  form,
manner and timing of  distributions;  transferability  of benefits;  vesting and
nonforfeitability   of   interests;   nondiscrimination   in   eligibility   and
participation;   and  the  tax  treatment  of  distributions,   withdrawals  and
surrenders.   Special  considerations  apply  to  plans  covering  self-employed
individuals,  including  limitations  on  contributions  and  benefits  for  key
employees or 5 percent  owners.  (See "Tax  Treatment of Withdrawals - Qualified
Contracts"  below.)  Purchasers  of  Contracts  for use with  Pension  or Profit
Sharing  Plans should  obtain  competent  tax advice as to the tax treatment and
suitability of such an investment.

d. GOVERNMENT AND TAX-EXEMPT ORGANIZATION'S DEFERRED COMPENSATION PLAN UNDER
SECTION 457

Under Code provisions, employees and independent contractors performing services
for  state  and  local  governments  and  other  tax-exempt   organizations  may
participate  in Deferred  Compensation  Plans under Section 457 of the Code. The
amounts deferred under a Plan which meets the requirements of Section 457 of the
Code are not taxable as income to the  participant  until paid or otherwise made
available to the  participant  or  beneficiary.  As a general rule,  the maximum
amount  which can be  deferred in any one year is the lesser of $8,000 or 33 1/3
percent  of the  participant's  includible  compensation.  However,  in  limited
circumstances,  the plan may provide for additional  catch-up  contributions  in
each of the last three years before normal retirement age. Furthermore, the Code
provides  additional  requirements  and restrictions  regarding  eligibility and
distributions.

All of the assets and income of a Plan  established by a  governmental  employer
after  August  20,  1996,  must be held in trust for the  exclusive  benefit  of
participants and their beneficiaries.  For this purpose,  custodial accounts and
certain annuity contracts are treated as trusts. Plans that were in existence on
August  20,  1996 may be  amended to  satisfy  the trust and  exclusive  benefit
requirements  any time prior to January 1, 1999,  and must be amended  not later
than that date to continue to receive  favorable tax treatment.  The requirement
of a trust  does  not  apply  to  amounts  under a Plan  of a tax  exempt  (non-
governmental)  employer. In addition,  the requirement of a trust does not apply
to  amounts  under  a Plan  of a  governmental  employer  if the  Plan is not an
eligible  plan within the meaning of section  457(b) of the Code. In the absence
of such a trust,  amounts  under the plan will be  subject  to the claims of the
employer's general creditors.

In general, distributions from a Plan are prohibited under section 457 of the
Code unless made after the participating employee:

          attains age 70 1/2,
          separates from service,
          dies, or
          suffers an unforeseeable financial emergency as defined in the Code.

Under present federal tax law,  amounts  accumulated in a Plan under section 457
of the Code cannot be transferred or rolled over on a tax-deferred  basis except
for certain transfers to other Plans under section 457.


TAX TREATMENT OF WITHDRAWALS - QUALIFIED CONTRACTS

In the case of a withdrawal under a Qualified Contract, a ratable portion of the
amount  received is taxable,  generally  based on the ratio of the  individual's
cost basis to the individual's  total accrued benefit under the retirement plan.
Special tax rules may be available  for certain  distributions  from a Qualified
Contract.  Section  72(t) of the Code  imposes a 10%  penalty tax on the taxable
portion of any distribution from qualified retirement plans, including Contracts
issued and qualified under Code Sections 401 (Pension and Profit-Sharing Plans),
403(b)  (Tax-Sheltered  Annuities)  and  408  and  408A  (Individual  Retirement
Annuities).  This  penalty is increased to 25% instead of 10% for SIMPLE IRAs if
distribution   occurs   within  the  first  two  years  after  the  Owner  first
participated  in the SIMPLE IRA. To the extent  amounts  are not  includible  in
gross income because they have been rolled over to an IRA or to another eligible
Qualified  Plan, no tax penalty will be imposed.  The tax penalty will not apply
to the following distributions: (a) made on or after the date on which the Owner
or Annuitant  (as  applicable)  reaches age 59 1/2; (b)  following  the death or
disability  of  the  Owner  or  Annuitant  (as  applicable)  (for  this  purpose
disability is as defined in Section 72(m) (7) of the Code); (c) after separation
from  service,  distributions  that are  part of  substantially  equal  periodic
payments  made  not  less  frequently  than  annually  for  the  life  (or  life
expectancy)  of the Owner or Annuitant  (as  applicable)  or the joint lives (or
joint life  expectancies)  of such Owner or Annuitant (as applicable) and his or
her designated Beneficiary; (d) to an Owner or Annuitant (as applicable) who has
separated  from  service  after he has attained age 55; (e) made to the Owner or
Annuitant (as  applicable)  to the extent such  distributions  do not exceed the
amount allowable as a deduction under Code Section 213 to the Owner or Annuitant
(as  applicable)  for amounts paid during the taxable year for medical care; (f)
made to an alternate payee pursuant to a qualified domestic relations order; (g)
made on  account  of an IRS  levy  upon  the  qualified  contract;  (h)  from an
Individual  Retirement  Annuity  for  the  purchase  of  medical  insurance  (as
described in Section  213(d)(1)(D)  of the Code) for the Owner or Annuitant  (as
applicable)  and his or her spouse and  dependents if the Owner or Annuitant (as
applicable) has received  unemployment  compensation for at least 12 weeks (this
exception will no longer apply after the Owner or Annuitant (as  applicable) has
been  re-employed  for at least 60  days);  (i)  from an  Individual  Retirement
Annuity  made to the Owner or  Annuitant  (as  applicable)  to the  extent  such
distributions do not exceed the qualified higher education  expenses (as defined
in Section  72(t)(7) of the Code) of the Owner or Annuitant (as  applicable) for
the  taxable  year;  and (j)  distributions  up to  $10,000  from an  Individual
Retirement  Annuity made to the Owner or  Annuitant  (as  applicable)  which are
qualified first-time home buyer distributions (as defined in Section 72(t)(8) of
the Code).  The exceptions  stated in (d) and (f) above do not apply in the case
of an Individual  Retirement Annuity.  The exception stated in (c) above applies
to an Individual  Retirement  Annuity  without the  requirement  that there be a
separation  from  service.   With  respect  to  (c)  above,  if  the  series  of
substantially  equal  periodic  payments  is  modified  before the later of your
attaining  age 59 1/2 or 5 years  from the date of the first  periodic  payment,
then the tax for the year of the modification is increased by an amount equal to
the tax  which  would  have  been  imposed  (the  10%  penalty  tax) but for the
exception, plus interest for the tax years in which the exception was used.

TAX-SHELTERED ANNUITIES - WITHDRAWAL LIMITATIONS

The Code limits the withdrawal of amounts  attributable  to  contributions  made
pursuant to a salary  reduction  agreement (as defined in Section  403(b)(11) of
the Code) to  circumstances  only when the Owner:  (1) attains  age 59 1/2;  (2)
separates from service;  (3) dies; (4) becomes  disabled  (within the meaning of
Section 72(m)(7) of the Code); (5) in the case of hardship; or (6) made pursuant
to a qualified  domestic  relations  order, if otherwise  permissible.  However,
withdrawals  for hardship are restricted to the portion of the Owner's  Contract
Value which represents  contributions made by the Owner and does not include any
investment  results.  The limitations on withdrawals became effective on January
1, 1989 and apply only to salary reduction contributions made after December 31,
1988, to income attributable to such contributions and to income attributable to
amounts held as of December 31, 1988.  The  limitations  on  withdrawals  do not
affect rollovers and transfers  between certain  Qualified Plans.  Owners should
consult their own tax counsel or other tax adviser regarding any distributions.

MANDATORY DISTRIBUTIONS - QUALIFIED PLANS

Generally,  distributions  from a qualified  plan must begin no later than April
1st of the  calendar  year  following  the  later of (a) the  year in which  the
employee  attains  age 70 1/2 or (b) the  calendar  year in which  the  employee
retires.  The date set forth in (b) does not apply to an  Individual  Retirement
Annuity.  There are no mandatory distribution requirements for Roth IRAs prior
to death. Required  distributions  must be over a period not  exceeding the life
expectancy  of the  individual  or the joint lives or life  expectancies  of the
individual  and  his or her  designated  beneficiary.  If the  required  minimum
distributions  are not made,  a 50%  penalty tax is imposed as to the amount not
distributed.

ANNUITY PROVISIONS

     The Company makes available payment plans on a fixed and variable basis.

VARIABLE ANNUITY PAYOUT

     A  variable  annuity  is an  annuity  with  payments  which:  (1)  are  not
predetermined  as to dollar  amount;  and (2) will  vary in amount  with the net
investment results of the applicable investment portfolio. Annuity payments also
depend upon the age of the  annuitant  and any joint  annuitant  and the assumed
interest  factor  utilized.  The Annuity Table used will depend upon the annuity
option  chosen.  The  dollar  amount  of  annuity  payments  after  the first is
determined as follows:

     1. The dollar amount of the first  variable  annuity  payment is divided by
the value of an annuity  unit for each  investment  portfolio  as of the annuity
date.  This sets the number of annuity  units for each  monthly  payment for the
applicable investment portfolio.

     2. The fixed number of annuity  units for each  payment in each  investment
portfolio is multiplied by the annuity unit value for that investment  portfolio
for the last  valuation  period of the month  preceding  the month for which the
payment  is due.  This  result  is the  dollar  amount of the  payment  for each
applicable investment portfolio.

     The total dollar amount of each variable  annuity payment is the sum of all
variable  annuity  payments  reduced by the  applicable  portion of the Contract
Maintenance Charge.

     The  calculation of the first annuity  payment is made on the annuity date.
The Company assesses the insurance  charges during both the  accumulation  phase
and the annuity  phase.  The deduction of the insurance  charges will affect the
amount of the first and any  subsequent  annuity  payments.  In addition,  under
certain circumstances, the Company may assess a contingent deferred sales charge
and/or the  contract  maintenance  charge on the annuity date which would affect
the amount of the first annuity payment (see  "Expenses" and "Annuity  Payments"
in the prospectus).

ANNUITY UNIT

     The value of an annuity  unit was  arbitrarily  set  initially  at $10. The
annuity unit value at the end of any subsequent  valuation  period is determined
as follows:

     1. The net investment factor for the current valuation period is multiplied
by the value of the annuity unit for the immediately preceding valuation period.

     2. The result in (1) is then divided by the assumed  investment rate factor
which  equals  1.00  plus the  assumed  investment  rate for the  number of days
assumed investment rate.

FIXED ANNUITY PAYOUT

     A fixed  annuity is an annuity with  payments  which are  guaranteed  as to
dollar amount by the Company and do not vary with the  investment  experience of
the investment  portfolios.  The dollar amount of each fixed annuity  payment is
determined in accordance with Annuity Tables contained in the Contract.

                              FINANCIAL STATEMENTS

     The financial  statements of the Company included in this Statement of
Additional Information  should be  considered  only as  bearing  upon the
ability  of the  Company to meet its obligations under the Contracts.






CONSECO VARIABLE ANNUITY ACCOUNT F

STATEMENT OF ASSETS AND LIABILITIES

DECEMBER 31, 1999

<TABLE>
<CAPTION>
===================================================================================================================================
                                                                                          SHARES           COST     REPORTED VALUE
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                                                                                        <C>            <C>            <C>
Assets:
   Market value adjustment cash account................................................                               $    312,640
   Investments in portfolio shares, at net asset value (Note 2):
     The Alger American Fund:
       Growth Portfolio.                                                                   557,806.4  $  30,720,879     35,911,573
       Leveraged AllCap Portfolio......................................................    614,503.5     26,532,283     35,622,770
       MidCap Growth Portfolio.........................................................    302,549.3      8,226,576      9,751,164
       Small Capitalization Portfolio..................................................    139,624.4      6,004,731      7,700,284
     American Century Variable Portfolios, Inc.:
       Income and Growth Fund..........................................................  1,414,181.8      9,752,817     11,313,455
       International Fund .............................................................    412,479.0      3,350,113      5,155,987
       Value Fund .....................................................................  1,034,104.4      6,541,567      6,152,921
     Berger Institutional Products Trust:
       100 Fund .......................................................................    132,386.3      1,836,756      2,544,464
       Growth and Income Fund..........................................................    600,834.5     11,928,100     15,892,072
       Small Company Growth Fund.......................................................    220,004.5      3,545,073      5,172,306
       BIAM International Fund.........................................................     20,354.6        246,908        297,787
     Conseco Series Trust:
       Balanced Portfolio..............................................................    625,620.0      8,755,822      9,165,838
       Equity Portfolio................................................................    447,077.0      9,573,736     10,363,566
       Fixed Income Portfolio..........................................................    960,082.4      9,385,109      9,010,853
       Government Securities Portfolio.................................................    416,009.7      4,803,151      4,559,896
       Money Market Portfolio.......................................................... 52,392,728.6     52,392,729     52,392,729
     Dreyfus Stock Index Fund..........................................................  1,400,802.6     46,839,868     53,860,861
     The Dreyfus Socially Responsible Growth Fund, Inc. ...............................    375,270.5     12,871,798     14,661,817
     Dreyfus Variable Investment Fund:
          Disciplined Stock Portfolio..................................................    130,845.9      3,229,903      3,522,371
          International Value Portfolio................................................     68,645.2      1,046,711      1,075,671
     Federated Insurance Series:
       High Income Bond Fund II .......................................................    840,112.9      8,784,364      8,602,756
       International Equity Fund II ...................................................    151,587.3      3,378,024      4,189,873
       Utility Fund II ................................................................    438,628.0      6,265,693      6,294,311
     Invesco Variable Investment Funds, Inc:
       Equity Income Fund..............................................................    178,386.0      3,582,202      3,747,890
       High Yield Fund.................................................................    441,451.8      5,244,619      5,081,110
     Janus Aspen Series:
       Aggressive Growth Portfolio.....................................................    738,910.9     29,535,602     44,105,593
       Growth Portfolio................................................................  1,640,691.8     44,049,273     55,209,279
       Worldwide Growth Portfolio......................................................    910,881.4     29,200,626     43,494,588
     Lazard Retirement Series, Inc.:
       Equity Portfolio ...............................................................    136,027.8      1,470,859      1,568,400
       Small Cap Portfolio ............................................................     99,773.2        967,297        979,773
     Lord Abbett Series Fund, Inc.:
       Growth and Income Portfolio  ...................................................    427,328.9      9,417,689      9,469,608
     Mitchell Hutchins Series Trust:
       Growth and Income Portfolio.....................................................     33,324.9        485,102        544,529
     Neuberger Berman Advisers Management Trust:
       Limited Maturity Bond Portfolio.................................................    713,102.2      9,490,018      9,441,473
       Partners Portfolio..............................................................    284,442.4      5,270,432      5,586,448
     Strong Variable Insurance Funds, Inc.:
       Mid Cap Growth Fund II..........................................................    478,771.7     11,341,233     14,540,297
     Strong Opportunity Fund II, Inc. .................................................    273,166.7      6,030,456      7,099,601
     Van Eck Worldwide Insurance Trust:
       Worldwide Bond Fund ............................................................     79,782.2         860,578       852,871
       Worldwide Emerging Markets Fund....                                                 197,090.8       1,964,910     2,810,514
       Worldwide Hard Assets Fund.........                                                  52,258.1         537,825       572,749
       Worldwide Real Estate Fund  .......                                                  31,655.4         304,627       289,647
- -----------------------------------------------------------------------------------------------------------------------------------
        Total assets     ............................................................................................   518,922,335
Liabilities:
     Net amounts due to Conseco Variable Insurance Company ..........................................................      595,654
- -----------------------------------------------------------------------------------------------------------------------------------
        Net assets (Note 6) ...... .................................................................................. $518,326,681
===================================================================================================================================
</TABLE>

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



                                                                               2
<PAGE>

CONSECO VARIABLE ANNUITY ACCOUNT F

STATEMENT OF ASSETS AND LIABILITIES - CONTINUED

DECEMBER 31, 1999
<TABLE>
<CAPTION>

===================================================================================================================================
                                                                                           UNITS      UNIT VALUE     REPORTED VALUE
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                                                                                      <C>              <C>           <C>
Net assets attributable to:
     Contract owners' deferred annuity reserves:
       Market value adjustment accounts - 1 Year... ...................................                               $    302,276
       Market value adjustment accounts - 5 Year... ...................................                                     10,486
     The Alger American Fund:
       Growth Portfolio ...............................................................  1,954,847.9     $18.349209     35,869,913
       Leveraged AllCap Portfolio......... ............................................  1,362,969.0      26.105651     35,581,193
       MidCap Portfolio................................................................    604,589.9      16.109755      9,739,795
       Small Capitalization Portfolio .................................................    485,731.3      15.834233      7,691,183
     American Century Variable Portfolios, Inc.:
       Income and Growth Fund .........................................................    805,221.4      14.033340     11,299,946
       International Fund .............................................................    286,551.2      17.972904      5,150,157
       Value Fund .....................................................................    615,220.8       9.989754      6,145,904
     Berger Institutional Products Trust:
       100 Fund........................................................................    161,596.2      15.727365      2,541,482
       Growth and Income Fund..........................................................    827,032.9      19.192747     15,873,033
       Small Company Growth Fund ......................................................    279,264.7      18.500508      5,166,539
       BIAM International Fund.........................................................     21,269.1      14.002359        297,818
     Conseco Series Trust:
       Balanced Portfolio .............................................................    675,068.3      13.562053      9,155,312
       Equity Portfolio................................................................    646,422.4      16.012935     10,351,120
       Fixed Income Portfolio..........................................................    881,706.4      10.207736      9,000,226
       Government Securities Portfolio.................................................    451,881.9      10.079080      4,554,554
       Money Market Portfolio .........................................................  4,895,748.7      10.689683     52,334,002
     Dreyfus Stock Index Fund..........................................................  3,732,394.5      14.413769     53,797,872
     The Dreyfus Socially Responsible Growth Fund, Inc. ...............................    931,176.3      15.727365     14,644,950
     Dreyfus Variable Investment Fund:
       Disciplined Stock Portfolio.....................................................    280,700.5      12.534297      3,518,383
       International Value Portfolio...................................................     90,422.7      11.882741      1,074,470
     Federated Insurance Series:
       High Income Bond Fund II........................................................    859,801.8       9.993764      8,592,656
       International Equity Fund II....................................................    200,437.7      20.888997      4,186,943
       Utility Fund II ................................................................    550,507.2      11.419878      6,286,725
     Invesco Variable Investment Funds, Inc.:
       Equity Income Fund..............................................................    320,677.7      11.673618      3,743,469
       High Yield Fund.................................................................    495,080.5      10.251437      5,075,287
     Janus Aspen Series:
       Aggressive Growth Portfolio.....................................................  1,540,760.6      28.593392     44,055,572
       Growth Portfolio ...............................................................  3,067,175.0      17.979753     55,147,048
       Worldwide Growth Portfolio......................................................  2,253,670.9      19.277664     43,445,510
     Lazard Retirement Series, Inc.:
       Equity Portfolio ...............................................................    134,126.2      11.679204      1,566,487
       Small Cap Portfolio ............................................................    101,384.2       9.652585        978,620
     Lord Abbett Series Fund, Inc. :
       Growth and Income Portfolio.....................................................    759,959.9      12.447055      9,459,263
     Mitchell Hutchins Series Trust:
       Growth and Income Portfolio.....................................................     45,323.1      12.000004        543,877
     Neuberger Berman Advisers Management Trust:
       Limited Maturity Bond Portfolio.................................................    921,343.4      10.235735      9,430,627
       Partners Portfolio..............................................................    524,038.9      10.647332      5,579,616
     Strong Variable Insurance Funds, Inc.:
       Mid Cap Growth Fund II Fund.....................................................    620,231.3      23.416477     14,523,632
     Strong Opportunity Fund II, Inc. .................................................    489,673.9      14.482342      7,091,625
     Van Eck Worldwide InsuranceTrust:
       Worldwide Bond Fund ............................................................     85,090.2      10.011282        851,862
       Worldwide Emerging Markets Fund.................................................    211,063.4      13.300962      2,807,346
       Worldwide Hard Assets Fund......................................................     67,745.9       8.422660        570,601
       Worldwide Real Estate Fund .....................................................     34,644.5       8.350561        289,301
- -----------------------------------------------------------------------------------------------------------------------------------
           Net assets .............................................................................................   $518,326,681
===================================================================================================================================
</TABLE>

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

                                                                               3
<PAGE>

CONSECO VARIABLE ANNUITY ACCOUNT F

STATEMENTS OF OPERATIONS

FOR THE YEAR ENDED DECEMBER 31, 1999

<TABLE>
<CAPTION>
====================================================================================================================================
                                                                                                                          AMERICAN
                                                                                                                           CENTURY
                                                                                                                           VARIABLE
                                                                                     THE ALGER AMERICAN FUNDS             PORTFOLIOS
                                                                 -------------------------------------------------------  ----------
                                                                              LEVERAGED                      SMALL        INCOME AND
                                                                  GROWTH       ALL CAP       MIDCAP      CAPITALIZATION    GROWTH
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                                                <C>        <C>           <C>          <C>               <C>

Investment Income:
   Dividends from investments in portfolio shares.........  $  1,430,547   $    500,458   $   582,461   $    338,300       $  1,088
Expenses:
   Mortality and expense risk fees........................       239,548        162,697        62,770         49,939         92,646
   Administrative fees....................................        28,746         19,524         7,532          5,993         11,117
- ------------------------------------------------------------------------------------------------------------------------------------
     Total expenses.......................................       268,294        182,221        70,302         55,932        103,763
- ------------------------------------------------------------------------------------------------------------------------------------
         Net investment income (loss).....................     1,162,253        318,237       512,159        282,368       (102,675)
- ------------------------------------------------------------------------------------------------------------------------------------
   Net realized gains (losses) and unrealized appreciation
    (depreciation) of investments:
      Net realized gains (losses) on sales of investments
       in portfolio shares ...............................       631,065        835,798        44,078        190,892        275,972
      Net change in unrealized appreciation (depreciation)
       of investments in portfolio shares ................     4,270,524      8,807,983     1,300,470      1,534,112      1,113,705
- ------------------------------------------------------------------------------------------------------------------------------------
         Net gain (loss) on investments in portfolio shares    4,901,589      9,643,781     1,344,548      1,725,004      1,389,677
- ------------------------------------------------------------------------------------------------------------------------------------
          Net increase (decrease) in net assets
            from operations ..............................   $ 6,063,842    $ 9,962,018   $ 1,856,707    $ 2,007,372     $1,287,002
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>




STATEMENT OF CHANGES IN NET ASSETS

FOR THE YEAR ENDED DECEMBER 31, 1999
<TABLE>
<CAPTION>
====================================================================================================================================
                                                                                                                          AMERICAN
                                                                                                                           CENTURY
                                                                                                                           VARIABLE
                                                                                     THE ALGER AMERICAN FUNDS             PORTFOLIOS
                                                                         -----------------------------------------------  ----------
                                                                              LEVERAGED                   SMALL          INCOME AND
                                                               GROWTH          ALL CAP      MIDCAP    CAPITALIZATION       GROWTH
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                                                      <C>        <C>          <C>         <C>         <C>
Changes from operations:
   Net investment income (loss)...........................  $  1,162,253   $    318,237   $   512,159   $    282,368    $  (102,675)
   Net realized gains (losses) on sales of investments
     in portfolio shares .................................       631,065        835,798        44,078        190,892        275,972
   Net change in unrealized appreciation (depreciation)
     of investments in portfolio shares ..................     4,270,524      8,807,983     1,300,470      1,534,112      1,113,705
- ------------------------------------------------------------------------------------------------------------------------------------
       Net increase (decrease) in net assets
         from operations .................................     6,063,842      9,962,018     1,856,707      2,007,372      1,287,002
- ------------------------------------------------------------------------------------------------------------------------------------
Changes from contract owners' transactions:
   Net contract purchase payments.........................    23,999,459     22,672,749     5,927,981      4,314,899      6,525,629
   Contract redemptions...................................      (601,059)      (671,251)     (125,849)      (299,566)      (407,475)
   Net transfers .........................................       335,450      1,993,274       154,267        (47,082)      (345,171)
- ------------------------------------------------------------------------------------------------------------------------------------
     Net increase in net assets
       from contract owners' transactions ................    23,733,850     23,994,772     5,956,399      3,968,251      5,772,983
- ------------------------------------------------------------------------------------------------------------------------------------
         Net increase in net assets ......................    29,797,692     33,956,790     7,813,106      5,975,623      7,059,985
- ------------------------------------------------------------------------------------------------------------------------------------
Net assets, beginning of year.............................     6,072,221      1,624,403     1,926,689      1,715,560      4,239,961
- ------------------------------------------------------------------------------------------------------------------------------------
         Net assets, end of year (Note 6) ................  $ 35,869,913   $ 35,581,193    $9,739,795    $ 7,691,183    $ 11,299,946
====================================================================================================================================
</TABLE>

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


4
<PAGE>

<TABLE>
<CAPTION>

====================================================================================================================================
     AMERICAN CENTURY
   VARIABLE PORTFOLIOS
        (CONTINUED)                    BERGER INSTITUTIONAL PRODUCTS TRUST               CONSECO SERIES TRUST PORTFOLIOS
- --------------------------  ----------------------------------------------------- --------------------------------------------------
                                             GROWTH AND      SMALL            BIAM                                        FIXED
 INTERNATIONAL     VALUE          100          INCOME       COMPANY      INTERNATIONAL    BALANCED       EQUITY          INCOME
- ------------------------------------------------------------------------------------------------------------------------------------
 <S>             <C>         <C>           <C>            <C>           <C>             <C>           <C>              <C>
    $       --     $ 259,443      $     388    $        --   $        --     $    1,621   $ 1,615,190    $ 2,905,627      $ 448,871

        32,399        48,544         18,601         82,781        26,598          2,821        74,401         85,073         84,189
         3,888         5,825          2,232          9,934         3,192            339         8,928         10,209         10,103
- ------------------------------------------------------------------------------------------------------------------------------------
        36,287        54,369         20,833         92,715        29,790          3,160        83,329         95,282         94,292
- ------------------------------------------------------------------------------------------------------------------------------------
       (36,287)      205,074        (20,445)       (92,715)      (29,790)        (1,539)    1,531,861      2,810,345        354,579
- ------------------------------------------------------------------------------------------------------------------------------------



        42,779       (20,013)       149,335        714,562       287,230         31,785        43,280         96,287        (74,662)
     1,769,042      (450,172)       596,846      3,728,856     1,576,116         33,827       289,656        218,479       (350,289)
- ------------------------------------------------------------------------------------------------------------------------------------
     1,811,821      (470,185)       746,181      4,443,418     1,863,346         65,612       332,936        314,766       (424,951)
- ------------------------------------------------------------------------------------------------------------------------------------
   $ 1,775,534    $ (265,111)     $ 725,736    $ 4,350,703   $ 1,833,556    $    64,073   $ 1,864,797    $ 3,125,111      $ (70,372)
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

<TABLE>
<CAPTION>

====================================================================================================================================
     AMERICAN CENTURY
   VARIABLE PORTFOLIOS
        (CONTINUED)                    BERGER INSTITUTIONAL PRODUCTS TRUST               CONSECO SERIES TRUST PORTFOLIOS
- ---------------------------  ---------------------------------------------------- --------------------------------------------------
                                             GROWTH AND        SMALL         BIAM                                       FIXED
 INTERNATIONAL      VALUE          100         INCOME         COMPANY    INTERNATIONAL    BALANCED       EQUITY         INCOME
- ------------------------------------------------------------------------------------------------------------------------------------
 <S>             <C>            <C>            <C>            <C>           <C>           <C>            <C>             <C>
      $(36,287)  $   205,074    $   (20,445)   $   (92,715)   $  (29,790)    $   (1,539)  $ 1,531,861    $ 2,810,345     $  354,579
        42,779       (20,013)       149,335        714,562       287,230        31,785         43,280         96,287       (74,662)
     1,769,042      (450,172)       596,846      3,728,856     1,576,116         33,827       289,656        218,479       (350,289)
- ------------------------------------------------------------------------------------------------------------------------------------
     1,775,534      (265,111)       725,736      4,350,703     1,833,556         64,073     1,864,797      3,125,111        (70,372)
- ------------------------------------------------------------------------------------------------------------------------------------

     1,949,052     4,786,556      1,070,592      8,539,084     1,615,245        180,697     4,669,802      2,833,070      6,836,281
       (66,096)     (281,584)      (103,349)      (398,035)     (164,543)        (9,547)     (443,212)      (265,819)      (375,828)
       206,351       157,453         47,610      1,507,635       783,390       (161,119)   (1,131,962)      (196,581)      (596,579)
- ------------------------------------------------------------------------------------------------------------------------------------

     2,089,307     4,662,425      1,014,853      9,648,684     2,234,092         10,031     3,094,628      2,370,670      5,863,874
- ------------------------------------------------------------------------------------------------------------------------------------
     3,864,841     4,397,314      1,740,589     13,999,387     4,067,648         74,104     4,959,425      5,495,781      5,793,502
- ------------------------------------------------------------------------------------------------------------------------------------
     1,285,316     1,748,590        800,893      1,873,646     1,098,891        223,714     4,195,887      4,855,339      3,206,724
- ------------------------------------------------------------------------------------------------------------------------------------
  $  5,150,157   $ 6,145,904   $  2,541,482   $ 15,873,033  $  5,166,539   $    297,818   $ 9,155,312   $ 10,351,120    $ 9,000,226
====================================================================================================================================
</TABLE>

5
<PAGE>


CONSECO VARIABLE ANNUITY ACCOUNT F

STATEMENTS OF OPERATIONS - CONTINUED

FOR THE YEAR ENDED DECEMBER 31, 1999

<TABLE>
<CAPTION>
====================================================================================================================================
                                                                         CONSECO SERIES                                DREYFUS
                                                                        TRUST PORTFOLIOS                              VARIABLE
                                                                           (CONTINUED)                               INVESTMENT
                                                                    ------------------------                         ----------
                                                                                          DREYFUS
                                                                                         SOCIALLY        DREYFUS
                                                            GOVERNMENT      MONEY       RESPONSIBLE       STOCK       DISCIPLINED
                                                            SECURITIES      MARKET        GROWTH          INDEX          STOCK
===================================================================================================================================
<S>                                                                 <C>           <C>          <C>          <C>          <C>
Investment Income:
   Dividends from investments in portfolio shares.........  $    281,491   $  1,215,490   $   488,441   $    745,968      $  33,603
Expenses:
   Mortality and expense risk fees........................        44,106        307,888        90,565        416,597         21,719
   Administrative fees....................................         5,293         36,947        10,868         49,992          2,606
- ------------------------------------------------------------------------------------------------------------------------------------
     Total expenses.......................................        49,399        344,835       101,433        466,589         24,325
- ------------------------------------------------------------------------------------------------------------------------------------
         Net investment income (loss) ....................       232,092        870,655       387,008        279,379          9,278
- ------------------------------------------------------------------------------------------------------------------------------------
   Net realized gains (losses) and unrealized appreciation
     (depreciation) of investments:
       Net realized gains (losses) on sales of investments
        in portfolio shares ..............................      (131,084)            --       297,068        455,568         98,218
       Net change in unrealized appreciation (depreciation)
         of investments in portfolio shares ..............      (226,870)            --     1,579,997      5,525,574        230,188
- ------------------------------------------------------------------------------------------------------------------------------------
        Net gain (loss) on investments in
          portfolio shares ...............................      (357,954)            --     1,877,065      5,981,142        328,406
- ------------------------------------------------------------------------------------------------------------------------------------
          Net increase (decrease) in net assets
           from operations ..............................   $   (125,862)   $   870,655  $  2,264,073   $  6,260,521     $  337,684
====================================================================================================================================
</TABLE>


STATEMENTS OF CHANGES IN NET ASSETS - CONTINUED

FOR THE YEAR ENDED DECEMBER 31, 1999

<TABLE>
<CAPTION>
====================================================================================================================================

                                                                   CONSECO SERIES                                          DREYFUS
                                                                  TRUST PORTFOLIOS                                        VARIABLE
                                                                     (CONTINUED)                                          INVESTMENT
                                                            ---------------------------                                   ----------
                                                                                             DREYFUS
                                                                                            SOCIALLY       DREYFUS
                                                              GOVERNMENT       MONEY       RESPONSIBLE      STOCK        DISCIPLINED
                                                              SECURITIES       MARKET        GROWTH         INDEX           STOCK
====================================================================================================================================

<S>                                                         <C>            <C>            <C>           <C>                <C>
Changes from operations:
   Net investment income (loss)...........................  $    232,092   $    870,655   $   387,008   $    279,379      $  9,278
   Net realized gains (losses) on sales of investments
     in portfolio shares .................................      (131,084)            --       297,068        455,568        98,218
   Net change in unrealized appreciation (depreciation)
     of investments in portfolio shares...................      (226,870)            --     1,579,997      5,525,574       230,188
- ------------------------------------------------------------------------------------------------------------------------------------
      Net increase (decrease) in net assets
       from operations ...................................      (125,862)       870,655     2,264,073      6,260,521       337,684
- ------------------------------------------------------------------------------------------------------------------------------------
Changes from contract owners' transactions:
   Net contract purchase payments.........................     4,118,914     59,631,055    10,577,697     32,861,489      2,565,980
   Contract redemptions...................................      (201,285)    (1,483,540)     (287,765)    (1,623,692)       (49,554)
   Net transfers .........................................      (843,467)   (14,743,455)     (517,924)     1,393,465        (28,893)
- ------------------------------------------------------------------------------------------------------------------------------------
      Net increase in net assets
        from contract owners' transactions ...............      3,074,162    43,404,060     9,772,008     32,631,262      2,487,533
- ------------------------------------------------------------------------------------------------------------------------------------
        Net increase in net assets .......................      2,948,300    44,274,715    12,036,081     38,891,783      2,825,217
- ------------------------------------------------------------------------------------------------------------------------------------
Net assets, beginning of year ............................      1,606,254     8,059,287     2,608,869     14,906,089        693,166
- ------------------------------------------------------------------------------------------------------------------------------------
        Net assets, end of year (Note 6)..................   $  4,554,554  $ 52,334,002   $14,644,950   $ 53,797,872   $  3,518,383
====================================================================================================================================
</TABLE>

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

6
<PAGE>




<TABLE>
<CAPTION>
 DREYFUS
 VARIABLE
INVESTMENT
(CONTINUED)       FEDERATED INSURANCE SERIES FUNDS        INVESCO VARIABLE INV. FUNDS          JANUS ASPEN SERIES PORTFOLIOS
- ----------    -----------------------------------------   ---------------------------  -------------------------------------------

INTERNATIONAL  HIGH INCOME      INTERNATIONAL                     EQUITY                    AGGRESSIVE                     WORLDWIDE
   VALUE         BOND II          EQUITY II     UTILITY II        INCOME      HIGH YIELD      GROWTH          GROWTH        GROWTH
====================================================================================================================================
<S>           <C>            <C>            <C>           <C>           <C>            <C>            <C>              <C>

  $     78,832   $   429,612   $     20,577   $    255,143  $     61,662   $    332,050   $   377,706   $    195,641    $    36,846

         6,746        89,638         15,544         62,734        30,439         38,863       174,776        309,609        264,551
           809        10,756          1,865          7,528         3,653          4,664        20,973         37,153         31,746
- ------------------------------------------------------------------------------------------------------------------------------------
         7,555       100,394         17,409         70,262        34,092         43,527       195,749        346,762        296,297
- ------------------------------------------------------------------------------------------------------------------------------------
        71,277       329,218          3,168        184,881        27,570        288,523       181,957       (151,121)      (259,451)
- ------------------------------------------------------------------------------------------------------------------------------------

        58,025      (110,092)       358,044        (23,472)      118,345        (40,772)    1,837,085        548,965        279,156
        29,284      (263,120)       744,761       (157,650)      131,828        (75,138)   14,145,816     10,359,912     13,666,073
- ------------------------------------------------------------------------------------------------------------------------------------
        87,309      (373,212)     1,102,805       (181,122)      250,173       (115,910)   15,982,901     10,908,877     13,945,229
- ------------------------------------------------------------------------------------------------------------------------------------
  $    158,586  $    (43,994)  $  1,105,973   $      3,759   $   277,743       $172,613   $16,164,858  $  10,757,756   $ 13,685,778
====================================================================================================================================
</TABLE>


                                                                            7
<TABLE>
<CAPTION>
 DREYFUS
 VARIABLE
INVESTMENT
(CONTINUED)         FEDERATED INSURANCE SERIES FUNDS         INVESCO VARIABLE INV. FUNDS          JANUS ASPEN SERIES PORTFOLIOS
- ----------    --------------------------------------------    -------------------------   ------------------------------------------

INTERNATIONAL   HIGH INCOME    INTERNATIONAL                    EQUITY                     AGGRESSIVE                      WORLDWIDE
   VALUE          BOND II        EQUITY II      UTILITY II      INCOME       HIGH YIELD      GROWTH          GROWTH         GROWTH
====================================================================================================================================
<S>              <C>           <C>            <C>           <C>            <C>            <C>           <C>            <C>

  $     71,277   $  329,218    $      3,168   $    184,881  $     27,570   $    288,523   $   181,957   $   (151,121)  $   (259,451)

        58,025     (110,092)        358,044        (23,472)      118,345        (40,772)    1,837,085        548,965        279,156

        29,284      (263,120)       744,761       (157,650)      131,828        (75,138)   14,145,816     10,359,912     13,666,073
- ------------------------------------------------------------------------------------------------------------------------------------
       158,586       (43,994)     1,105,973          3,759       277,743        172,613    16,164,858     10,757,756     13,685,778
- ------------------------------------------------------------------------------------------------------------------------------------

       840,806     7,321,216        933,308      5,844,449     3,018,942      3,486,048    19,543,752     33,785,060     21,071,153
       (40,517)     (466,202)       (61,598)      (370,882)     (138,318)      (197,921)     (778,660)    (1,112,922)      (844,503)
       (24,630)   (2,668,737)     1,641,488     (1,781,878)     (242,967)       476,518     6,687,738      6,336,414      1,226,023
- ------------------------------------------------------------------------------------------------------------------------------------

       775,659     4,186,277      2,513,198      3,691,689     2,637,657      3,764,645    25,452,830     39,008,552     21,452,673
- ------------------------------------------------------------------------------------------------------------------------------------
       934,245     4,142,283      3,619,171      3,695,448     2,915,400      3,937,258    41,617,688     49,766,308     35,138,451
- ------------------------------------------------------------------------------------------------------------------------------------
       140,225     4,450,373        567,772      2,591,277       828,069      1,138,029     2,437,884      5,380,740      8,307,059
- ------------------------------------------------------------------------------------------------------------------------------------
  $  1,074,470   $ 8,592,656   $  4,186,943   $  6,286,725  $  3,743,469   $  5,075,287   $44,055,572   $ 55,147,048   $ 43,445,510
====================================================================================================================================
</TABLE>

7
<PAGE>
CONSECO VARIABLE ANNUITY ACCOUNT F

STATEMENTS OF OPERATIONS - CONTINUED

FOR THE YEAR ENDED DECEMBER 31, 1999

<TABLE>
<CAPTION>
====================================================================================================================================

                                                                                                                         NEUBERGER
                                                                                                                           BERMAN
                                                                                                                          ADVISERS
                                                                                                                         MANAGEMENT
                                                                  LAZARD RETIREMENT                                        TRUST
                                                                  SERIES PORTFOLIOS                                     PORTFOLIOS
                                                            ---------------------------                                 ----------
                                                                                                          MITCHELL
                                                                                           LORD ABBETT    HUTCHINS
                                                                                          SERIES TRUST  SERIES TRUST      LIMITED
                                                                                           GROWTH AND    GROWTH AND      MATURITY
                                                               EQUITY        SMALL CAP       INCOME        INCOME          BOND
====================================================================================================================================
<S>                                                         <C>            <C>            <C>           <C>               <C>
Investment Income:
   Dividends from investments in portfolio shares.........  $     56,529   $     17,315   $   682,606   $          6     $  215,089
Expenses:
   Mortality and expense risk fees........................        17,109          9,106        73,203          5,219         73,387
   Administrative fees....................................         2,053          1,093         8,784            626          8,806
- ------------------------------------------------------------------------------------------------------------------------------------
     Total expenses.......................................        19,162         10,199        81,987          5,845         82,193
- ------------------------------------------------------------------------------------------------------------------------------------
         Net investment income (loss).....................        37,367          7,116       600,619         (5,839)       132,896
- ------------------------------------------------------------------------------------------------------------------------------------
Net realized gains (losses) and unrealized appreciation
  (depreciation) of investments:
     Net realized gains (losses) on sales of investments
       in portfolio shares ...............................        50,644         (2,998)      141,491         (1,884)       (24,364)
     Net change in unrealized appreciation (depreciation)
       of investments in portfolio shares ................       (14,591)         3,120        29,462         53,299        (88,777)
- ------------------------------------------------------------------------------------------------------------------------------------
         Net gain (loss) on investments in
           portfolio shares ..............................        36,053            122       170,953         51,415       (113,141)
- ------------------------------------------------------------------------------------------------------------------------------------
           Net increase (decrease) in net assets
             from operations .............................  $     73,420    $     7,238   $   771,572  $      45,576       $ 19,755
====================================================================================================================================
</TABLE>






STATEMENTS OF CHANGES IN NET ASSETS - CONTINUED

FOR THE YEAR ENDED DECEMBER 31, 1999

<TABLE>
<CAPTION>
====================================================================================================================================
                                                                                                                         NEUBERGER
                                                                                                                           BERMAN
                                                                                                                          ADVISERS
                                                                                                                         MANAGEMENT
                                                                  LAZARD RETIREMENT                                        TRUST
                                                                  SERIES PORTFOLIOS                                     PORTFOLIOS
                                                            ---------------------------                                 ----------
                                                                                                          MITCHELL
                                                                                           LORD ABBETT    HUTCHINS
                                                                                          SERIES TRUST  SERIES TRUST      LIMITED
                                                                                           GROWTH AND    GROWTH AND      MATURITY
                                                               EQUITY        SMALL CAP       INCOME        INCOME          BOND
====================================================================================================================================
<S>                                                         <C>            <C>            <C>          <C>              <C>
Changes from operations:
   Net investment income (loss)...........................  $     37,367   $      7,116   $  600,619   $     (5,839)    $  132,896
   Net realized gains (losses) on sales of investments
     in portfolio shares .................................        50,644         (2,998)     141,491         (1,884)       (24,364)
   Net change in unrealized appreciation (depreciation)
     of investments in portfolio shares ..................       (14,591)         3,120       29,462         53,299        (88,777)
- ------------------------------------------------------------------------------------------------------------------------------------
       Net increase (decrease) in net assets from operations       73,420         7,238      771,572         45,576         19,755
- ------------------------------------------------------------------------------------------------------------------------------------
Changes from contract owners' transactions:
   Net contract purchase payments.........................       700,824        555,835     6,299,864        290,152      5,057,231
   Contract redemptions...................................      (154,780)       (33,426)     (586,145)       (25,373)      (244,897)
   Net transfers..........................................       (82,240)        24,951       379,049        (27,176)     1,438,296
- ------------------------------------------------------------------------------------------------------------------------------------
       Net increase (decrease) in net assets
         from contract owners' transactions ..............       463,804        547,360     6,092,768        237,603      6,250,630
- ------------------------------------------------------------------------------------------------------------------------------------
           Net increase in net assets.....................       537,224        554,598     6,864,340        283,179      6,270,385
- ------------------------------------------------------------------------------------------------------------------------------------
Net assets, beginning of year.............................     1,029,263        424,022     2,594,923        260,698      3,160,242
- ------------------------------------------------------------------------------------------------------------------------------------
           Net assets, end of year (Note 6)...............  $  1,566,487   $    978,620   $ 9,459,263   $    543,877    $ 9,430,627
====================================================================================================================================
</TABLE>

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



8
<PAGE>

<TABLE>
<CAPTION>
====================================================================================================================================
 NEUBERGER
  BERMAN
 ADVISERS
MANAGEMENT      STRONG
   TRUST       VARIABLE
PORTFOLIOS     INSURANCE
(CONTINUED)      FUNDS                                     VAN ECK WORLDWIDE INSURANCE TRUST FUNDS
- -----------   -----------       STRONG      ----------------------------------------------------------
                MID CAP      OPPORTUNITY               EMERGING      HARD         REAL           MVA           MVA         COMBINED
  PARTNERS     GROWTH II       FUND II      BOND        MARKETS     ASSETS       ESTATE        1 YEAR         5 YEAR         TOTAL
===================================================================================================================================

<S>           <C>            <C>           <C>           <C>            <C>     <C>           <C>            <C>        <C>
 $ 119,531   $     1,625   $  272,745   $  23,948   $     (180)  $   1,398    $   4,706     $      --    $       --    $ 14,032,374

     57,527        52,552       49,053      10,401       12,485      11,065        3,607           --            --       3,311,496
      6,903         6,306        5,886       1,248        1,498       1,328          433           --            --         397,379
- -----------------------------------------------------------------------------------------------------------------------------------
     64,430        58,858       54,939      11,649       13,983      12,393        4,040           --            --       3,708,875
- -----------------------------------------------------------------------------------------------------------------------------------
     55,101       (57,233)     217,806      12,299      (14,163)    (10,995)         666           --            --      10,323,499
- -----------------------------------------------------------------------------------------------------------------------------------



      1,536       852,914        6,446     (55,264)      95,619       6,037       (2,034)          --            --       8,061,585

    159,379     3,106,033      956,131     (15,426)     855,528      35,225      (11,908)          --            --      75,197,285
- -----------------------------------------------------------------------------------------------------------------------------------
    160,915     3,958,947      962,577     (70,690)     951,147      41,262      (13,942)          --            --      83,258,870
- -----------------------------------------------------------------------------------------------------------------------------------
  $ 216,016   $ 3,901,714   $1,180,383   $ (58,391)  $  936,984   $  30,267    $ (13,276)   $      --    $       --    $ 93,582,369
===================================================================================================================================
</TABLE>



<TABLE>
<CAPTION>
====================================================================================================================================

 NEUBERGER
  BERMAN
 ADVISERS
MANAGEMENT      STRONG
   TRUST       VARIABLE
PORTFOLIOS     INSURANCE
(CONTINUED)      FUNDS                                     VAN ECK WORLDWIDE INSURANCE TRUST FUNDS
- -----------   -----------       STRONG      ----------------------------------------------------------
                MID CAP      OPPORTUNITY               EMERGING      HARD         REAL           MVA           MVA         COMBINED
  PARTNERS     GROWTH II       FUND II      BOND        MARKETS     ASSETS       ESTATE        1 YEAR         5 YEAR         TOTAL
===================================================================================================================================
<S>           <C>           <C>          <C>         <C>          <C>          <C>          <C>          <C>           <C>

  $  55,101   $   (57,233)  $  217,806   $  12,299   $  (14,163)  $ (10,995)   $     666    $      --    $       --    $ 10,323,499

      1,536       852,914        6,446     (55,264)      95,619       6,037       (2,034)          --            --       8,061,585

    159,379     3,106,033      956,131     (15,426)     855,528      35,225      (11,908)          --            --      75,197,285
- -----------------------------------------------------------------------------------------------------------------------------------
    216,016     3,901,714    1,180,383     (58,391)     936,984      30,267      (13,276)          --            --      93,582,369
- -----------------------------------------------------------------------------------------------------------------------------------

  2,582,652     5,903,521    4,320,118     726,162    1,573,173     193,714      194,286      185,339        10,486     330,114,322
   (150,240)     (216,136)    (124,917)    (42,225)    (173,421)    (43,708)     (36,747)      (3,082)           --     (13,705,669)
   (172,085)    4,264,561     (262,554)   (119,407)     227,140     302,264      (73,229)          --            --       5,516,201
- -----------------------------------------------------------------------------------------------------------------------------------

  2,260,327     9,951,946    3,932,647     564,530    1,626,892     452,270       84,310      182,257        10,486     321,924,854
- -----------------------------------------------------------------------------------------------------------------------------------
  2,476,343    13,853,660    5,113,030     506,139    2,563,876     482,537       71,034      182,257        10,486     415,507,223
- -----------------------------------------------------------------------------------------------------------------------------------
  3,103,273       669,972    1,978,595     345,723      243,470      88,064      218,267      120,019            --     102,819,458
- -----------------------------------------------------------------------------------------------------------------------------------
 $5,579,616   $14,523,632   $7,091,625   $ 851,862   $2,807,346   $ 570,601    $ 289,301    $ 302,276    $   10,486   $ 518,326,681
===================================================================================================================================
</TABLE>
   The accompanying notes are an integral part of these financial statements.



                                                                               9


<PAGE>

CONSECO VARIABLE ANNUITY ACCOUNT F

STATEMENTS OF OPERATIONS

FOR THE PERIOD FEBRUARY 12, 1998 THROUGH DECEMBER 31, 1998

<TABLE>
<CAPTION>
===================================================================================================================================
                                                                                                                         AMERICAN
                                                                                                                         CENTURY
                                                                                                                         VARIABLE
                                                                             THE ALGER AMERICAN FUNDS                   PORTFOLIOS
                                                            ---------------------------------------------------------   ----------
                                                                             LEVERAGED                      SMALL       INCOME AND
                                                                GROWTH        ALL CAP        MIDCAP    CAPITALIZATION     GROWTH
===================================================================================================================================
<S>                                                         <C>            <C>            <C>           <C>             <C>
Investment Income:
   Dividends from investments in portfolio shares.........  $     44,824   $      5,239   $    19,215   $      8,041    $   20,268
Expenses:
   Mortality and expense risk fees........................        16,142          4,492         5,699          4,156        14,180
   Administrative fees....................................         1,937            539           684            499         1,702
- -----------------------------------------------------------------------------------------------------------------------------------
     Total expenses.......................................        18,079          5,031         6,383          4,655        15,882
- -----------------------------------------------------------------------------------------------------------------------------------
         Net investment income (loss).....................        26,745            208        12,832          3,386         4,386
- -----------------------------------------------------------------------------------------------------------------------------------
   Net realized gains (losses) and unrealized appreciation
    (depreciation) of investments:
     Net realized gains (losses) on sales of investments
       in portfolio shares ...............................       (43,791)       (13,041)       (1,715)       (13,013)      (11,738)
     Net change in unrealized appreciation (depreciation)
       of investments in portfolio shares ................       920,170        282,503       224,117        161,441       446,932
- -----------------------------------------------------------------------------------------------------------------------------------
         Net gain (loss) on investments in
           portfolio shares ..............................        876,379        269,462        222,402      148,428       435,194
- -----------------------------------------------------------------------------------------------------------------------------------
           Net increase (decrease) in net assets
             from operations .............................   $    903,124    $   269,670   $    235,234   $  151,814    $  439,580
===================================================================================================================================
</TABLE>




STATEMENTS OF CHANGES IN NET ASSETS


FOR THE PERIOD FEBRUARY 12, 1998 THROUGH DECEMBER 31, 1998

<TABLE>
<CAPTION>
===================================================================================================================================
                                                                                                                         AMERICAN
                                                                                                                         CENTURY
                                                                                                                         VARIABLE
                                                                             THE ALGER AMERICAN FUNDS                   PORTFOLIOS
                                                            ---------------------------------------------------------   ----------
                                                                             LEVERAGED                      SMALL       INCOME AND
                                                                GROWTH        ALL CAP        MIDCAP    CAPITALIZATION     GROWTH
===================================================================================================================================
<S>                                                         <C>            <C>            <C>           <C>             <C>
Changes from operations:
    Net investment income (loss)..........................  $     26,745   $        208   $    12,832   $      3,386    $     4,386
    Net realized gains (losses) on sales of investments
      in portfolio shares ................................       (43,791)       (13,041)       (1,715)       (13,013)       (11,738)
    Net change in unrealized appreciation (depreciation)
      of investments in portfolio shares .................       920,170        282,503       224,117        161,441        446,932
- -----------------------------------------------------------------------------------------------------------------------------------
    Net increase (decrease) in net
      assets from operations .............................       903,124        269,670       235,234        151,814        439,580
- -----------------------------------------------------------------------------------------------------------------------------------
Changes from contract owners' transactions:
    Net contract purchase payments .......................     4,317,694      1,143,802     1,451,960      1,231,991      3,142,214
    Contract redemptions .................................       (21,245)       (11,673)       (6,638)       (18,187)       (29,140)
    Net transfers..........................................      872,648        222,604       246,133        349,942        687,307
- -----------------------------------------------------------------------------------------------------------------------------------
       Net increase in net assets ........................
         from contract owners' transactions ..............     5,169,097      1,354,733     1,691,455      1,563,746      3,800,381
- -----------------------------------------------------------------------------------------------------------------------------------
           Net increase in net assets.....................     6,072,221      1,624,403     1,926,689      1,715,560      4,239,961
- -----------------------------------------------------------------------------------------------------------------------------------
Net assets, beginning of period...........................            --             --            --             --             --
- -----------------------------------------------------------------------------------------------------------------------------------
           Net assets, end of period......................  $  6,072,221   $  1,624,403   $ 1,926,689   $  1,715,560    $ 4,239,961
===================================================================================================================================
</TABLE>

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

10



<PAGE>

<TABLE>
<CAPTION>
===================================================================================================================================
      AMERICAN CENTURY
    VARIABLE PORTFOLIOS
       (CONTINUED)                         BERGER INSTITUTIONAL PRODUCTS TRUST                  CONSECO SERIES TRUST PORTFOLIOS
- ---------------------------       ------------------------------------------------------    ---------------------------------------
                                                GROWTH AND       SMALL          BIAM                                        FIXED
INTERNATIONAL        VALUE            100         INCOME        COMPANY     INTERNATIONAL    BALANCED       EQUITY         INCOME
===================================================================================================================================
<S>               <C>             <C>          <C>            <C>            <C>            <C>          <C>            <C>
$        --       $       --      $    1,732   $   12,247     $      447     $    3,077     $   79,590   $    29,115    $   65,841

      5,071            6,462           2,414        6,538          4,116          1,013         20,394        23,088        11,308
        609              775             290          784            494            122          2,447         2,770         1,357
- ------------------------------------------------------------------------------------------------------------------------------------
      5,680            7,237           2,704        7,322          4,610          1,135         22,841        25,858        12,665
- ------------------------------------------------------------------------------------------------------------------------------------
     (5,680)          (7,237)           (972)       4,925         (4,163)         1,942         56,749         3,257        53,176
- ------------------------------------------------------------------------------------------------------------------------------------



    (31,607)         (12,093)         (6,400)      (1,159)       (33,167)        (7,753)       (27,377)     (147,801)          953

     36,833           61,526         110,862      235,116         51,117         17,053        120,360       571,352       (23,967)
- ------------------------------------------------------------------------------------------------------------------------------------
      5,226           49,433         104,462      233,957         17,950          9,300         92,983       423,551       (23,014)
- ------------------------------------------------------------------------------------------------------------------------------------
$     (454)       $   42,196      $  103,490   $  238,882     $   13,787     $   11,242     $  149,732   $   426,808    $   30,162
===================================================================================================================================
</TABLE>







<TABLE>
<CAPTION>
===================================================================================================================================
      AMERICAN CENTURY
    VARIABLE PORTFOLIOS
       (CONTINUED)                         BERGER INSTITUTIONAL PRODUCTS TRUST                  CONSECO SERIES TRUST PORTFOLIOS
- ---------------------------       ------------------------------------------------------    ---------------------------------------
                                               GROWTH AND        SMALL          BIAM                                       FIXED
INTERNATIONAL         VALUE           100        INCOME         COMPANY     INTERNATIONAL    BALANCED      EQUITY          INCOME
===================================================================================================================================
<S>               <C>             <C>          <C>            <C>            <C>            <C>          <C>            <C>

$   (5,680)       $   (7,237)     $     (972)  $   4,925      $   (4,163)    $    1,942     $   56,749   $    3,257     $   53,176

   (31,607)          (12,093)         (6,400)     (1,159)        (33,167)        (7,753)       (27,377)    (147,801)           953

    36,833            61,526         110,862     235,116          51,117         17,053        120,360      571,352        (23,967)
- ------------------------------------------------------------------------------------------------------------------------------------
      (454)           42,196         103,490     238,882          13,787         11,242        149,732      426,808         30,162
- ------------------------------------------------------------------------------------------------------------------------------------

 1,230,650         1,684,005         477,451   1,404,705       1,080,620        170,977      3,934,083    4,110,264      3,039,345
    (9,277)           (4,736)         (7,805)    (16,694)         (5,604)        (3,228)       (10,218)     (15,923)       (18,393)
    64,397            27,125         227,757     246,753          10,088         44,723        122,290      334,190        155,610
- ------------------------------------------------------------------------------------------------------------------------------------

 1,285,770         1,706,394         697,403   1,634,764       1,085,104        212,472      4,046,155    4,428,531      3,176,562
- ------------------------------------------------------------------------------------------------------------------------------------
 1,285,316         1,748,590         800,893   1,873,646       1,098,891        223,714      4,195,887    4,855,339      3,206,724
- ------------------------------------------------------------------------------------------------------------------------------------
        --                --              --          --              --             --             --           --             --
- ------------------------------------------------------------------------------------------------------------------------------------
$1,285,316        $1,748,590      $  800,893  $1,873,646      $1,098,891     $  223,714     $4,195,887   $4,855,339     $3,206,724
===================================================================================================================================
</TABLE>


                                                                              11
<PAGE>

CONSECO VARIABLE ANNUITY ACCOUNT F

STATEMENTS OF OPERATIONS - CONTINUED

FOR THE PERIOD FEBRUARY 12, 1998 THROUGH DECEMBER 31, 1998

<TABLE>
<CAPTION>
===================================================================================================================================
                                                                  CONSECO SERIES                                        DREYFUS
                                                                 TRUST PORTFOLIOS                                       VARIABLE
                                                                    (CONTINUED)                                        INVESTMENT
                                                            ---------------------------                                -----------
                                                                                            DREYFUS
                                                                                            SOCIALLY       DREYFUS
                                                             GOVERNMENT       MONEY       RESPONSIBLE       STOCK      DISCIPLINED
                                                             SECURITIES       MARKET         GROWTH         INDEX         STOCK
===================================================================================================================================
<S>                                                         <C>            <C>            <C>           <C>             <C>
Investment Income:
   Dividends from investments in portfolio shares.........  $     24,315   $    139,625   $    94,038   $     92,450    $    3,141
Expenses:
   Mortality and expense risk fees........................         4,736         35,056         7,101         54,979         1,598
   Administrative fees....................................           568          4,207           852          6,598           192
- ------------------------------------------------------------------------------------------------------------------------------------
     Total expenses.......................................         5,304         39,263         7,953         61,577         1,790
- ------------------------------------------------------------------------------------------------------------------------------------
         Net investment income (loss).....................        19,011        100,362        86,085         30,873         1,351
- ------------------------------------------------------------------------------------------------------------------------------------
Net realized gains (losses) and unrealized appreciation
  (depreciation) of investments:
     Net realized gains (losses) on sales of investments
       in portfolio shares................................         3,870             --        (5,652)       (11,282)       (1,834)
     Net change in unrealized appreciation (depreciation)
       of investments in portfolio shares.................       (16,384)            --       210,022      1,495,419        62,278
- ------------------------------------------------------------------------------------------------------------------------------------
          Net gain (loss) on investments in
            portfolio shares..............................       (12,514)            --       204,370      1,484,137        60,444
- ------------------------------------------------------------------------------------------------------------------------------------
           Net increase (decrease) in net assets
             from operations..............................  $      6,497   $    100,362   $   290,455   $  1,515,010    $   61,795
===================================================================================================================================
</TABLE>


STATEMENTS OF CHANGES IN NET ASSETS - CONTINUED

FOR THE PERIOD FEBRUARY 12, 1998 THROUGH DECEMBER 31, 1998

<TABLE>
<CAPTION>
===================================================================================================================================
                                                                  CONSECO SERIES                                        DREYFUS
                                                                 TRUST PORTFOLIOS                                       VARIABLE
                                                                    (CONTINUED)                                        INVESTMENT
                                                            ---------------------------                                -----------
                                                                                             DREYFUS
                                                                                            SOCIALLY       DREYFUS
                                                             GOVERNMENT       MONEY       RESPONSIBLE       STOCK      DISCIPLINED
                                                             SECURITIES       MARKET         GROWTH         INDEX         STOCK
===================================================================================================================================
<S>                                                         <C>            <C>            <C>           <C>             <C>
Changes from operations:
   Net investment income (loss)...........................  $     19,011   $    100,362   $    86,085   $     30,873    $    1,351
   Net realized gains (losses) on sales of investments
     in portfolio shares..................................         3,870             --        (5,652)       (11,282)       (1,834)
   Net change in unrealized appreciation (depreciation)
     of investments in portfolio shares...................       (16,384)            --       210,022      1,495,419        62,278
- -----------------------------------------------------------------------------------------------------------------------------------
       Net increase (decrease) in net assets
         from operations..................................         6,497        100,362       290,455      1,515,010        61,795
- -----------------------------------------------------------------------------------------------------------------------------------
Changes from contract owners' transactions:
         Net contract purchase payments...................     1,569,026     15,825,441     1,559,268     12,135,910       408,149
         Contract redemptions.............................       (11,336)       (61,590)       (6,160)      (101,245)         (418)
         Net transfers....................................        42,067     (7,804,926)      765,306      1,356,414       223,640
- -----------------------------------------------------------------------------------------------------------------------------------
            Net increase in net assets
              from contract owners' transactions..........     1,599,757      7,958,925     2,318,414     13,391,079       631,371
- -----------------------------------------------------------------------------------------------------------------------------------
                Net increase in net assets................     1,606,254      8,059,287     2,608,869     14,906,089       693,166
- -----------------------------------------------------------------------------------------------------------------------------------
Net assets, beginning of period...........................            --             --            --             --            --
- -----------------------------------------------------------------------------------------------------------------------------------
                Net assets, end of period.................  $  1,606,254   $  8,059,287   $ 2,608,869   $ 14,906,089    $  693,166
===================================================================================================================================
</TABLE>

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


12

<PAGE>

<TABLE>
<CAPTION>

  DREYFUS
  VARIABLE
 INVESTMENT
 (CONTINUED)          FEDERATED INSURANCE SERIES FUNDS        INVESCO VARIABLE INV. FUNDS         JANUS ASPEN SERIES PORTFOLIOS
- -------------    -------------------------------------------  ---------------------------   ---------------------------------------

INTERNATIONAL    HIGH INCOME    INTERNATIONAL                    EQUITY                      AGGRESSIVE                  WORLDWIDE
    VALUE          BOND II        EQUITY II       UTILITY II     INCOME      HIGH YIELD        GROWTH       GROWTH        GROWTH
===================================================================================================================================
<S>             <C>             <C>             <C>           <C>            <C>           <C>           <C>           <C>

$     9,429     $       175     $        --     $        --   $    35,026    $   102,311   $        --   $    36,996   $    68,213

        345          18,760           2,322           9,110         2,158          3,237         7,592        14,610        29,356
         41           2,251             279           1,093           259            388           911         1,753         3,523
- -----------------------------------------------------------------------------------------------------------------------------------
        386          21,011           2,601          10,203         2,417          3,625         8,503        16,363        32,879
- -----------------------------------------------------------------------------------------------------------------------------------
      9,043         (20,836)         (2,601)        (10,203)       32,609         98,686        (8,503)       20,633        35,334
- -----------------------------------------------------------------------------------------------------------------------------------




       (117)        (11,727)        (44,568)          4,967        (4,300)        (3,555)      (15,714)       (7,738)          966

       (324)         81,512          67,088         186,268        33,860        (88,371)      424,175       800,093       627,889
- -----------------------------------------------------------------------------------------------------------------------------------

       (441)         69,785          22,520         191,235        29,560        (91,926)      408,461       792,355       628,855
- -----------------------------------------------------------------------------------------------------------------------------------

$     8,602     $    48,949     $    19,919     $   181,032   $    62,169    $     6,760   $   399,958   $   812,988   $   664,189
===================================================================================================================================
</TABLE>




<TABLE>
<CAPTION>

  DREYFUS
  VARIABLE
 INVESTMENT
 (CONTINUED)          FEDERATED INSURANCE SERIES FUNDS        INVESCO VARIABLE INV. FUNDS         JANUS ASPEN SERIES PORTFOLIOS
- -------------    -------------------------------------------  ---------------------------   ---------------------------------------

INTERNATIONAL    HIGH INCOME    INTERNATIONAL                    EQUITY                      AGGRESSIVE                  WORLDWIDE
    VALUE          BOND II        EQUITY II       UTILITY II     INCOME      HIGH YIELD        GROWTH       GROWTH        GROWTH
===================================================================================================================================
<S>             <C>             <C>             <C>           <C>            <C>           <C>           <C>           <C>

$     9,043     $   (20,836)    $    (2,601)    $   (10,203)  $    32,609    $    98,686   $    (8,503)  $    20,633   $    35,334

       (117)        (11,727)        (44,568)          4,967        (4,300)        (3,555)      (15,714)       (7,738)          966

       (324)         81,512          67,088         186,268        33,860        (88,371)      424,175       800,093       627,889
- -----------------------------------------------------------------------------------------------------------------------------------

      8,602          48,949          19,919         181,032        62,169          6,760       399,958       812,988       664,189
- -----------------------------------------------------------------------------------------------------------------------------------

    135,146       4,354,443         508,305       2,177,715       756,675      1,078,012     1,830,473     3,908,010     6,838,671
     (7,000)        (49,908)         (2,340)        (34,186)       (4,889)       (18,269)      (11,640)      (27,028)      (62,473)
      3,477          96,889          41,888         266,716        14,114         71,526       219,093       686,770       866,672
- -----------------------------------------------------------------------------------------------------------------------------------

    131,623       4,401,424         547,853       2,410,245       765,900      1,131,269     2,037,926     4,567,752     7,642,870
- -----------------------------------------------------------------------------------------------------------------------------------
    140,225       4,450,373         567,772       2,591,277       828,069      1,138,029     2,437,884     5,380,740     8,307,059
- -----------------------------------------------------------------------------------------------------------------------------------
         --              --              --              --            --             --            --            --            --
- -----------------------------------------------------------------------------------------------------------------------------------
$   140,225     $ 4,450,373     $   567,772     $ 2,591,277   $   828,069    $ 1,138,029   $ 2,437,884   $ 5,380,740   $ 8,307,059
===================================================================================================================================
</TABLE>

                                                                              13

<PAGE>

CONSECO VARIABLE ANNUITY ACCOUNT F

STATEMENTS OF OPERATIONS - CONTINUED

FOR THE PERIOD FEBRUARY 12, 1998 THROUGH DECEMBER 31, 1998

<TABLE>
<CAPTION>
                                                                                                                       NEUBERGER
                                                                                                                         BERMAN
                                                                                                                        ADVISERS
                                                                                                                       MANAGEMENT
                                                                  LAZARD RETIREMENT                                      TRUST
                                                                  SERIES PORTFOLIOS                                    PORTFOLIOS
                                                             --------------------------                               -------------
                                                                                                          MITCHELL
                                                                                          LORD ABBETT     HUTCHINS
                                                                                          SERIESTRUST   SERIES TRUST      LIMITED
                                                                                           GROWTH AND    GROWTH AND      MATURITY
                                                               EQUITY       SMALL CAP        INCOME        INCOME          BOND
===================================================================================================================================
<S>                                                          <C>           <C>            <C>           <C>           <C>
Investment Income:
  Dividends from investments in portfolio shares.........    $    3,310    $       102    $   158,981   $    18,134   $         --
Expenses:
  Mortality and expense risk fees........................         3,366          1,896          9,783           920         18,429
  Administrative fees....................................           404            227          1,174           110          2,212
- -----------------------------------------------------------------------------------------------------------------------------------
    Total expenses.......................................         3,770          2,123         10,957         1,030         20,641
- -----------------------------------------------------------------------------------------------------------------------------------
      Net investment income (loss).......................          (460)        (2,021)       148,024        17,104        (20,641)
- -----------------------------------------------------------------------------------------------------------------------------------
Net realized gains (losses) and unrealized appreciation
  (depreciation) of investments:
     Net realized gains (losses) on sales of investments
       in portfolio shares...............................       (11,087)          (736)       (16,190)       (1,355)        12,267
     Net change in unrealized appreciation (depreciation)
       of investments in portfolio shares................       112,132          9,356         22,457         6,129         40,232
- -----------------------------------------------------------------------------------------------------------------------------------
         Net gain (loss) on investments in
           portfolio shares..............................       101,045          8,620          6,267         4,774         52,499
- -----------------------------------------------------------------------------------------------------------------------------------
         Net increase (decrease) in net assets
           from operations...............................    $  100,585    $     6,599    $   154,291   $    21,878   $     31,858
===================================================================================================================================
</TABLE>


STATEMENTS OF CHANGES IN NET ASSETS - CONTINUED

FOR THE PERIOD FEBRUARY 12, 1998 THROUGH DECEMBER 31, 1998

<TABLE>
<CAPTION>
                                                                                                                       NEUBERGER
                                                                                                                         BERMAN
                                                                                                                        ADVISERS
                                                                                                                       MANAGEMENT
                                                                  LAZARD RETIREMENT                                      TRUST
                                                                  SERIES PORTFOLIOS                                    PORTFOLIOS
                                                             --------------------------                               -------------
                                                                                                          MITCHELL
                                                                                          LORD ABBETT     HUTCHINS
                                                                                          SERIESTRUST   SERIES TRUST      LIMITED
                                                                                           GROWTH AND    GROWTH AND      MATURITY
                                                               EQUITY       SMALL CAP        INCOME        INCOME          BOND
===================================================================================================================================
<S>                                                          <C>           <C>            <C>           <C>           <C>
Changes from operations:
  Net investment income (loss)...........................    $     (460)   $    (2,021)   $   148,024   $    17,104   $    (20,641)
  Net realized gains (losses) on sales of investments
    in portfolio shares..................................       (11,087)          (736)       (16,190)       (1,355)        12,267
  Net change in unrealized appreciation (depreciation)
    of investments in portfolio shares...................       112,132          9,356         22,457         6,129         40,232
- -----------------------------------------------------------------------------------------------------------------------------------
      Net increase in net assets from operations.........       100,585          6,599        154,291        21,878         31,858
- -----------------------------------------------------------------------------------------------------------------------------------
Changes from contract owners' transactions:
  Net contract purchase payments.........................       876,175        421,467      2,410,638       238,350      3,759,396
  Contract redemptions...................................       (16,447)        (5,060)       (37,669)       (1,623)       (21,138)
  Net transfers..........................................        68,950          1,016         67,663         2,093       (609,874)
- -----------------------------------------------------------------------------------------------------------------------------------
    Net increase in net assets
      from contract owners' transactions.................       928,678        417,423      2,440,632       238,820     3 ,128,384
- -----------------------------------------------------------------------------------------------------------------------------------
         Net increase in net assets......................     1,029,263        424,022      2,594,923       260,698      3,160,242
- -----------------------------------------------------------------------------------------------------------------------------------
  Net assets, beginning of period........................            --             --             --            --             --
- -----------------------------------------------------------------------------------------------------------------------------------
         Net assets, end of period.......................    $1,029,263    $   424,022    $ 2,594,923   $   260,698   $  3,160,242
===================================================================================================================================
</TABLE>

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

14

<PAGE>

<TABLE>
<CAPTION>
  NEUBERGER
   BERMAN
  ADVISERS
  MANAGEMENT       STRONG
    TRUST         VARIABLE
  PORTFOLIOS     INSURANCE
 (CONTINUED)       FUNDS                                  VAN ECK WORLDWIDE INSURANCE TRUST FUNDS
- ----------------------------                      -------------------------------------------------------
                                   STRONG
                   MID CAP      OPPORTUNITY                    EMERGING          HARD             REAL         MVA        COMBINED
 PARTNERS         GROWTH II      FUND II          BOND         MARKETS          ASSETS           ESTATE       1 YEAR       TOTAL
===================================================================================================================================
<S>              <C>            <C>           <C>            <C>             <C>             <C>           <C>          <C>

$        --      $       --     $    12,544   $       --     $      --       $       --      $       --    $       --   $1,088,426

     14,590           2,289           7,328        1,464         1,021              306             891            --      378,316
      1,751             275             879          176           122               37             106            --       45,397
- -----------------------------------------------------------------------------------------------------------------------------------
     16,341           2,564           8,207        1,640         1,143              343             997            --      423,713
- -----------------------------------------------------------------------------------------------------------------------------------
    (16,341)         (2,564)          4,337       (1,640)       (1,143)            (343)           (997)           --      664,713
- -----------------------------------------------------------------------------------------------------------------------------------



    (31,441)           (133)        (10,406)       7,950       (11,927)          (6,210)         (1,023)           --     (516,677)

    156,637          93,031         113,013        7,720        (9,923)            (301)         (3,072)           --    7,646,351
- -----------------------------------------------------------------------------------------------------------------------------------

    125,196          92,898         102,607       15,670       (21,850)          (6,511)         (4,095)           --    7,129,674
- -----------------------------------------------------------------------------------------------------------------------------------

$   108,855      $   90,334     $   106,944   $   14,030     $ (22,993)      $   (6,854)     $   (5,092)           --   $7,794,387
===================================================================================================================================
</TABLE>



<TABLE>
<CAPTION>

  NEUBERGER
   BERMAN
  ADVISERS
  MANAGEMENT       STRONG
    TRUST         VARIABLE
  PORTFOLIOS     INSURANCE
 (CONTINUED)       FUNDS                                  VAN ECK WORLDWIDE INSURANCE TRUST FUNDS
- ----------------------------                      ---------------------------------------------------
                                   STRONG
                   MID CAP      OPPORTUNITY                    EMERGING          HARD         REAL          MVA          COMBINED
 PARTNERS         GROWTH II      FUND II          BOND         MARKETS          ASSETS       ESTATE       1 YEAR          TOTAL
===================================================================================================================================
<S>              <C>            <C>           <C>            <C>            <C>           <C>           <C>           <C>

$   (16,341)     $   (2,564)    $     4,337   $   (1,640)    $  (1,143)     $     (343)   $     (997)   $       --    $    664,713

    (31,441)           (133)        (10,406)       7,950       (11,927)         (6,210)       (1,023)           --        (516,677)

    156,637          93,031         113,013        7,720        (9,923)           (301)       (3,072)           --       7,646,351
- -----------------------------------------------------------------------------------------------------------------------------------
    108,855          90,334         106,944       14,030       (22,993)         (6,854)       (5,092)           --       7,794,387
- -----------------------------------------------------------------------------------------------------------------------------------

  2,802,173         565,903       1,665,434      367,032       261,623          94,936       215,374       175,272      95,358,778
    (12,839)         (1,429)         (6,171)      (3,447)       (6,492)             --          (600)           --        (690,158)
    205,084          15,164         212,388      (31,892)       11,332             (18)        8,585       (55,253)        356,451
- -----------------------------------------------------------------------------------------------------------------------------------

  2,994,418         579,638      1,871,651       331,693       266,463          94,918       223,359       120,019      95,025,071
- -----------------------------------------------------------------------------------------------------------------------------------
  3,103,273         669,972      1,978,595       345,723       243,470          88,064       218,267       120,019     102,819,458
- -----------------------------------------------------------------------------------------------------------------------------------
         --              --             --            --            --              --            --            --              --
- -----------------------------------------------------------------------------------------------------------------------------------
$ 3,103,273      $  669,972     $1,978,595    $  345,723     $ 243,470      $   88,064    $  218,267    $  120,019    $102,819,458
===================================================================================================================================
</TABLE>
                                                                              15


<PAGE>

CONSECO VARIABLE ANNUITY ACCOUNT F

NOTES TO FINANCIAL STATEMENTS

DECEMBER 31, 1999 AND 1998

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

(1) GENERAL

   Conseco  Variable  Insurance  Company (the  "Company")  has  established  two
separate  accounts within Conseco Variable Annuity Account F ("Account F"). Both
accounts were  established  on September 26, 1997,  and commenced  operations on
February 12, 1998.  Account F is a segregated  investment account for individual
and group variable  annuity  contracts which are registered under the Securities
Act of 1933.  One  account,  also  named  Conseco  Variable  Annuity  Account  F
("Variable Account"), which serves the variable annuity portion of the contract,
is registered  under the Investment  Company Act of 1940, as amended,  as a unit
investment  trust.  The other account,  Conseco Variable Market Value Adjustment
Account ("MVA"),  offers investment options which pay fixed rates of interest as
declared by the Company for specified  periods (one,  three and five years) from
the date  amounts are  allocated  to the MVA.  The MVA is not  registered  as an
investment  company under the Investment  Company Act of 1940. The operations of
Account  F 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.

   Besides the three guarantee periods of the MVA option, the following Variable
Account investment options are currently available:

THE ALGER AMERICAN FUND
   Growth Portfolio
   Leveraged AllCap Portfolio
   MidCap Growth Portfolio
   Small Capitalization Portfolio

AMERICAN CENTURY VARIABLE PORTFOLIOS, INC.
   Income and Growth Fund
   International Fund
   Value Fund

BERGER INSTITUTIONAL PRODUCTS TRUST
   100 Fund
   Growth and Income Fund
   Small Company Growth Fund
   BIAM International Fund

CONSECO SERIES TRUST
   Balanced Portfolio
   Equity Portfolio
   Fixed Income Portfolio
   Government Securities Portfolio
   Money Market Portfolio

THE DREYFUS SOCIALLY RESPONSIBLE GROWTH FUND, INC.

DREYFUS STOCK INDEX FUND

DREYFUS VARIABLE INVESTMENT FUND
   International Value Portfolio
   Disciplined Stock Portfolio

FEDERATED INSURANCE SERIES
   High Income Bond Fund II
   International Equity Fund II
   Utility Fund II

INVESCO VARIABLE INVESTMENT FUNDS, INC.
   Equity Income Fund
   High Yield Fund

JANUS ASPEN SERIES
   Aggressive Growth Portfolio
   Growth Portfolio
   Worldwide Growth Portfolio

LAZARD RETIREMENT SERIES, INC.
   Equity Portfolio
   Small Cap Portfolio

LORD ABBETT SERIES FUND, INC.
   Growth and Income Portfolio
MITCHELL HUTCHINS SERIES TRUST
   Growth and Income Portfolio

NEUBERGER BERMAN ADVISERS MANAGEMENT TRUST
   Limited Maturity Bond Portfolio
   Partners Portfolio

STRONG VARIABLE INSURANCE FUNDS, INC.
   Mid Cap Growth Fund II

STRONG OPPORTUNITY FUND II, INC.

VAN ECK WORLDWIDE INSURANCE TRUST
   Worldwide Bond Fund
   Worldwide Emerging Markets Fund
   Worldwide Hard Assets Fund
   Worldwide Real Estate Fund

   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 at the date of the financial  statements and
the reported  increases and decreases in net assets from  operations  during the
reporting period. Actual results could differ from those estimates.


(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 F 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 the
Variable Account 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 F 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 F and are not taxable
until  received  by the  contract  owner or  beneficiary  in the form of annuity
payments or other distributions.


16
<PAGE>

CONSECO VARIABLE ANNUITY ACCOUNT F

NOTES TO FINANCIAL STATEMENTS - CONTINUED

DECEMBER 31, 1999 AND 1998

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

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.


(3) PURCHASES AND SALES OF INVESTMENTS IN PORTFOLIO SHARES

   The  aggregate  cost of purchases  of  investments  in  portfolio  shares was
$428,880,284  and  $110,554,029  for the year ended  December  31,  1999 and the
period February 12, 1998 through December 31, 1998, respectively.  The aggregate
proceeds from sales of  investments  in portfolio  shares were  $96,341,276  and
$14,871,886  for the year ended  December  31, 1999 and the period  February 12,
1998 through December 31, 1998, 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.

   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 the Variable
Account a fee,  which is equal on an annual  basis to 1.25  percent of the daily
value of the  total  investments  of the  Variable  Account,  for  assuming  the
mortality and expense  risks.  These fees were  $3,311,496  and $378,316 for the
year ended December 31, 1999 and the period  February 12, 1998 through  December
31, 1998, respectively.

   Pursuant to an agreement  between the Variable Account and the Company (which
may be terminated by the Company at any time),  the Company  provides  sales and
administrative  services to the  Variable  Account,  as well as a minimum  death
benefit  prior  to  retirement  for the  contracts.  The  Company  may  deduct a
percentage of amounts surrendered to cover sales expenses. The percentage varies
up to 7.00 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,  unless the value of the
contract is $50,000 or greater.  This fee is  recorded  as a  redemption  in the
accompanying  Statements  of Changes  in Net  Assets.  Sales and  administrative
charges were $366,942 for the year ended December 31, 1999.  There were no sales
and administrative charges for the period February 12, 1998 through December 31,
1998.  The Company also deducts daily from the Variable  Account a fee, which is
equal on an  annual  basis  to 0.15  percent  of the  daily  value of the  total
investments of the Variable Account, for administrative expenses. These expenses
were  $397,379  and $45,397 for the year ended  December 31, 1999 and the period
February 12, 1998 through  December 31, 1998,  respectively.

The MVA  account is subject to a market  value  adjustment  if the  amounts  are
withdrawn  prior to the end of the guarantee  period (with certain  exceptions).
The  adjustment  can be positive or  negative  depending  on changes in the U.S.
Treasury  rates during the holding  period of the MVA contract.  The  adjustment
charges  were $16 and $527 for the year ended  December  31, 1999 and the period
February 12, 1998, through December 31, 1998, 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 through various retail broker/dealers including Conseco Securities, Inc.
(formerly  Conseco Financial  Services,  Inc. prior to its name change in August
1999) an affiliate of the Company.

(6)  NET ASSETS

   Net assets consisted of the following at December 31, 1999:

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

Proceeds from the sales of units since organization,
  less cost of units redeemed..............................   $ 416,949,925
Undistributed net investment income........................      10,988,212
Undistributed net realized gain on sales of investments....       7,544,908
Net unrealized appreciation of investments.................      82,843,636
- --------------------------------------------------------------------------------
Net assets.................................................   $ 518,326,681
================================================================================

                                                                              17
<PAGE>

REPORT OF INDEPENDENT ACCOUNTANTS

TO THE BOARD OF DIRECTORS OF CONSECO VARIABLE
INSURANCE COMPANY AND CONTRACT OWNERS OF
CONSECO VARIABLE ANNUITY ACCOUNT F

   In our opinion, the accompanying  statement of assets and liabilities and the
related statements of operations and of changes in net assets present fairly, in
all material respects,  the financial position of the Variable Annuity Account F
(the  "Account") at December 31, 1999, and the results of its operations and the
changes  in its net  assets  for the  year  ended  December  31,  1999  and from
inception  (February  12, 1998) through  December 31, 1998,  in conformity  with
accounting  principles  generally accepted in the United States. These financial
statements   are  the   responsibility   of  the   Account's   management;   our
responsibility  is to express an opinion on these financial  statements based on
our audits. We conducted our audits of these financial  statements in accordance
with auditing standards  generally accepted in the United States,  which require
that we plan and perform the audit to obtain reasonable  assurance about whether
the financial  statements are free of material  misstatement.  An audit includes
examining,  on a test basis,  evidence supporting the amounts and disclosures in
the  financial   statements,   assessing  the  accounting  principles  used  and
significant  estimates made by management,  and evaluating the overall financial
statement presentation.  We believe that our audits, which included confirmation
of portfolio shares owned at December 31, 1999 by correspondence with the funds,
provide  a  reasonable  basis for the  opinion  expressed  above.



/s/ PRICEWATERHOUSECOOPERS LLP
- ------------------------------
PRICEWATERHOUSECOOPERS LLP

Indianapolis, Indiana
February 10, 2000



18



                        REPORT OF INDEPENDENT ACCOUNTANTS




To the Shareholder and Board of Directors
Conseco Variable Insurance Company

     In our opinion, the accompanying balance sheet and the related statements
of operations, shareholder's equity and cash flows present fairly, in all
material respects, the financial position of Conseco Variable Insurance Company
(the "Company") at December 31, 1999 and 1998, and the results of its operations
and its cash flows for each of the three years in the period ended December 31,
1999, in conformity with accounting principles generally accepted in the United
States. These financial statements are the responsibility of the Company's
management; our responsibility is to express an opinion on these financial
statements based on our audits. We conducted our audits of these statements in
accordance with auditing standards generally accepted in the United States which
require that we plan and perform the audit to obtain reasonable assurance about
whether the financial statements are free of material misstatement. An audit
includes examining, on a test basis, evidence supporting the amounts and
disclosures in the financial statements, assessing the accounting principles
used and significant estimates made by management, and evaluating the overall
financial statement presentation. We believe that our audits provide a
reasonable basis for the opinion expressed above.




                                            /s/ PricewaterhouseCoopers LLP
                                            --------------------------------
                                            PricewaterhouseCoopers LLP


April 13, 2000



                                       F-1

<PAGE>

<TABLE>
<CAPTION>


                       CONSECO VARIABLE INSURANCE COMPANY

                                  BALANCE SHEET
                           December 31, 1999 and 1998
                              (Dollars in millions)


                                     ASSETS


                                                                                            1999             1998
                                                                                            ----             ----

<S>                                                                                      <C>                <C>
Investments:
    Actively managed fixed maturities at fair value (amortized cost:
       1999 - $1,491.8; 1998 - $1,520.5)...............................................  $1,398.7           $1,524.1
    Equity securities at fair value (cost: 1999 - $47.8 million; 1998 - $46.0 million).      49.8               45.7
    Mortgage loans.....................................................................     108.0              110.2
    Policy loans.......................................................................      75.5               79.6
    Other invested assets .............................................................      50.8              120.3
                                                                                         --------           --------

          Total investments............................................................   1,682.8            1,879.9

Cash and cash equivalents..............................................................      81.5               48.4
Accrued investment income..............................................................      35.6               30.5
Cost of policies purchased.............................................................     131.6               98.0
Cost of policies produced..............................................................     147.6               82.5
Reinsurance receivables................................................................      26.4               22.2
Goodwill...............................................................................      45.3               46.7
Assets held in separate accounts.......................................................   1,457.0              696.4
Other assets...........................................................................       6.0                7.1
                                                                                         --------           --------

          Total assets.................................................................  $3,613.8           $2,911.7
                                                                                         ========           ========

</TABLE>




















                            (continued on next page)



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

                                       F-2

<PAGE>

<TABLE>
<CAPTION>


                       CONSECO VARIABLE INSURANCE COMPANY

                            BALANCE SHEET (Continued)
                           December 31, 1999 and 1998
                 (Dollars in millions, except per share amount)


                      LIABILITIES AND SHAREHOLDER'S EQUITY


                                                                                            1999             1998
                                                                                            ----             ----

<S>                                                                                      <C>                <C>
Liabilities:
    Insurance liabilities:
       Interest-sensitive products.....................................................  $1,289.2           $1,365.2
       Traditional products............................................................     242.8              246.2
       Claims payable and other policyholder funds.....................................      64.1               62.6
       Liabilities related to separate accounts........................................   1,457.0              696.4
    Income tax liabilities.............................................................      33.4               37.5
    Investment borrowings..............................................................     135.1               65.7
    Other liabilities..................................................................      16.5               33.0
                                                                                         --------           --------

            Total liabilities..........................................................   3,238.1            2,506.6
                                                                                         --------           --------

Shareholder's equity:
    Common stock and additional paid-in capital (par value $4.80 per share, 1,065,000
       shares authorized,  1,043,565 shares issued and outstanding)....................     380.8              380.8
    Accumulated other comprehensive loss...............................................     (28.4)               (.8)
    Retained earnings..................................................................      23.3               25.1
                                                                                         --------           --------

            Total shareholder's equity.................................................     375.7              405.1
                                                                                         --------           --------

            Total liabilities and shareholder's equity.................................  $3,613.8           $2,911.7
                                                                                         ========           ========

</TABLE>






















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

                                       F-3

<PAGE>


<TABLE>
<CAPTION>

                       CONSECO VARIABLE INSURANCE COMPANY

                             STATEMENT OF OPERATIONS
              for the years ended December 31, 1999, 1998 and 1997
                              (Dollars in millions)


                                                                         1999              1998            1997
                                                                         ----              ----            ----

<S>                                                                     <C>              <C>               <C>
Revenues:
    Insurance policy income..........................................    $ 72.1           $ 73.6            $ 75.7
    Net investment income............................................     297.6            198.0             222.6
    Net gains (losses) from sale of investments......................     (10.0)            18.5              13.3
                                                                         ------           ------            ------

          Total revenues.............................................     359.7            290.1             311.6
                                                                         ------           ------            ------

Benefits and expenses:
    Insurance policy benefits........................................     266.8            170.6             191.0
    Amortization.....................................................      13.8             33.6              27.1
    Other operating costs and expenses...............................      40.3             38.7              32.2
                                                                         ------           ------            ------

          Total benefits and expenses................................     320.9            242.9             250.3
                                                                         ------           ------            ------

          Income before income taxes.................................      38.8             47.2              61.3

Income tax expense...................................................      13.6             16.6              22.1
                                                                         ------           ------            ------

          Net income.................................................    $ 25.2           $ 30.6            $ 39.2
                                                                         ======           ======            ======

</TABLE>



























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

                                       F-4

<PAGE>

<TABLE>
<CAPTION>


                       CONSECO VARIABLE INSURANCE COMPANY

                        STATEMENT OF SHAREHOLDER'S EQUITY
              for the years ended December 31, 1999, 1998 and 1997
                              (Dollars in millions)

                                                                            Common stock       Accumulated other
                                                                           and additional        comprehensive     Retained
                                                              Total        paid-in capital       income (loss)     earnings
                                                              -----        ---------------       -------------     --------

<S>                                                           <C>             <C>                  <C>              <C>
Balance, December 31, 1996.................................   $396.9          $380.8               $ (4.6)         $ 20.7

   Comprehensive income, net of tax:
     Net income............................................     39.2             -                    -              39.2
     Change in unrealized appreciation (depreciation) of
       securities (net of applicable income tax expense
        of $7.2)...........................................     13.3             -                   13.3             -
                                                              ------

         Total comprehensive income........................     52.5             -                    -               -

   Dividends on common stock...............................    (32.5)            -                    -             (32.5)
                                                              ------          ------               ------          ------

Balance, December 31, 1997.................................    416.9           380.8                  8.7            27.4

   Comprehensive income, net of tax:
     Net income............................................     30.6             -                    -              30.6
     Change in unrealized appreciation (depreciation) of
       securities (net of applicable income tax benefit
        of $5.1)...........................................     (9.5)            -                   (9.5)            -
                                                              ------

         Total comprehensive income........................     21.1

   Dividends on common stock...............................    (32.9)            -                    -             (32.9)
                                                              ------          ------               ------          ------

Balance, December 31, 1998.................................    405.1           380.8                  (.8)           25.1

Comprehensive loss, net of tax:
   Net income..............................................     25.2             -                    -              25.2
   Change in unrealized depreciation of securities (net
     of applicable income tax benefit of $15.7 million)....    (27.6)            -                  (27.6)            -
                                                              ------

         Total comprehensive loss..........................     (2.4)

   Dividends on common stock...............................    (27.0)            -                    -             (27.0)
                                                              ------          ------               ------          ------

Balance, December 31, 1999.................................   $375.7          $380.8               $(28.4)         $ 23.3
                                                              ======          ======               ======          ======

</TABLE>











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

                                       F-5

<PAGE>

<TABLE>
<CAPTION>


                       CONSECO VARIABLE INSURANCE COMPANY

                             STATEMENT OF CASH FLOWS
              for the years ended December 31, 1999, 1998 and 1997
                              (Dollars in millions)


                                                                         1999              1998             1997
                                                                         ----              ----             ----

<S>                                                                   <C>              <C>                 <C>
Cash flows from operating activities:
   Net income........................................................ $    25.2        $    30.6           $  39.2
     Adjustments to reconcile net income to net
       cash provided by operating activities:
         Amortization................................................      13.8             43.0              27.1
         Income taxes................................................      11.4             (1.2)              6.7
         Insurance liabilities.......................................     162.6            120.0              95.2
         Accrual and amortization of investment income...............     (11.4)             1.6                .3
         Deferral of cost of policies produced.......................     (62.7)           (35.3)            (31.8)
         Net (gains) losses from sale of investments.................      10.0            (18.5)            (13.3)
         Other.......................................................        .7            (38.3)             (4.6)
                                                                      ---------        ---------           -------

         Net cash provided by operating activities...................     149.6            101.9             118.8
                                                                      ---------        ---------           -------

Cash flows from investing activities:
   Sales of investments..............................................     904.8          1,185.0             755.2
   Maturities and redemptions........................................     109.0            145.5             150.4
   Purchases of investments..........................................  (1,502.0)        (1,420.7)           (923.5)
                                                                      ---------        ---------           -------

         Net cash used by investing activities.......................    (488.2)           (90.2)            (17.9)
                                                                      ---------        ---------           -------

Cash flows from financing activities:
   Deposits to insurance liabilities.................................     654.1            400.4             255.9
   Investment borrowings.............................................      69.4              4.7              12.6
   Withdrawals from insurance liabilities............................    (324.8)          (385.0)           (302.2)
   Dividends paid on common stock....................................     (27.0)           (32.9)            (32.5)
                                                                      ---------        ---------           -------

         Net cash provided (used) by financing activities............     371.7            (12.8)            (66.2)
                                                                      ---------        ---------           -------

         Net increase (decrease) in cash and cash equivalents........      33.1             (1.1)             34.7

Cash and cash equivalents, beginning of year.........................      48.4             49.5              14.8
                                                                      ---------        ---------           -------

Cash and cash equivalents, end of year............................... $    81.5        $    48.4           $  49.5
                                                                      =========        =========           =======

</TABLE>












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

                                      F-6

<PAGE>

                       CONSECO VARIABLE INSURANCE COMPANY

                          Notes to Financial Statements
                         ------------------------------

1.   SIGNIFICANT ACCOUNTING POLICIES

     Basis of Presentation

     Conseco Variable Insurance Company ("we" or the "Company") markets
tax-qualified annuities and certain employee benefit-related insurance products
through professional independent agents. Prior to its name change in October
1998, the Company was named Great American Reserve Insurance Company. Since
August 1995, the Company has been a wholly owned subsidiary of Conseco, Inc.
("Conseco"), a financial services holding company operating throughout the
United States. Conseco's life insurance subsidiaries develop, market and
administer supplemental health insurance, annuity, individual life insurance,
individual and group major medical insurance and other insurance products.
Conseco's finance subsidiaries originate, purchase, sell and service consumer
and commercial finance loans. On March 31, 2000, Conseco announced its plan to
explore the sale of its finance subsidiaries and its hiring of Lehman Brothers
to assist in the planned sale.

     The following summary explains the accounting policies we use to arrive at
the more significant numbers in our financial statements. We prepare our
financial statements in accordance with generally accepted accounting principles
("GAAP"). We follow the accounting standards established by the Financial
Accounting Standards Board, the American Institute of Certified Public
Accountants and the Securities and Exchange Commission. We reclassified certain
amounts in our 1998 and 1997 financial statements and notes to conform with the
1999 presentation.

     Investments

     Fixed maturities are securities that mature more than one year after
issuance and include bonds, notes receivable and redeemable preferred stock.
Fixed maturities that we may sell prior to maturity are classified as actively
managed and are carried at estimated fair value, with any unrealized gain or
loss, net of tax and related adjustments, recorded as a component of
shareholder's equity. Fixed maturity securities that we intend to sell in the
near term are classified as trading and included in other invested assets. We
include any unrealized gain or loss on trading securities in net investment
gains.

     Equity securities include investments in common stocks and non-redeemable
preferred stock. We carry these investments at estimated fair value. We record
any unrealized gain or loss, net of tax and related adjustments, as a component
of shareholder's equity.

     Mortgage loans held in our investment portfolio are carried at amortized
unpaid balances, net of provisions for estimated losses.

     Policy loans are stated at their current unpaid principal balances.

     Other invested assets include trading securities and certain
non-traditional investments. Non-traditional investments include investments in
certain limited partnerships, mineral rights and promissory notes; we account
for them using either the cost method, or for investments in partnerships over
whose operations the Company exercises significant influence, the equity method.

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

     When we sell a security (other than a trading security), we report the
difference between our sale proceeds and its amortized cost (determined based on
specific identification) as an investment gain or loss.

     We regularly evaluate all of our investments based on current economic
conditions, credit loss experience and other investee-specific developments. If
there is a decline in a security's net realizable value that is other than
temporary, we treat it as a realized loss and reduce our cost basis of the
security to its estimated fair value.

                                       F-7

<PAGE>
                       CONSECO VARIABLE INSURANCE COMPANY

                          Notes to Financial Statements
                         ------------------------------

     Cash and Cash Equivalents

     Cash and cash equivalents include commercial paper, invested cash and other
investments purchased with maturities of less than three months. We carry them
at amortized cost, which approximates their estimated fair value.

     Separate Accounts

     Separate accounts are funds on which investment income and gains or losses
accrue directly to certain policyholders. The assets of these accounts are
legally segregated. They are not subject to the claims that may arise out of any
other business of the Company. We report separate account assets at market
value; the underlying investment risks are assumed by the contract holders. We
record the related liabilities at amounts equal to the market value of the
underlying assets. We record the fees earned for administrative and
contractholder services performed for the separate accounts in insurance policy
income.

     Cost of Policies Produced

     The costs that vary with, and are primarily related to, producing new
insurance business are referred to as cost of policies produced. We amortize
these costs using the interest rate credited to the underlying policy: (i) in
relation to the estimated gross profits for universal life-type and
investment-type products; or (ii) in relation to future anticipated premium
revenue for other products.

     When we realize a gain or loss on investments backing our universal life or
investment-type products, we adjust the amortization to reflect the change in
estimated gross profits from the products due to the current realized gain or
loss and the effect of the event on future investment yields. We also adjust the
cost of policies produced for the change in amortization that would have been
recorded if actively managed fixed maturity securities had been sold at their
stated aggregate fair value and the proceeds reinvested at current yields. We
include the impact of this adjustment in accumulated other comprehensive income
(loss) within shareholder's equity.

     Each year, we evaluate the recoverability of the unamortized balance of the
cost of policies produced. We consider estimated future gross profits or future
premiums, expected mortality or morbidity, interest earned and credited rates,
persistency and expenses in determining whether the balance is recoverable.

     Cost of Policies Purchased

     The cost assigned to the right to receive future cash flows from contracts
existing at the date of an acquisition is referred to as the cost of policies
purchased. The balance of this account is amortized, evaluated for recovery, and
adjusted for the impact of unrealized gains (losses) in the same manner as the
cost of policies produced described above.

     The discount rate we use to determine the value of the cost of policies
purchased is the rate of return we need to earn in order to invest in the
business being acquired. In determining this required rate of return, we
consider many factors including: (i) the magnitude of the risks associated with
each of the actuarial assumptions used in determining expected future cash
flows; (ii) the cost of our capital required to fund the acquisition; (iii) the
likelihood of changes in projected future cash flows that might occur if there
are changes in insurance regulations and tax laws; (iv) the acquired company's
compatibility with other Company activities that may favorably affect future
cash flows; (v) the complexity of the acquired company; and (vi) recent prices
(i.e., discount rates used in determining valuations) paid by others to acquire
similar blocks of business.

     Goodwill

     Goodwill is the excess of the amount paid to acquire the Company over the
fair value of its net assets. Our analysis indicates that the anticipated
ongoing cash flows from the earnings of the Company extends significantly beyond
the maximum 40-year period allowed for goodwill amortization. Accordingly, we
amortize goodwill on the straight-line basis generally over a 40-year period. At
December 31, 1999, the total accumulated amortization of goodwill was $16.1
million. We continually
                                       F-8

<PAGE>
                       CONSECO VARIABLE INSURANCE COMPANY

                          Notes to Financial Statements
                         ------------------------------

monitor the value of our goodwill based on our estimates of future earnings. We
determine whether goodwill is fully recoverable from projected undiscounted net
cash flows from our earnings over the remaining amortization period. If we were
to determine that changes in such projected cash flows no longer support the
recoverability of goodwill over the remaining amortization period, we would
reduce its carrying value with a corresponding charge to expense or shorten the
amortization period (no such changes have occurred).

     Recognition of Insurance Policy Income and Related Benefits and Expenses
     on Insurance Contracts

     Generally, we recognize insurance premiums for traditional life and
accident and health contracts as earned over the premium-paying periods. We
establish reserves for future benefits on a net-level premium method based upon
assumptions as to investment yields, mortality, morbidity, withdrawals and
dividends. We record premiums for universal life-type and investment-type
contracts that do not involve significant mortality or morbidity risk as
deposits to insurance liabilities. Revenues for these contracts consist of
mortality, morbidity, expense and surrender charges. We establish reserves for
the estimated present value of the remaining net costs of all reported and
unreported claims.

     Reinsurance

     In the normal course of business, we seek to limit our exposure to loss on
any single insured or to certain groups of policies by ceding reinsurance to
other insurance enterprises. We currently retain no more than $.5 million of
mortality risk on any one policy. We diversify the risk of reinsurance loss by
using a number of reinsurers that have strong claims-paying ratings. If any
reinsurer could not meet its obligations, the Company would assume the
liability. The likelihood of a material loss being incurred as the result of the
failure of one of our reinsurers is considered remote. The cost of reinsurance
is recognized over the life of the reinsured policies using assumptions
consistent with those used to account for the underlying policy. The cost of
reinsurance ceded totaled $23.1 million, $21.0 million and $24.2 million in
1999, 1998 and 1997, respectively. A receivable is recorded for the reinsured
portion of insurance policy benefits paid and liabilities for insurance
products. Reinsurance recoveries netted against insurance policy benefits
totaled $20.8 million, $21.8 million and $14.9 million in 1999, 1998 and 1997,
respectively.

     Income Taxes

     Our income tax expense includes deferred income taxes arising from
temporary differences between the tax and financial reporting bases of assets
and liabilities. In assessing the realization of deferred income tax assets, we
consider whether it is more likely than not that the deferred income tax assets
will be realized. The ultimate realization of deferred income tax assets depends
upon generating future taxable income during the periods in which temporary
differences become deductible. If future income is not generated as expected,
deferred income tax assets may need to be written off (no such write-offs have
occurred).

     Investment Borrowings

     As part of our investment strategy, we may enter into reverse repurchase
agreements and dollar-roll transactions to increase our investment return or to
improve our liquidity. We account for these transactions as collateral
borrowings, where the amount borrowed is equal to the sales price of the
underlying securities. Reverse repurchase agreements involve a sale of
securities and an agreement to repurchase the same securities at a later date at
an agreed-upon price. Dollar rolls are similar to reverse repurchase agreements
except that, with dollar rolls, the repurchase involves securities that are only
substantially the same as the securities sold. Such borrowings averaged $137.7
million during 1999 and $66.0 million during 1998. These borrowings were
collateralized by investment securities with fair values approximately equal to
the loan value. The weighted average interest rate on short-term collateralized
borrowings was 5.0 percent and 4.4 percent in 1999 and 1998, respectively. The
primary risk associated with short-term collateralized borrowings is that a
counterparty will be unable to perform under the terms of the contract. Our
exposure is limited to the excess of the net replacement cost of the securities
over the value of the short-term investments (such excess was not material at
December 31, 1999). We believe the counterparties to our reverse repurchase and
dollar-roll agreements are financially responsible and that the counterparty
risk is minimal.

                                       F-9

<PAGE>
                       CONSECO VARIABLE INSURANCE COMPANY

                          Notes to Financial Statements
                         ------------------------------

     Use of Estimates

     When we prepare financial statements in conformity with GAAP, we are
required to make estimates and assumptions that significantly affect various
reported amounts of assets and liabilities, and the disclosure of contingent
assets and liabilities at the date of the financial statements and revenues and
expenses during the reporting periods. For example, we use significant estimates
and assumptions in calculating values for the cost of policies produced, the
cost of policies purchased, goodwill, insurance liabilities, liabilities related
to litigation, guaranty fund assessment accruals and deferred income taxes. If
our future experience differs materially from these estimates and assumptions,
our financial statements could be affected.

     Fair Values of Financial Instruments

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

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

     Cash and cash equivalents. The carrying amount for these instruments
     approximates their estimated fair value.

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

     Other invested assets. We use quoted market prices, where available. When
     quotes are not available, we estimate the fair value based on: (i)
     discounted future expected cash flows; or (ii) independent transactions
     which establish a value for our investment. When we are unable to estimate
     a fair value, we assume a market value equal to carrying value.

     Insurance liabilities for interest-sensitive products. We discount future
     expected cash flows based on interest rates currently being offered for
     similar contracts with similar maturities.

     Investment borrowings. Due to the short-term nature of these borrowings
     (terms generally less than 30 days), estimated fair values are assumed to
     approximate the carrying amount reported in the balance sheet.

     Here are the estimated fair values of our financial instruments:

<TABLE>
<CAPTION>
                                                                              1999                           1998
                                                                   ---------------------------   ------------------------
                                                                   Carrying           Fair       Carrying            Fair
                                                                    Amount            Value       Amount             Value
                                                                    ------            -----       ------             -----
                                                                                     (Dollars in millions)
<S>                                                                <C>             <C>           <C>             <C>
Financial assets:
   Actively managed fixed maturities............................   $1,398.7        $1,398.7      $1,524.1        $1,524.1
   Equity securities ...........................................       49.8            49.8          45.7            45.7
   Mortgage loans...............................................      108.0           102.8         110.2           119.0
   Policy loans.................................................       75.5            75.5          79.6            79.6
   Other invested assets........................................       50.8            50.8         120.3           120.3
   Cash and cash equivalents....................................       81.5            81.5          48.4            48.4

Financial liabilities:
   Insurance liabilities for interest-sensitive products (1)....    1,289.2         1,289.2       1,365.2         1,365.2
   Investment borrowings........................................      135.1           135.1          65.7            65.7

                                      F-10

<PAGE>
                       CONSECO VARIABLE INSURANCE COMPANY

                          Notes to Financial Statements
                         ------------------------------
<FN>
     (1) The estimated fair value of the liabilities for interest-sensitive
         products was approximately equal to its carrying value at December 31,
         1999 and 1998. This was because interest rates credited on the vast
         majority of account balances approximate current rates paid on similar
         products and because these rates are not generally guaranteed beyond
         one year. We are not required to disclose fair values for insurance
         liabilities, other than those for interest-sensitive products .
         However, we take into consideration the estimated fair values of all
         insurance liabilities in our overall management of interest rate risk.
         We attempt to minimize exposure to changing interest rates by matching
         investment maturities with amounts due under insurance contracts.
</FN>
</TABLE>

     Recently Issued Accounting Standards

     Statement of Financial Accounting Standards No. 133, "Accounting for
Derivative Instruments and Hedging Activities" ("SFAS 133"), as amended by
Statement of Financial Accounting Standards No. 137, "Deferral of the Effective
Date of FASB Statement No. 133" requires all derivative instruments to be
recorded on the balance sheet at estimated fair value. Changes in the fair value
of derivative instruments are to be recorded each period either in current
earnings or other comprehensive income, depending on whether a derivative is
designated as part of a hedge transaction and, if it is, on the type of hedge
transaction. SFAS 133 is required to be implemented in year 2001. We are
currently evaluating the impact of SFAS 133; at present, we do not believe it
will have a material effect on our consolidated financial position or results of
operations. Because of ongoing changes to implementation guidance, we do not
plan on adopting the new standard until the first quarter of 2001.

     We implemented the Statement of Position 98-1, "Accounting for the Costs of
Computer Software Developed or Obtained for Internal Use" ("SOP 98-1") on
January 1, 1999. SOP 98-1 defines internal use software and when the costs
associated with internal use software should be capitalized. The implementation
of SOP 98-1 did not have a material effect on our consolidated financial
position or results of operations.

2.   INVESTMENTS:

     At December 31, 1999, the amortized cost and estimated fair value of
actively managed fixed maturities and equity securities were as follows:
<TABLE>
<CAPTION>
                                                                                        Gross         Gross      Estimated
                                                                         Amortized   unrealized    unrealized      fair
                                                                           cost         gains        losses        value
                                                                           ----          -----       ------        -----
                                                                                         (Dollars in millions)
<S>                                                                      <C>             <C>         <C>        <C>
Investment grade:
   Corporate securities................................................  $  840.6        $2.2        $59.3      $  783.5
   United States Treasury securities and obligations of
     United States government corporations and agencies................      15.5          .1           .7          14.9
   States and political subdivisions...................................      11.7         -            1.1          10.6
   Debt securities issued by foreign governments.......................      12.2         -            1.6          10.6
   Mortgage-backed securities .........................................     482.3          .2         22.7         459.8
Below-investment grade (primarily corporate securities)................     129.5         2.4         12.6         119.3
                                                                         --------        ----        -----      --------

     Total actively managed fixed maturities...........................  $1,491.8        $4.9        $98.0      $1,398.7
                                                                         ========        ====        =====      ========

Equity securities......................................................     $47.8        $3.9         $1.9         $49.8
                                                                            =====        ====         ====         =====
</TABLE>




                                      F-11

<PAGE>

                       CONSECO VARIABLE INSURANCE COMPANY

                          Notes to Financial Statements
                         ------------------------------

     At December 31, 1998, the amortized cost and estimated fair value of
actively managed fixed maturities and equity securities were as follows:

<TABLE>
<CAPTION>
                                                                                        Gross         Gross      Estimated
                                                                         Amortized   unrealized    unrealized      fair
                                                                           cost         gains        losses        value
                                                                           ----         -----        ------        -----
                                                                                      (Dollars in millions)
<S>                                                                      <C>            <C>          <C>        <C>
Investment grade:
   Corporate securities................................................  $  860.4       $20.7        $15.0      $  866.1
   United States Treasury securities and obligations of
     United States government corporations and agencies................      26.9          .8           .2          27.5
   States and political subdivisions...................................      17.3          .3          -            17.6
   Debt securities issued by foreign governments.......................      11.7         -             .8          10.9
   Mortgage-backed securities .........................................     487.4         8.0          1.2         494.2
Below-investment grade (primarily corporate securities)................     116.8         1.2         10.2         107.8
                                                                         --------       -----        -----      --------

     Total actively managed fixed maturities...........................  $1,520.5       $31.0        $27.4      $1,524.1
                                                                         ========       =====        =====      ========

Equity securities......................................................  $   46.0       $  .8        $ 1.1      $   45.7
                                                                         ========       =====        =====      ========
</TABLE>

     Accumulated other comprehensive loss included in shareholder's equity as of
December 31, 1999 and 1998, is summarized as follows:
<TABLE>
<CAPTION>

                                                                                                        1999       1998
                                                                                                        ----       ----
                                                                                                     (Dollars in millions)

<S>                                                                                                    <C>         <C>
Unrealized gains (losses) on investments.............................................................  $(90.8)        .9
Adjustments to cost of policies purchased and cost of policies produced..............................    46.3       (2.1)
Deferred income tax benefit..........................................................................    16.1         .4
                                                                                                       ------      -----

       Accumulated other comprehensive loss..........................................................  $(28.4)     $ (.8)
                                                                                                       ======      =====
</TABLE>

     The following table sets forth the amortized cost and estimated fair value
of actively managed fixed maturities at December 31, 1999, by contractual
maturity. Actual maturities will differ from contractual maturities because
borrowers may have the right to call or prepay obligations with or without call
or prepayment penalties. Most of the mortgage-backed securities shown below
provide for periodic payments throughout their lives.
<TABLE>
<CAPTION>
                                                                                                                 Estimated
                                                                                                 Amortized         fair
                                                                                                   cost            value
                                                                                                   ----            -----
                                                                                                    (Dollars in millions)
<S>                                                                                               <C>           <C>
Due in one year or less........................................................................   $    8.2      $    8.2
Due after one year through five years..........................................................       90.8          89.5
Due after five years through ten years.........................................................      279.9         259.6
Due after ten years............................................................................      628.2         579.4
                                                                                                  --------      --------

     Subtotal..................................................................................    1,007.1         936.7
Mortgage-backed securities (a).................................................................      484.7         462.0
                                                                                                  --------      --------

        Total actively managed fixed maturities ...............................................   $1,491.8      $1,398.7
                                                                                                  ========      ========
<FN>

- --------------------
(a) Includes below-investment grade mortgage-backed securities with an amortized
    cost  and   estimated   fair  value  of  $2.4  million  and  $2.2   million,
    respectively.

</FN>
</TABLE>

                                      F-12

<PAGE>

                       CONSECO VARIABLE INSURANCE COMPANY

                          Notes to Financial Statements
                         ------------------------------

       Net investment income consisted of the following:
<TABLE>
<CAPTION>
                                                                                          1999         1998         1997
                                                                                          ----         ----         ----
                                                                                               (Dollars in millions)

<S>                                                                                      <C>           <C>         <C>
Actively managed fixed maturity securities...........................................    $114.8        $118.4      $133.6
Equity securities....................................................................      12.2           3.2         1.7
Mortgage loans.......................................................................       9.9          12.1        16.4
Policy loans.........................................................................       4.8           5.1         5.4
Other invested assets................................................................       3.5          13.3         7.7
Cash and cash equivalents............................................................       2.1           2.9         3.4
Separate accounts....................................................................     151.8          44.1        55.7
                                                                                         ------        ------      ------

    Gross investment income..........................................................     299.1         199.1       223.9
Investment expenses..................................................................       1.5           1.1         1.3
                                                                                         ------        ------      ------

       Net investment income.........................................................    $297.6        $198.0      $222.6
                                                                                         ======        ======      ======
</TABLE>

     The Company had no significant fixed maturity investments or mortgage loans
that were not accruing investment income in 1999, 1998 and 1997.

     Investment gains (losses), net of investment expenses, were included in
revenue as follows:
<TABLE>
<CAPTION>
                                                                                           1999         1998         1997
                                                                                           ----         ----         ----
                                                                                                (Dollars in millions)
<S>                                                                                      <C>          <C>           <C>
Fixed maturities:
    Gross gains........................................................................  $  8.6       $ 34.0        $20.6
    Gross losses.......................................................................   (14.5)       (12.4)        (5.1)
    Other than temporary decline in fair value.........................................    (1.3)         -            (.3)
                                                                                         ------       ------        -----

         Net investment gains (losses) from fixed maturities before expenses...........    (7.2)        21.6         15.2

Other..................................................................................      .7           .1          2.2
                                                                                         ------       ------        -----

         Net investment gains (losses) before expenses.................................    (6.5)        21.7         17.4
Investment expenses....................................................................     3.5          3.2          4.1
                                                                                         ------       ------        -----

         Net investment gains (losses).................................................  $(10.0)      $ 18.5        $13.3
                                                                                         ======       ======        =====
</TABLE>

     At December 31, 1999, the mortgage loan balance was primarily comprised of
commercial loans. Approximately 16 percent, 11 percent, 10 percent, 8 percent, 8
percent and 8 percent of the mortgage loan balance were on properties located in
Michigan, Texas, Florida, California, Georgia and Tennessee, respectively. No
other state comprised greater than 7 percent of the mortgage loan balance.
Noncurrent mortgage loans were insignificant at December 31, 1999. At December
31, 1999, our allowance for loss on mortgage loans was $.3 million.

     Life insurance companies are required to maintain certain investments on
deposit with state regulatory authorities. Such assets had an aggregate carrying
value of $11.5 million at December 31, 1999.

     The Company had no investments in any single entity in excess of 10 percent
of shareholder's equity at December 31, 1999, other than investments issued or
guaranteed by the United States government or a United States government agency.

                                      F-13

<PAGE>
                       CONSECO VARIABLE INSURANCE COMPANY

                          Notes to Financial Statements
                         ------------------------------

3.   INSURANCE LIABILITIES:

     These liabilities consisted of the following:
<TABLE>
<CAPTION>
                                                                                    Interest
                                                         Withdrawal    Mortality      rate
                                                         assumption   assumption   assumption      1999            1998
                                                         ----------   ----------   ----------      ----            ----
                                                                                                   (Dollars in millions)
   <S>                                                   <C>              <C>          <C>       <C>            <C>
   Future policy benefits:
     Interest-sensitive products:
       Investment contracts............................      N/A          N/A          (c)      $   976.7       $1,036.0
       Universal life-type contracts...................      N/A          N/A          N/A          312.5          329.2
                                                                                               ----------       --------

         Total interest-sensitive products.............                                           1,289.2        1,365.2
                                                                                                ---------       --------
     Traditional products:
       Traditional life insurance contracts............    Company        (a)         7.6%          137.0          139.9
                                                         experience
       Limited-payment contracts.......................    Company        (b)         7.5%          105.8          106.3
                                                         experience,                                      ----------       --------
                                                        if applicable


         Total traditional products....................                                             242.8          246.2
                                                                                               ----------       --------

   Claims payable and other policyholder funds ........      N/A          N/A          N/A           64.1           62.6
   Liabilities related to separate accounts............      N/A          N/A          N/A        1,457.0          696.4
                                                                                                ---------       --------

       Total...........................................                                          $3,053.1       $2,370.4
                                                                                                 ========       ========
<FN>
- -------------
     (a) Principally, modifications of the 1975 - 80 Basic, Select and Ultimate
         Tables.

     (b) Principally, the 1984 United States Population Table and the NAIC 1983
         Individual Annuitant Mortality Table.

     (c) At December 31, 1999 and 1998, approximately 97 percent and 95 percent,
         respectively, of this liability represented account balances where
         future benefits are not guaranteed. The weighted average interest rate
         on the remainder of the liabilities representing the present value of
         guaranteed future benefits was approximately 6 percent at December 31,
         1999.
</FN>
</TABLE>

4.   INCOME TAXES:

     Income tax liabilities were comprised of the following:
<TABLE>
<CAPTION>
                                                                                                     1999           1998
                                                                                                     ----           ----
                                                                                                    (Dollars in millions)
<S>                                                                                                 <C>            <C>
Deferred income tax liabilities (assets):
    Investments (primarily actively managed fixed maturities)..................................     $  3.6         $  5.4
    Cost of policies purchased and cost of policies produced...................................       75.3           56.7
    Insurance liabilities......................................................................      (39.2)         (28.2)
    Unrealized depreciation....................................................................      (16.1)           (.4)
    Other......................................................................................       10.2           (2.2)
                                                                                                    ------         ------

         Deferred income tax liabilities.......................................................       33.8           31.3
Current income tax liabilities (assets)........................................................        (.4)           6.2
                                                                                                    ------         ------
         Income tax liabilities................................................................     $ 33.4         $ 37.5
                                                                                                    ======         ======
</TABLE>
                                      F-14
<PAGE>
                       CONSECO VARIABLE INSURANCE COMPANY

                          Notes to Financial Statements
                         ------------------------------

       Income tax expense was as follows:
<TABLE>
<CAPTION>
                                                                                               1999       1998       1997
                                                                                               ----       ----       ----
                                                                                                  (Dollars in millions)
<S>                                                                                            <C>        <C>        <C>
Current tax provision.....................................................................     $ 4.3      $20.8      $16.3
Deferred tax provision (benefit)..........................................................       9.3       (4.2)       5.8
                                                                                               -----      -----      -----

         Income tax expense...............................................................     $13.6      $16.6      $22.1
                                                                                               =====      =====      =====
</TABLE>

     A reconciliation of the income tax provisions based on the U.S. statutory
corporate tax rate to the provisions reflected in the statement of operations is
as follows:
<TABLE>
<CAPTION>

                                                                                                1999       1998       1997
                                                                                                ----       ----       ----
                                                                                                   (Dollars in millions)

<S>                                                                                             <C>        <C>        <C>
Tax on income before income taxes at statutory rate.......................................      35.0%      35.0%      35.0%
State taxes...............................................................................       1.5        1.0         .7
Other.....................................................................................      (1.4)       (.8)        .3
                                                                                                ----       ----       ----

         Income tax expense...............................................................      35.1%      35.2%      36.0%
                                                                                                ====       ====       ====
</TABLE>

5.   OTHER DISCLOSURES:

     Litigation

     The Company is involved on an ongoing basis in lawsuits related to its
operations. Although the ultimate outcome of certain of such matters cannot be
predicted, such lawsuits currently pending against the Company are not expected,
individually or in the aggregate, to have a material adverse effect on the
Company's financial condition, cash flows or results of operations.

     Guaranty Fund Assessments

     The balance sheet at December 31, 1999, includes: (i) accruals of $1.6
million, representing our estimate of all known assessments that will be levied
against the Company by various state guaranty associations based on premiums
written through December 31, 1999; and (ii) receivables of $1.1 million that we
estimate will be recovered through a reduction in future premium taxes as a
result of such assessments. These estimates are subject to change when the
associations determine more precisely the losses that have occurred and how such
losses will be allocated among the insurance companies. We recognized expense
for such assessments of $1.1 million in 1999, $1.1 million in 1998 and $1.2
million in 1997.

     Related Party Transactions

     The Company operates without direct employees through management and
service agreements with subsidiaries of Conseco. Fees for such services
(including data processing, executive management and investment management
services) are based on Conseco's direct and directly allocable costs plus a 10
percent margin. Total fees incurred by the Company under such agreements were
$43.4 million in 1999, $37.8 million in 1998 and $36.7 million in 1997.

     During 1998 and 1997, the Company purchased $13.0 million and $11.2 million
par value, respectively, of senior subordinated notes issued by subsidiaries of
Conseco. The total carrying value of such notes purchased during 1998, 1997 and
prior years was $45.5 million at December 31, 1998. Such notes are classified as
"other invested assets" in the accompanying balance sheet. In 1999, all such
notes were repurchased from the Company by Conseco or its subsidiaries.


                                      F-15

<PAGE>
                       CONSECO VARIABLE INSURANCE COMPANY

                          Notes to Financial Statements
                         ------------------------------

6.   OTHER OPERATING STATEMENT DATA:

     Insurance policy income consisted of the following:
<TABLE>
<CAPTION>
                                                                                           1999         1998         1997
                                                                                           ----         ----         ----
                                                                                                (Dollars in millions)
<S>                                                                                       <C>           <C>         <C>
Traditional products:
    Direct premiums collected.........................................................    $700.4        $445.8      $309.6
    Reinsurance assumed...............................................................      18.7          15.6        14.9
    Reinsurance ceded.................................................................     (23.1)        (21.0)      (24.2)
                                                                                          ------        ------      ------

          Premiums collected, net of reinsurance......................................     696.0         440.4       300.3
    Less premiums on universal life and products
       without mortality and morbidity risk which are
       recorded as additions to insurance liabilities ................................     654.1         400.4       255.9
                                                                                          ------        ------      ------
          Premiums on traditional products with mortality or morbidity risk,
             recorded as insurance policy income......................................      41.9          40.0        44.4
Fees and surrender charges on interest-sensitive products.............................      30.2          33.6        31.3
                                                                                          ------        ------      ------

          Insurance policy income.....................................................    $ 72.1        $ 73.6      $ 75.7
                                                                                          ======        ======      ======
</TABLE>

     The five states with the largest shares of 1999 collected premiums were
California (14 percent), Texas (14 percent), Florida (13 percent), Michigan (8.8
percent) and Indiana (5.2 percent). No other state accounted for more than 4
percent of total collected premiums.

     Changes in the cost of policies purchased were as follows:
<TABLE>
<CAPTION>

                                                                                           1999         1998         1997
                                                                                           ----         ----         ----
                                                                                                (Dollars in millions)

<S>                                                                                       <C>          <C>         <C>
Balance, beginning of year............................................................    $ 98.0       $106.4      $143.0
    Amortization......................................................................      (4.1)       (21.1)      (15.4)
    Amounts related to fair value adjustment of actively managed fixed maturities           37.7         11.8       (21.2)
    Other ............................................................................       -             .9         -
                                                                                          ------       ------      ------

Balance, end of year..................................................................    $131.6       $ 98.0      $106.4
                                                                                          ======       ======      ======
</TABLE>

     Based on current conditions and assumptions as to future events on all
policies in force, the Company expects to amortize approximately 9 percent of
the December 31, 1999, balance of cost of policies purchased in 2000, 10 percent
in 2001, 9 percent in 2002, 7 percent in 2003 and 6 percent in 2004. The
discount rates used to determine the amortization of the cost of policies
purchased ranged from 3.6 percent to 8.0 percent and averaged 5.8 percent.

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

                                                                                           1999         1998         1997
                                                                                           ----         ----         ----
                                                                                                (Dollars in millions)

<S>                                                                                       <C>          <C>          <C>
Balance, beginning of year............................................................    $ 82.5       $ 55.9       $38.2
    Additions.........................................................................      62.7         35.3        31.8
    Amortization......................................................................      (8.3)       (11.0)      (10.2)
    Amounts related to fair value adjustment of actively managed fixed maturities           10.7          2.3        (3.9)
                                                                                          ------       ------       -----

Balance, end of year..................................................................    $147.6       $ 82.5       $55.9
                                                                                          ======       ======       =====
</TABLE>
                                      F-16

<PAGE>

                       CONSECO VARIABLE INSURANCE COMPANY

                          Notes to Financial Statements
                         ------------------------------

7.   STATEMENT OF CASH FLOWS:

     Income taxes paid during 1999, 1998, and 1997, were $2.1 million, $17.1
million and $14.8 million, respectively.

8.   STATUTORY INFORMATION:

     Statutory accounting practices prescribed or permitted by regulatory
authorities for insurance companies differ from GAAP. The Company reported the
following amounts to regulatory agencies:
<TABLE>
<CAPTION>


                                                                                     1999            1998
                                                                                     ----            ----
                                                                                     (Dollars in millions)
   <S>                                                                            <C>              <C>
   Statutory capital and surplus.................................................. $112.6           $134.0
   Asset valuation reserve........................................................   41.4             30.9
   Interest maintenance reserve...................................................   66.7             73.1
                                                                                   -------          ------

       Total...................................................................... $220.7           $238.0
                                                                                   ======           ======
</TABLE>

     Our statutory net income was $14.6 million, $32.7 million and $32.7 million
in 1999, 1998 and 1997, respectively. Statutory net income differs from net
income presented in our financial statements prepared in accordance with GAAP,
primarily because for GAAP reporting we are required to defer and amortize costs
that vary with and are primarily related to the production of new business as
described in note 1.

     State insurance laws generally restrict the ability of insurance companies
to pay dividends or make other distributions. We may pay dividends to our parent
in 2000 of $12.8 million without permission from state regulatory authorities.

     In 1998, the National Association of Insurance Commissioners adopted
codified statutory accounting principles, which are expected to constitute the
only source of prescribed statutory accounting practices and are effective in
2001. The changes to statutory accounting practices resulting from the
codification are not expected to have a material effect on the statutory capital
and surplus or statutory operating earnings data shown above.













                                      F-17





                                    PART C
                              OTHER INFORMATION

ITEM 24. FINANCIAL STATEMENTS AND EXHIBITS

A.   FINANCIAL STATEMENTS

The financial  statements of Conseco Variable Annuity Account F (the "Separate
Account") and the financial statements of Conseco Variable Insurance Company
(the "Company") are included in Part B hereof.

B.   EXHIBITS

1.   Resolution   of  Board  of  Directors  of  the  Company   authorizing   the
     establishment of the Separate Account.*

2.   Not Applicable.

3.  (i)  Form of Principal Underwriters Agreement.**
    (ii) Form of Selling Agreement.*

4.  (i)    Individual Fixed and Variable Deferred Annuity
           Contract.*
    (ii)   Allocated Fixed and Variable Group Annuity
           Contract.*
    (iii)  Allocated Fixed and Variable Group Annuity
           Certificate.*
    (iv)   Endorsement Amending MVA Provision+

5.   Application Form.*

6.  (i) Articles of Incorporation of the Company.*
   (ii) Articles of Amendment to the Articles of Incorporation
        of the Company
   (iii) Amended and Restated By-Laws of the Company.

7.   Not Applicable.

8.   (i)  Form of Fund  Participation  Agreement by and among The Alger American
          Fund,  Great  American  Reserve  Insurance  Company and Fred Alger and
          Company, Incorporated.**

     (ii) Form of Fund  Participation  Agreement  by and  among  Great  American
          Reserve Insurance  Company,  Berger  Institutional  Products Trust and
          BBOI Worldwide LLC.**

     (iii)Form of Fund  Participation  by and  between  Great  American  Reserve
          Insurance   Company,   Insurance   Management   Series  and  Federated
          Securities Corp.**

     (iv) Form of Fund  Participation  between Great American Reserve  Insurance
          Company,  Van Eck  Worldwide  Insurance  Trust and Van Eck  Associates
          Corporation.**

     (v)  Form of Fund Participation Agreement by and between Lord Abbett Series
          Fund, Inc., Lord,  Abbett and Co. and Great American Reserve Insurance
          Company.**

     (vi) Form of Fund  Participation  Agreement by and between American Century
          Investment  Services,   Inc.  and  Great  American  Reserve  Insurance
          Company.**

     (vii)Form  of  Fund   Participation   Agreement  between  INVESCO  Variable
          Investment Funds, Inc., INVESCO Funds Group, Inc. and the Company.***

    (viii) Form of Fund Participation Agreement between Rydex Variable Trust and
           the Company.

9.   Opinion and Consent of Counsel.

10.  Consent of Independent Accountants.

11.  Not Applicable.

12.  Not Applicable.

13.  Calculation of Performance Information.

14.  Not Applicable.

15. Company Organizational Chart.

27. Not Applicable.

*Incorporated  by reference to  Registrant's  Form N-4 filed  electronically  on
November 14, 1997.

**Incorporated  by reference to  Registrant's  Pre-Effective  Amendment No. 1 to
Form N-4 filed electronically on February 3, 1998.

***Incorporated  by reference to Great American Reserve Variable Annuity Account
G, Form N-4, File Nos. 333-00373 and 811-07501,  filed electronically on January
23, 1996.

+ Incorporated by reference to Registrant's Post-Effective Amendment No. 5 to
Form N-4, File Nos. 333-40309 and 811-08483, filed electronically on March 2,
1999.

ITEM 25. DIRECTORS AND OFFICERS OF THE DEPOSITOR

     The following are the Executive Officers and Directors of the Company which
are engaged  directly or indirectly in activities  relating to the Registrant or
the Contracts offered by the Registrant:


Name and Principal              Position and Offices
  Business Address*                with Depositor
- -------------------  ---------------------------------------

Ngaire E. Cuneo         Director

Stephen C. Hilbert      Director and Chairman of the Board

Rollin M. Dick          Director, Executive Vice President and
                        Chief Financial Officer

Thomas J. Kilian        Director and President

John J. Sabl            Director, Executive Vice President, General
                        Counsel and Secretary

James S. Adams          Senior Vice President, Chief Accounting Officer
                        and Treasurer

*The Principal  business  address for all officers and directors listed above is
11825 N. Pennsylvania Street, Carmel, Indiana 46032.

ITEM 26.  PERSONS  CONTROLLED  BY OR UNDER COMMON  CONTROL WITH THE DEPOSITOR OR
          REGISTRANT

     The Company  organizational  chart is filed as Exhibit 15 herein.

ITEM 27. NUMBER OF CONTRACT OWNERS

     As of February 28, 2000, there were 5,096 Non-Qualified Contract Owners and
6,793 Qualified Contract Owners.

ITEM 28. INDEMNIFICATION

     The Bylaws (Article VI) of the Company provide, in part, that:

The Corporation  shall  indemnify any person who was or is a party, or is
threatened to be made a party, to any threatened,  pending,  or completed
action,  suit or proceeding, whether civil, criminal, administrative, or
investigative, by reason of the fact that he is or was a director or
officer of the Corporation, or is or was serving at the request of the
Corporation as a director,  officer,  employee or agent of another
corporation,  partnership,  joint  venture,  trust or other enterprise
(collectively, "Agent") against expenses (including attorneys' fees),
judgments, fines, penalties, court costs and amounts paid in settlement
actually and  reasonably  incurred  by  him in  connection  with  such
action,  suit  or proceeding if he acted in good faith and in a manner he
reasonably  believed to be in or not opposed to the best interests of the
Corporation, and, with respect to any criminal  action or  proceeding,
had no reasonable  cause to believe his conduct was  unlawful.  The
termination  of any action,  suit, or proceeding by judgment, order,
settlement (whether with or without court approval), conviction or upon
a plea of nolo  contendere  or its  equivalent,  shall  not,  of itself,
create a  presumption  that the Agent did not act in good  faith and in a manner
which he  reasonably  believed to be in or not opposed to the best  interests of
the Corporation,  and, with respect to any criminal action or proceeding, had no
reasonable  cause to believe that his conduct was unlawful.  If several  claims,
issues or matters are involved,  an Agent may be entitled to  indemnification as
to some matters even though he is not entitled as to other matters. Any director
or officer of the Corporation serving in any capacity of another corporation, of
which a majority of the shares entitled to vote in the election of its directors
is held, directly or indirectly, by the Corporation, shall be deemed to be doing
so at the request of the Corporation.

     Insofar as  indemnification  for liability arising under the Securities Act
of 1933 may be permitted  directors and officers or  controlling  persons of the
Company  pursuant to the foregoing,  or otherwise,  the Company has been advised
that  in  the  opinion  of  the   Securities   and  Exchange   Commission   such
indemnification is against public policy as expressed in the Act and, therefore,
unenforceable.  In the  event  that a claim  for  indemnification  against  such
liabilities  (other than the payment by the Company of expenses incurred or paid
by a director,  officer or  controlling  person of the Company in the successful
defense of any action, suit or proceeding) is asserted by such director, officer
or controlling  person in connection with the securities being  registered,  the
Company  will,  unless in the opinion of its counsel the matter has been settled
by  controlling  precedent,  submit to a court of appropriate  jurisdiction  the
question  whether  such  indemnification  by  it is  against  public  policy  as
expressed  in the Act and will be  governed  by the final  adjudication  of such
issue.

ITEM 29.   PRINCIPAL UNDERWRITERS

(a) Conseco Equity Sales, Inc. is the principal underwriter for the following
investment companies (other than the Registrant):
     Conseco Variable Annuity Account C
     Conseco Variable Annuity Account E
     Conseco Variable Annuity Account G
     Conseco Variable Annuity Account H
     Conseco Fund Group
     Rydex Advisor Variable Annuity Account
     BMA Variable Life Account A

(b) Conseco  Equity Sales,  Inc.  ("CES") is the principal  underwriter  for the
Contracts.  The  following  persons are the officers  and  directors of CES. The
principal  business  address for each  officer  and  director of CES is 11815 N.
Pennsylvania Street, Carmel, Indiana 46032.

     Name and Principal              Positions and Offices
     Business Address                  with Underwriter
 ------------------------  ---------------------------------------

     L. Gregory Gloeckner      President and Director

     William P. Kovacs         Vice President, General Counsel,
                               Secretary and Director

     James S. Adams            Senior Vice President, Chief Accounting Officer,
                               Treasurer and Director

     William T. Devanney, Jr.  Senior Vice President, Corporate
                               Taxes

     Christene H. Darnell      Vice President, Management
                               Reporting

     Donald B. Johnston        Vice President, Director Mutual Fund
                               Sales & Marketing


(c)   Not Applicable.

ITEM 30.   LOCATION OF ACCOUNTS AND RECORDS

       Lowell Short, whose address is 11815 N. Pennsylvania  Street,  Carmel, IN
46032, maintains physical possession of the accounts,  books or documents of the
Separate  Account  required to be maintained by Section 31(a) of the  Investment
Company Act of 1940 and the rules promulgated thereunder.

ITEM 31.   MANAGEMENT SERVICES

     Not Applicable.

ITEM 32.   UNDERTAKINGS

     a. Registrant hereby undertakes to file a post-effective  amendment to this
registration  statement as frequently as is necessary to ensure that the audited
financial  statements in the registration  statement are never more than sixteen
(16) months old for so long as payment under the variable annuity  contracts may
be accepted.

     b.  Registrant  hereby  undertakes  to  include  either  (1) as part of any
application to purchase a contract  offered by the  Prospectus,  a space that an
applicant can check to request a Statement of Additional  Information,  or (2) a
postcard  or  similar  written  communication  affixed  to or  included  in  the
Prospectus  that the  applicant can remove to send for a Statement of Additional
Information.

     c.  Registrant  hereby  undertakes  to deliver any  Statement of Additional
Information and any financial statement required to be made available under this
Form promptly upon written or oral request.

     d. Conseco Variable  Insurance  Company (the "Company")  hereby  represents
that the  fees  and  charges  deducted  under  the  Contracts  described  in the
Prospectus,  in the  aggregate,  are  reasonable  in  relation  to the  services
rendered, the expenses to be incurred and the risks assumed by the Company.


     e. The Securities and Exchange  Commission  (the "SEC") issued the American
Counsel of Life Insurance an industry wide  no-action  letter dated November 28,
1988,  stating  that the SEC  would  not  recommend  any  enforcement  action if
registered  separate accounts funding  tax-sheltered  annuity contracts restrict
distributions  to plan  participants  in  accordance  with the  requirements  of
Section 403(b)(11), provided certain conditions and requirements were met. Among
these conditions and  requirements,  any registered  separate account relying on
the no-action position of the SEC must:

          (1)  Include   appropriate   disclosure   regarding   the   redemption
     restrictions imposed by Section 403(b)(11) in each registration  statement,
     including  the  prospectus,  used  in  connection  with  the  offer  of the
     contract;

          (2)  Include   appropriate   disclosure   regarding   the   redemption
     restrictions imposed by Section 403 (b)(11) in any sales literature used in
     connection with the offer in the contract;

          (3)  Instruct  sales   representatives  who  solicit  participants  to
     purchase the contract  specifically  to bring the  redemption  restrictions
     imposed  by  Section   403(b)(11)   to  the   attention  of  the  potential
     participants; and

          (4) Obtain from each plan  participant  who purchases a Section 403(b)
     annuity  contract,  prior  to or at the  time of such  purchase,  a  signed
     statement   acknowledging  the  participant's   understanding  of  (i)  the
     restrictions  on  redemption  imposed by Section  403(b)(11),  and (ii) the
     investment  alternatives  available  under the  employer's  Section  403(b)
     arrangement,  to which the  participant  may elect to transfer his contract
     value.

     The  Registrant  is  relying  on the  no-action  letter.  Accordingly,  the
provisions of paragraphs (1) - (4) above have been complied with.




                                   SIGNATURES


As  required by the  Securities  Act of 1933 and the  Investment  Company Act of
1940, the Registrant  certifies that it meets the requirements of Securities Act
Rule 485(b) for effectiveness of this Registration Statement and has caused this
Registration  Statement to be signed on its behalf,  in the City of Carmel,  and
State of Indiana on this 20th day of April, 2000.

                               CONSECO VARIABLE ANNUITY
                               ACCOUNT F
                               Registrant

                           By: CONSECO VARIABLE INSURANCE COMPANY

                           By: /s/THOMAS J. KILIAN
                               ------------------------------




                           By: CONSECO VARIABLE INSURANCE COMPANY
                                Depositor

                           By: /s/THOMAS J. KILIAN
                               -------------------------------




As required by the Securities Act of 1933, this Registration  Statement has been
signed by the following persons in the capacities and on the dates indicated.

SIGNATURE                        TITLE                    DATE
- ------------------------  --------------------------  ---------------

/s/NGAIRE E. CUNEO             Director                 4/20/00
- ------------------------                              -----------------
Ngaire E. Cuneo

/s/THOMAS J. KILIAN            Director                 4/20/00
- ------------------------                              -----------------
Thomas J. Kilian


                           Director and Chairman of
/s/STEPHEN C. HILBERT      of the Board (Principal      4/20/00
- ------------------------   Executive Officer)          -----------------
Stephen C. Hilbert

/s/ROLLIN M. DICK          Director, Executive Vice      4/20/00
- ------------------------   President and Chief         -----------------
Rollin M. Dick             Financial Officer
                           (Principal Financial
                           Officer)


/s/JOHN J. SABL            Director                      4/20/00
- -----------------------                               ----------------
John J. Sabl

/s/JAMES S. ADAMS         Senior Vice President and      4/20/00
- -----------------------   Treasurer (Chief Accounting ---------------
James S. Adams            Officer)


                        EXHIBITS TO POST-EFFECTIVE
                           AMENDMENT NO. 6 TO
                                FORM N-4

                            INDEX TO EXHIBITS




EX-99.B6(ii)      Articles of Amendment to the Articles of Incorporation
                  of the Company

EX-99.B6(iii)     Amended and Restated By-Laws of the Company

EX-99.B8(viii)    Form of Fund Participation Agreement between Rydex Variable
                  Trust and the Company

EX-99.B9          Opinion and Consent of Counsel

EX-99.B10         Consent of Independent Accountants

EX-99.B13         Calculation of Performance

EX-99.B15         Company Organizational Chart

                              ARTICLES OF AMENDMENT
                                     TO THE
                            ARTICLES OF INCORPORATION
                                       OF
                    GREAT AMERICAN RESERVE INSURANCE COMPANY


     Pursuant  to  the   provisions  of  Article  4.04  of  the  Texas  Business
Corporation Act and Article 3.05 of the Insurance Code of Texas,  Great American
Reserve Insurance Company (herein after referred to as the "Company") adopts the
following Articles of Amendment to its Articles of Incorporation:

                                   ARTICLE ONE

     The following amendment to the Articles of Incorporation was adopted by the
sole  shareholder  of the Company  pursuant to a Written  Consent  dated June 3,
1998:

     RESOLVED,  that Article One of the Articles of Incorporation of the Company
be amended to read as follows:

                                  "ARTICLE ONE

     The name of the corporation shall be Conseco Variable Insurance Company."

                                   ARTICLE TWO

     The total number of shares of the Company  outstanding  at the time of such
adoption  was  one  million   forty-three   thousand  five  hundred   sixty-five
(1,043,565)  and the number of shares  entitled to vote  thereon was one million
forty-three thousand five hundred sixty-five (1,043,565).

                                  ARTICLE THREE

     The holder of all of the one  million  forty-three  thousand  five  hundred
sixty-five (1,043,565) shares outstanding and entitled to vote on said amendment
has signed a consent in writing  voting for said  amendment.  No votes were cast
against said amendment.

     IN WITNESS  WHEREOF,  the  undersigned  officer  executes these Articles of
Amendment to the Articles of Incorporation  of Great American Reserve  Insurance
Company, this 15th day of June 1998.

                                GREAT AMERICAN RESERVE INSURANCE
                                COMPANY




                                Thomas J. Kilian, President

Attest:



Michael A. Colliflower, Assistant
 Secretary



STATE OF INDIANA                            )
                                            )
COUNTY OF HAMILTON                          )

         Before me, a Notary Public in and for said County and State  personally
appeared  Thomas J. Kilian,  President,  and Michael A.  Colliflower,  Assistant
Secretary,  of Great American  Reserve  Insurance  Company who  acknowledge  the
execution of the foregoing  instrument,  and who, having been duly sworn, stated
that any representations contained therein are true.

         Witness my hand and Notarial Seal this 15th day of June, 1998.



                                        _____________________, Notary Public
                                        Residing in ___________ County, IN
                                        Commission Expires ____________



                              Amended and Restated

                                     BY-LAWS

                                       OF

                       CONSECO VARIABLE INSURANCE COMPANY


                                December 4, 1998



<TABLE>
<CAPTION>
                                TABLE OF CONTENTS


                                                                                                               Page

ARTICLE I.               Indentification

<S>     <C>                                                                                                   <C>
Section 1.               Name................................................................................ 1
Section 2.               Registered Office and Registered Agent.............................................. 1
Section 3.               Principal Office.................................................................... 1
Section 4.               Other Offices....................................................................... 1
Section 5.               Seal................................................................................ 1
Section 6.               Fiscal Year......................................................................... 1


ARTICLE II.              Shareholders.

Section 1.               Place of Meeting.................................................................... 2
Section 2.               Annual Meetings..................................................................... 2
Section 3.               Special Meetings.................................................................... 2
Section 4.               Notice of Meeting................................................................... 2
Section 5.               Waiver of Notice.................................................................... 2
Section 6.               Voting at Meetings.................................................................. 3
                         (a)  Voting Rights.................................................................. 3
                         (b)  Record Date.................................................................... 3
                         (c)  Proxies........................................................................ 3
                         (d)  Quorum......................................................................... 4
                         (e)  Adjournments................................................................... 4
Section 7.               List of Shareholders................................................................ 4
Section 8.               Action by Written Consent........................................................... 5
Section 9.               Meeting by Telephone or Similar
                         Communications Equipment............................................................ 5


ARTICLE III.             Directors.

Section 1.               Duties.............................................................................. 6
Section 2.               Number of Directors................................................................. 6
Section 3.               Election and Term................................................................... 6
Section 4.               Resignation......................................................................... 6
Section 5.               Vacancies........................................................................... 7
Section 6.               Annual Meetings..................................................................... 7
Section 7.               Regular Meetings.................................................................... 7
Section 8.               Special Meetings.................................................................... 7
Section 9.               Notice.............................................................................. 7
Section 10.              Waiver of Notice.................................................................... 7
Section 11.              Business to be Transacted........................................................... 8
Section 12.              Quorum - Adjournment if Quorum is Not
                         Present............................................................................. 8

                                       (i)



                                                                                                               Page

Section 13.              Presumption of Assent............................................................... 8
Section 14.              Action by Written Consent........................................................... 9
Section 15.              Committees.......................................................................... 9
Section 16.              Meeting by Telephone or Similar
                         Communication Equipment.............................................................10


ARTICLE IV.              Officers.

Section 1.               Principal Officers..................................................................10
Section 2.               Election and Terms..................................................................10
Section 3.               Resignation and Removal.............................................................10
Section 4.               Vacancies...........................................................................11
Section 5.               Powers and Duties of Officers.......................................................11
Section 6.               Chairman of the Board...............................................................11
Section 7.               President...........................................................................11
Section 8.               Vice President......................................................................12
Section 9.               Secretary...........................................................................12
Section 10.              Treasurer...........................................................................12
Section 11.              Assistant Secretaries...............................................................13
Section 12.              Assistant Treasurers................................................................13
Section 13.              Delegation of Authority.............................................................13
Section 14.              Securities of Other Corporation.....................................................14


ARTICLE V.               Directors' Services, Limitation of
                         Liability and Reliance on Corporate
                         Records, and Interest of Directors
                         in Contracts.

Section 1.               Services............................................................................14
Section 2.               General Limitation of Liability.....................................................14
Section 3.               Reliance on Corporate Records and
                         Other Information...................................................................15
Section 4.               Interest of Directors in Contracts..................................................15


ARTICLE VI.              Indemnification.

Section 1.               Indemnification against Underlying
                         Liability...........................................................................16
Section 2.               Successful Defense..................................................................17
Section 3.               Determination of Conduct............................................................17
Section 4.               Payment of Expenses in Advance......................................................18
Section 5.               Indemnity Not Exclusive.............................................................18
Section 6.               Insurance Indemnification...........................................................18
Section 7.               Employee Benefit Plans..............................................................19
Section 8.               Application of Indemnification and
                         Advancement of Expenses.............................................................19
Section 9.               Indemnification Payments............................................................19
                                      (ii)



                                                                                                               Page

ARTICLE VII.             Shares.

Section 1.               Share Certificates..................................................................20
Section 2.               Transfer of Shares..................................................................20
Section 3.               Registered Holders..................................................................20
Section 4.               Lost, Destroyed and Mutilated
                         Certificates........................................................................21
Section 5.               Consideration for Shares............................................................21
Section 6.               Payment for Shares..................................................................21
Section 7.               Distributions to Shareholders.......................................................22
Section 8.               Regulations.........................................................................22


ARTICLE VIII.  Corporate Books and Reports.

Section 1.               Place of Keeping Corporate Books
                         and Records.........................................................................22
Section 2.               Place of Keeping Certain Corporate
                         Books and Records...................................................................22
Section 3.               Permanent Records...................................................................23
Section 4.               Shareholder Records.................................................................23
Section 5.               Shareholder Rights of Inspection....................................................23
Section 6.               Additional Rights of Inspection.....................................................23


ARTICLE IX.              Miscellaneous.

Section 1.               Notice and Waiver of Notice.........................................................24
Section 2.               Depositories........................................................................24
Section 3.               Signing of Checks, Notes, etc.......................................................25
Section 4.               Gender and Number...................................................................25
Section 5.               Laws................................................................................25
Section 6.               Headings............................................................................25


ARTICLE X.               Amendments..........................................................................25
- ---------                ----------


ARTICLE XI.              The Texas Business Corporation Act..................................................26
- ----------               ----------------------------------
</TABLE>











                                      (iii)


<PAGE>



                                     BY-LAWS

                                       OF

                       CONSECO VARIABLE INSURANCE COMPANY


                                    ARTICLE I

                                 Identification

     Section 1. Name. The name of the Corporation is Conseco Variable  Insurance
Company (hereinafter referred to as the "Corporation").

                  Section  2.  Registered   Office  and  Registered  Agent.  The
Registered  Office  and  Registered  Agent  of the  Corporation  is  located  in
Amarillo,  Texas and may be changed  from time to time by the Board of Directors
in the manner provided by law.

                  Section 3.  Principal  Office.  The  address of the  Principal
Office of the Corporation is 11815 North Pennsylvania  Street,  Carmel,  Indiana
46032. The Principal Office of the Corporation shall be the principal  executive
and administrative offices of the Corporation,  and such Principal Office may be
changed from time to time by the Board of  Directors  in the manner  provided by
law and need not be the same as the Registered Office of the Corporation.

                  Section  4.  Other  Offices.  The  Corporation  may also  have
offices at such other places or locations, within or without the State of Texas,
as the Board of Directors may determine or the business of the  Corporation  may
require.

                  Section 5. Seal. The  Corporation  need not use a seal. If one
is used,  it shall be circular in form and mounted upon a metal die suitable for
impressing  the same upon  paper.  About the upper  periphery  of the seal shall
appear  the  words  "Conseco  Variable  Insurance  Company"  and about the lower
periphery  thereof the word "Texas".  In the center of the seal shall appear the
word  "Seal".  The seal may be altered by the Board of Directors at its pleasure
and may be used by causing it or a facsimile  thereof to be impressed,  affixed,
printed or otherwise reproduced.

     Section 6. Fiscal Year. The fiscal year of the  Corporation  shall begin at
the  beginning  of the first day of January in each year and end at the close of
the last day of December next succeeding.












                                   [PG NUMBER]



                                   ARTICLE II

                                  Shareholders

                  Section 1. Place of Meeting.  All meetings of  shareholders of
the  Corporation  shall be held at such  place,  within or without  the State of
Texas, as may be determined by the President or Board of Directors and specified
in the notices or waivers of notice thereof or proxies to represent shareholders
at such meetings.

                  Section 2. Annual Meetings.  An annual meeting of shareholders
shall be held each year on such  date and at such time as may be  determined  by
the  President or Board of Directors.  The failure to hold an annual  meeting at
the designated time shall not affect the validity of any corporate  action.  Any
and all business of any nature or character may be transacted, and action may be
taken thereon, at any annual meeting,  except as otherwise provided by law or by
these By-laws.

                  Section 3. Special Meetings. A special meeting of shareholders
shall be held: (a) on call of the Board of Directors or the President; or (b) if
the holders of at least  twenty-five  percent (25%) of all the votes entitled to
be cast on any issue proposed to be considered at the proposed  special  meeting
sign,  date and deliver to the Secretary one (1) or more written demands for the
meeting  describing  the purpose or purposes for which it is to be held.  At any
special  meeting  of the  shareholders,  only  business  within  the  purpose or
purposes described in the notice of the meeting may be conducted.

                  Section  4.  Notice of  Meeting.  Written  or  printed  notice
stating the date, time and place of a meeting and, in case of a special meeting,
the purpose or purposes  for which the meeting is called,  shall be delivered or
mailed by the Secretary,  or by the officers or persons calling the meeting,  to
each  shareholder of record of the Corporation  entitled to vote at the meeting,
at such  address as appears upon the records of the  Corporation,  no fewer than
ten (10) days nor more than sixty (60) days, before the meeting date. If mailed,
such  notice  shall be  effective  when  mailed if  correctly  addressed  to the
shareholder's address shown in the Corporation's current record of shareholders.

                  Section  5.  Waiver of  Notice.  A  shareholder  may waive any
notice required by law, the Articles of Incorporation or these By-laws before or
after the date and time  stated in the  notice.  The  waiver by the  shareholder
entitled to the notice must be in writing and be  delivered  to the  Corporation
for  inclusion  in  the  minutes  or  filing  with  the  corporate   records.  A
shareholder's  attendance  at a  meeting,  in  person or by  proxy:  (a)  waives
objection  to lack of notice or  defective  notice of the  meeting,  unless  the
shareholder  at the  beginning of the meeting  objects to holding the meeting or
transacting  business at the meeting;  and (b) waives objection to consideration
of a particular matter at the meeting that is not within the purpose or purposes
described in the meeting notice,  unless the shareholder  objects to considering
the matter when it is presented.

                  Section 6.  Voting at Meetings.

                           (a)   Voting   Rights.   At  each   meeting   of  the
                  shareholders,  each outstanding share, regardless of class, is
                  entitled  to one  (1)  vote on each  matter  voted  on at such
                  meeting,  except to the extent cumulative voting is allowed by
                  the  Articles of  Incorporation.  Only shares are  entitled to
                  vote.

                           (b) Record  Date.  The record  date for  purposes  of
                  determining shareholders entitled to vote at any meeting shall
                  be ten (10)  days  prior to the date of such  meeting  or such
                  different  date not more than  seventy (70) days prior to such
                  meeting as may be fixed by the Board of Directors.

                           (c)  Proxies.

                                    (1) A shareholder may vote the shareholder's
                           shares in person or by proxy.

                                    (2) A  shareholder  may  appoint  a proxy to
                           vote  or  otherwise  act  for  the   shareholder   by
                           executing  in writing  an  appointment  form,  either
                           personally or by the shareholder's  attorney-in-fact.
                           For purposes of this  Section,  a proxy  appointed by
                           telegram,   telex,   telecopy   or   other   document
                           transmitted  electronically  for or by a  shareholder
                           shall  be  deemed   "executed   in  writing"  by  the
                           shareholder.


                                    (3) An  appointment  of a proxy is effective
                           when  received by the  Secretary or other  officer or
                           agent authorized to tabulate votes. An appointment is
                           valid for eleven (11) months,  unless a longer period
                           is expressly provided in the appointment form.

                                    (4) An  appointment  of a proxy is revocable
                           by  the  shareholder,  unless  the  appointment  form
                           conspicuously  states that it is irrevocable  and the
                           appointment is coupled with an interest.

                           (d)  Quorum.  At  all  meetings  of  shareholders,  a
                  majority  of the  votes  entitled  to be cast on a  particular
                  matter  constitutes  a  quorum  on that  matter.  If a  quorum
                  exists,  action  on a  matter  (other  than  the  election  of
                  directors)  is approved if the votes cast  favoring the action
                  exceed the votes cast opposing the action, unless the Articles
                  of   Incorporation   or  law  require  a  greater   number  of
                  affirmative votes.

                           (e)   Adjournments.   Any  meeting  of  shareholders,
                  including   both   annual  and   special   meetings   and  any
                  adjournments  thereof,  may be adjourned to a different  date,
                  time or place.  Notice need not be given of the new date, time
                  or place if the new date,  time or place is  announced  at the
                  meeting before adjournment,  even though less than a quorum is
                  present.  At any such  adjourned  meeting at which a quorum is
                  present, in person or by proxy, any business may be transacted
                  which might have been  transacted at the meeting as originally
                  notified or called.

                  Section 7.  List of Shareholders.

                           (a) After a record  date has been fixed for a meeting
                  of  shareholders,  the Secretary  shall prepare or cause to be
                  prepared an alphabetical list of the names of the shareholders
                  of the  Corporation  who are entitled to vote at such meeting.
                  The list shall show the  address of and number of shares  held
                  by each shareholder.

                           (b) The  shareholders'  list  must be  available  for
                  inspection by any shareholder entitled to vote at the meeting,
                  beginning  five  (5)  business  days  before  the  date of the
                  meeting for which the list was prepared and continuing through
                  the meeting,  at the  Corporation's  principal  office or at a
                  place  identified in the meeting  notice in the city where the
                  meeting  will  be  held.   Subject  to  the   restrictions  of
                  applicable law, a shareholder,  or the shareholder's  agent or
                  attorney  authorized in writing, is entitled on written demand
                  to inspect and to copy the list, during regular business hours
                  and at the  shareholder's  expense,  during  the  period it is
                  available for inspection.

                           (c) The Corporation shall make the shareholders' list
                  available  at  the  meeting,  and  any  shareholder,   or  the
                  shareholder's  agent or attorney  authorized  in  writing,  is
                  entitled to inspect the list at any time during the meeting or
                  any adjournment.

                  Section 8. Action by Written  Consent.  Any action required or
permitted to be taken at any meeting of the  shareholders may be taken without a
meeting if the action is taken by all the  shareholders  entitled to vote on the
action. The action must be evidenced by one or more written consents  describing
the action taken, signed by all the shareholders entitled to vote on the action,
and delivered to the Corporation for inclusion in the minutes or filing with the
corporate records.  Such action is effective when the last shareholder signs the
consent,  unless the consent specifies a different prior or subsequent effective
date. Such consent shall have the same force and effect as a unanimous vote at a
meeting of the  shareholders,  and may be  described  as such in any document or
instrument.

                  Section 9.  Meeting  by  Telephone  or Similar  Communications
Equipment.  Any or all  shareholders  may  participate  in and hold a meeting of
shareholders  by, or through the use of, any means of  conference  telephone  or
other similar communications equipment by which all persons participating in the
meeting may simultaneously hear each other during the meeting.  Participation in
a meeting pursuant to this Section shall  constitute  presence in person at such
meeting,  except  where a person  participates  in the  meeting  for the express
purposes of: (a) objecting to holding the meeting or transacting business at the
meeting on the ground that the meeting is not lawfully  called or  convened;  or
(b) objecting to the consideration of a particular matter that is not within the
purpose or purposes described in the meeting notice.




                                   ARTICLE III

                                    Directors

                  Section 1. Duties.  The business,  property and affairs of the
Corporation  shall be managed  and  controlled  by the Board of  Directors  and,
subject to such restrictions,  if any, as may be imposed by law, the Articles of
Incorporation  or by these  By-laws,  the Board of Directors  may, and are fully
authorized  to,  do all  such  lawful  acts  and  things  as may be  done by the
Corporation  which are not  directed or required to be  exercised or done by the
shareholders.  Directors  need  not  be  residents  of the  State  of  Texas  or
shareholders of the Corporation.

                  Section 2. Number of Directors.  The Board of Directors  shall
consist of at least five (5) and not more than fifteen (15)  directors.  A Board
of  Directors  shall be chosen  annually  by the  shareholders  at their  annual
meeting,  except as hereinafter provided.  Subject to Article VI of the Articles
of  Incorporation,  the number of directors  may be increased or decreased  from
time to time by  amendment  to these  By-Laws,  but no  decrease  shall have the
effect of shortening the term of any incumbent director.  A person need not be a
shareholder of the Corporation to serve as a Director.  The Directors'  terms of
office  shall be for one year,  or until their  successors  are elected and have
qualified.

                  Section 3. Election and Term. Except as otherwise  provided in
Section 5 of this  Article,  the  directors  shall be  elected  each year at the
annual  meeting  of  the  shareholders,   or  at  any  special  meeting  of  the
shareholders.  Each such  director  shall hold  office,  unless he is removed in
accordance with the provisions of these By-laws or he resigns or dies or becomes
so incapacitated  he can no longer perform any of his duties as a director,  for
the term for which he is elected and until his successor shall have been elected
and  qualified.  Each director shall qualify by accepting his election to office
either  expressly or by acting as a director.  The shareholders or directors may
remove any director,  with or without cause,  and elect a successor at a meeting
called expressly for such purpose.

                  Section 4. Resignation. Any director may resign at any time by
delivering  written  notice to the Board of  Directors,  the  President,  or the
Secretary of the  Corporation.  A  resignation  is effective  when the notice is
delivered  unless the notice specifies a later effective date. The acceptance of
a resignation  shall not be necessary to make it effective,  unless expressly so
provided in the resignation.

                  Section 5. Vacancies. Vacancies occurring in the membership of
the Board of Directors  caused by  resignation,  death or other  incapacity,  or
increase in the number of  directors  shall be filled by a majority  vote of the
remaining  members of the Board,  and each director so elected shall serve until
the next meeting of the shareholders,  or until a successor shall have been duly
elected and qualified.

     Section 6. Annual  Meetings.  The Board of Directors  shall meet  annually,
without  notice,  immediately  following,  and at the same  place as, the annual
meeting of the shareholders.

     Section 7. Regular  Meetings.  Regular meetings shall be held at such times
and places, either within or without the State of Texas, as may be determined by
the President or the Board of Directors.

                  Section 8. Special Meetings.  Special meetings of the Board of
Directors  may be called by the  President  or by two (2) or more members of the
Board of  Directors,  at any place  within or without  the State of Texas,  upon
twenty-four (24) hours' notice,  specifying the time, place and general purposes
of the meeting,  given to each director  personally,  by  telephone,  telegraph,
teletype,  or other  form of wire or  wireless  communication;  or notice may be
given by mail if mailed at least three (3) days before such meeting.

                  Section 9. Notice.  The  Secretary  or an Assistant  Secretary
shall give notice of each special  meeting,  and of the date,  time and place of
the  particular  meeting,  in person  or by mail,  or by  telephone,  telegraph,
teletype, or other form of wire or wireless  communication,  and in the event of
the  absence  of  the  Secretary  or an  Assistant  Secretary  or  the  failure,
inability,  refusal or omission  on the part of the  Secretary  or an  Assistant
Secretary so to do, any other officer of the Corporation may give said notice.

                  Section 10. Waiver of Notice.  A director may waive any notice
required by law, the Articles of Incorporation, or these By-laws before or after
the date and time stated in the  notice.  Except as  otherwise  provided in this
Section,  the waiver by the director must be in writing,  signed by the director
entitled to the notice,  and included in the minutes or filed with the corporate
records.  A director's  attendance at or  participation  in a meeting waives any
required  notice to the  director  of the  meeting  unless the  director  at the
beginning of the meeting (or promptly upon the  director's  arrival)  objects to
holding  the  meeting  or  transacting  business  at the  meeting  and  does not
thereafter vote for or assent to action taken at the meeting.

                  Section 11. Business to be Transacted. Neither the business to
be  transacted  at, nor the purpose  of, any  regular or special  meeting of the
Board of  Directors  need be  specified in the notice or any waiver of notice of
such meeting.  Any and all business of any nature or character whatsoever may be
transacted  and action may be taken thereon at any meeting,  regular or special,
of the Board of Directors.

                  Section 12. Quorum - Adjournment  if Quorum is Not Present.  A
majority of the number of directors  fixed by, or in the manner provided in, the
Articles of  Incorporation  or these By-laws  shall  constitute a quorum for the
transaction of any and all business,  unless a greater number is required by law
or  Articles of  Incorporation  or these  By-laws.  At any  meeting,  regular or
special,  of the Board of Directors,  if there be less than a quorum present,  a
majority  of those  present,  or if only one  director  be  present,  then  such
director,  may adjourn the meeting  from time to time  without  notice until the
transaction  of any and all  business  submitted  or proposed to be submitted to
such meeting or any adjournment thereof shall have been completed.  In the event
of such adjournment, written, telegraphic or telephonic announcement of the time
and place at which the meeting will reconvene must be provided to all directors.
The act of the majority of the directors  present at any meeting of the Board of
Directors at which a quorum is present shall  constitute the act of the Board of
Directors, unless the act of a greater number is required by law or the Articles
of Incorporation or these By-laws.

                  Section  13.   Presumption  of  Assent.   A  director  of  the
Corporation  who is  present  at a meeting  of the Board of  Directors  at which
action on any  corporate  matter is taken shall be presumed to have  assented to
the action  taken  unless  his  dissent  or  abstention  shall be entered in the
minutes of the meeting or unless he shall file his written dissent or abstention
to such action with the presiding  officer of the meeting before the adjournment
thereof or to the Secretary of the Corporation immediately after the adjournment
of the meeting.  Such right to dissent or abstain  shall not apply to a director
who voted in favor of such action.

                  Section 14. Action by Written Consent.  Any action required or
permitted to be taken at a meeting of the Board of  Directors  or any  committee
thereof may be taken without a meeting if the action is taken by all the members
of the Board of Directors or  committee,  as the case may be. The action must be
evidenced by one or more written consents describing the action taken, signed by
each director or committee member, and included in the minutes or filed with the
corporate records reflecting the action taken. Such action is effective when the
last  director  or  committee  member  signs the  consent,  unless  the  consent
specifies a different  prior or subsequent  effective  date.  Such consent shall
have the same force and  effect as a  unanimous  vote at a  meeting,  and may be
described as such in any document or instrument.

                  Section 15. Committees.  The Board of Directors, by resolution
adopted by a majority of the Board of Directors,  may  designate  from among its
members an executive committee and one or more other committees,  each of which,
to the extent provided in such resolution or in the Articles of Incorporation or
in these By-laws of the Corporation,  shall have and may exercise such authority
of the Board of Directors as shall be expressly delegated by the Board from time
to time;  except that no such committee shall have the authority of the Board of
Directors  in reference  to (a)  amending  the  Articles of  Incorporation;  (b)
approving  a plan of  merger  even if the  plan  does  not  require  shareholder
approval;  (c) authorizing  dividends or  distributions,  except a committee may
authorize or approve a reacquisition  of shares,  if done according to a formula
or method  prescribed by the Board of  Directors;  (d) approving or proposing to
shareholders action that requires shareholder approval;  (e) amending,  altering
or  repealing  the By-laws of the  Corporation  or adopting  new By-laws for the
Corporation;  (f) filling  vacancies  in the Board of Directors or in any of its
committees;  or (g)  electing  or  removing  officers  or  members  of any  such
committee. A majority of all the members of any such committee may determine its
action and fix the time and place of its meetings, unless the Board of Directors
shall otherwise provide.  The Board of Directors shall have power at any time to
change the number and members of any such  committee,  to fill  vacancies and to
discharge  any  such  committee.  The  designation  of  such  committee  and the
delegation  thereto of authority  shall not alone  constitute  compliance by the
Board of Directors,  or any member thereof, with the standard of conduct imposed
upon it or him by the Texas Business Corporation Act, as the same may, from time
to time, be amended.

                  Section  16.  Meeting by  Telephone  or Similar  Communication
Equipment. Any or all directors may participate in and hold a regular or special
meeting of the Board of  Directors or any  committee  thereof by, or through the
use of,  any  means of  conference  telephone  or other  similar  communications
equipment by which all directors participating in the meeting may simultaneously
hear each other during the meeting.  Participation in a meeting pursuant to this
Section  shall  constitute  presence in person at such  meeting,  except where a
director  participates  in the meeting for the express  purpose of  objecting to
holding  the meeting or  transacting  business at the meeting on the ground that
the meeting is not lawfully called or convened.


                                   ARTICLE IV

                                    Officers

                  Section 1. Principal Officers. The officers of the Corporation
shall be chosen by the Board of Directors and shall consist of a Chairman of the
Board, a President,  a Treasurer and a Secretary.  There may also be one or more
Vice Presidents and such other officers or assistant officers as the Board shall
from time to time create and so elect.  Any two (2) or more  offices may be held
by the same person.

                  Section 2.  Election and Terms.  Each officer shall be elected
by the Board of  Directors at the annual  meeting  thereof and shall hold office
until the next annual  meeting of the Board or until his or her successor  shall
have been  elected  and  qualified  or until his or her  death,  resignation  or
removal. The election of an officer shall not of itself create contract rights.


                  Section 3.  Resignation and Removal.  An officer may resign at
any time by delivering  notice to the Board of  Directors,  its President or the
Secretary of the  Corporation.  A  resignation  is effective  when the notice is
delivered  unless the notice  specifies a later  effective date. If an officer's
resignation  is made effective at a later date and the  Corporation  accepts the
future  effective  date,  the Board of  Directors  may fill the pending  vacancy
before the effective date, if the Board of Directors provides that the successor
does not take office until the effective  date.  The acceptance of a resignation
shall not be necessary to make it effective,  unless  expressly  provided in the
resignation. An officer's resignation does not affect the Corporation's contract
rights,  if any, with the officer.  Any officer may be removed at any time, with
or without cause,  by vote of a majority of the whole Board.  Such removal shall
not affect the contract rights, if any, of the officer so removed.

                  Section 4. Vacancies.  Whenever any vacancy shall occur in any
office  by  death,  resignation,  increase  in the  number  of  officers  of the
Corporation,  or otherwise,  the same shall be filled by the Board of Directors,
and the officer so elected  shall hold office  until the next annual  meeting of
the Board or until his or her successor shall have been elected and qualified.

                  Section 5.  Powers and Duties of  Officers.  The  officers  so
chosen shall perform the duties and exercise the powers  expressly  conferred or
provided for in these By-laws,  as well as the usual duties and powers  incident
to such  office,  respectively,  and such  other  duties  and  powers  as may be
assigned to them by the Board of Directors or by the President.

                  Section 6.  Chairman of the Board.  The  Chairman of the Board
shall be the Chief  Executive  Officer of the Corporation and shall have general
charge of, and  supervision  and authority over, all of the affairs and business
of the  Corporation.  He  shall  have  general  supervision  of and  direct  all
officers, agents and employees of the Corporation; shall see that all orders and
resolutions of the Board are carried into effect; and in general, shall exercise
all powers and perform all duties  incident to his office and such other  powers
and duties as may from time to time be assigned to him by the Board.


                  Section 7.  President.  The President shall have the authority
to sign, with the Secretary or an Assistant Secretary,  any and all certificates
for shares of the capital stock of the Corporation, and shall have the authority
to sign singly deeds, bonds, mortgages, contracts, or other instruments to which
the  Corporation  is a party  (except in cases where the  signing and  execution
thereof shall be expressly delegated by the Board or by these By-laws, or by law
to some  other  officer  or  agent of the  Corporation);  and,  in the  absence,
disability  or refusal to act of the  Chairman  of the Board,  shall  preside at
meetings of the shareholders and of the Board of Directors and shall possess all
of the powers and  perform all of the duties of the  Chairman  of the Board.  He
shall also serve the Corporation in such other capacities and perform such other
duties and have such  additional  authority  and powers as are  incident  to his
office or as may be defined in these  By-laws or  delegated  to him from time to
time by the Board of Directors or by the Chairman of the Board.

                  Section 8. Vice  Presidents.  The Vice Presidents shall assist
the  President  and shall  perform such duties as may be assigned to them by the
Board of Directors or the President.  Unless otherwise provided by the Board, in
the absence or disability of the President,  the Vice President (or, if there be
more than one, the Vice President  first named as such by the Board of Directors
at its most recent meeting at which Vice  Presidents were elected) shall execute
the powers and perform the duties of the  President.  Any action taken by a Vice
President in the  performance of the duties of the President shall be conclusive
evidence of the absence or  inability  to act of the  President at the time such
action was taken.

                  Section 9. Secretary. The Secretary (a) shall keep the minutes
of all meetings of the Board of Directors and the minutes of all meetings of the
shareholders in books provided for that purpose;  (b) shall attend to the giving
and serving of all notices; (c) when required,  may sign with the President or a
Vice President in the name of the  Corporation,  and may attest the signature of
any other officers of the Corporation to all contracts, conveyances,  transfers,
assignments,  encumbrances,  authorizations and all other instruments, documents
and papers,  of any and every description  whatsoever,  of or executed for or on
behalf of the Corporation and affix the seal of the Corporation thereto; (d) may
sign with the President or a Vice President all  certificates  for shares of the
capital stock of the Corporation and affix the corporate seal of the Corporation
thereto; (e) shall have charge of and maintain and keep or supervise and control
the maintenance and keeping of the stock certificate  books,  transfer books and
stock  ledgers  and such other  books and papers as the Board of  Directors  may
authorize,  direct or provide for, all of which shall at all reasonable times be
open to the  inspection  of any  director,  upon  request,  at the office of the
Corporation during business hours; (f) shall, in general, perform all the duties
incident to the office of  Secretary;  and (g) shall have such other  powers and
duties as may be conferred upon or assigned to him by the Board of Directors.

                  Section 10. Treasurer. The Treasurer shall have custody of all
the funds and  securities  of the  Corporation  which come into his hands.  When
necessary  or  proper,  he  may  endorse  on  behalf  of  the  Corporation,  for
collection,  checks, notes and other obligations,  and shall deposit the same to
the credit of the Corporation in such banks or depositories as shall be selected
or designated by or in the manner  prescribed by the Board of Directors.  He may
sign all receipts and vouchers  for  payments  made to the  Corporation,  either
alone  or  jointly  with  such  officer  as may be  designated  by the  Board of
Directors.  Whenever  required  by the  Board of  Directors,  he shall  render a
statement of his cash account. He shall enter or cause to be entered, punctually
and regularly,  on the books of the Corporation,  to be kept by him or under his
supervision  or direction  for that purpose,  full and accurate  accounts of all
moneys received and paid out by, for or on account of the Corporation.  He shall
at all  reasonable  times  exhibit his books and  accounts  and other  financial
records to any director of the Corporation  during business hours. He shall have
such other powers and duties as may be conferred  upon or assigned to him by the
Board of  Directors.  The  Treasurer  shall  perform  all acts  incident  to the
position of Treasurer,  subject always to the control of the Board of Directors.
He shall, if required by the Board of Directors, give such bond for the faithful
discharge  of his duties in such form and amount as the Board of  Directors  may
require.

                  Section 11. Assistant  Secretaries.  The Assistant Secretaries
shall  assist the  Secretary  in the  performance  of his or her duties.  In the
absence of the Secretary,  any Assistant Secretary shall exercise the powers and
perform the duties of the Secretary.  The Assistant  Secretaries  shall exercise
such other  powers  and  perform  such other  duties as may from time to time be
assigned to them by the Board, the President, or the Secretary.

                  Section 12.  Assistant  Treasurers.  The Assistant  Treasurers
shall  assist  the  Treasurer  in the  performance  of his  or her  duties.  Any
Assistant  Treasurer  shall,  in the  absence or  disability  of the  Treasurer,
exercise  the powers and  perform  the duties of the  Treasurer.  The  Assistant
Treasurers shall exercise such other duties as may from time to time be assigned
to them by the Board, the President, or the Treasurer.


                  Section 13. Delegation of Authority. In case of the absence of
any  officer  of the  Corporation,  or for any  reason  that the  Board may deem
sufficient,  a majority of the entire  Board may transfer or delegate the powers
or duties of any  officer to any other  officer or  officers  for such length of
time as the Board may determine.

                  Section 14. Securities of Other Corporations. The President or
any Vice President or Secretary or Treasurer of the Corporation shall have power
and authority to transfer, endorse for transfer, vote, consent or take any other
action with  respect to any  securities  of another  issuer which may be held or
owned by the Corporation and to make,  execute and deliver any waiver,  proxy or
consent with respect to any such securities.


                                    ARTICLE V

                  Directors' Services, Limitation of Liability
                     and Reliance on Corporate Records, and
                       Interest of Directors in Contracts

                  Section 1. Services.  No director of this  Corporation  who is
not an officer or employee of this  Corporation  shall be required to devote his
time or any particular  portion of his time or render services or any particular
services  exclusively to this  Corporation.  Every director of this  Corporation
shall be  entirely  free to engage,  participate  and invest in any and all such
businesses,  enterprises  and  activities,  either  similar or dissimilar to the
business, enterprise and activities of this Corporation,  without breach of duty
to  this  Corporation  or to its  shareholders  and  without  accountability  or
liability to this Corporation or to its shareholders.

                  Every director of this  Corporation  shall be entirely free to
act for, serve and represent any other corporation, any entity or any person, in
any  capacity,  and be or become a director  or officer,  or both,  of any other
corporation  or  any  entity,  irrespective  of  whether  or not  the  business,
purposes,  enterprises  and  activities,  or any of them thereof,  be similar or
dissimilar to the business,  purposes,  enterprises  and  activities,  or any of
them, of this Corporation,  without breach of duty to this Corporation or to its
shareholders  and  without  accountability  or  liability  of any  character  or
description to this Corporation or to its shareholders.


                  Section 2. General Limitation of Liability.  A director shall,
based on facts then known to the  director,  discharge the duties as a director,
including the director's duties as a member of a committee,  in good faith, with
the care an ordinarily  prudent  person in a like position  would exercise under
similar circumstances, and in a manner the director reasonably believes to be in
the  best  interests  of  the  Corporation.  A  director  is not  liable  to the
Corporation  for any  action  taken as a  director,  or any  failure to take any
action, unless: (a) the director has breached or failed to perform the duties of
the director's  office in accordance  with the standard of care set forth above;
and (b) the  breach or  failure to perform  constitutes  willful  misconduct  or
recklessness.

                  Section  3.   Reliance   on   Corporate   Records   and  Other
Information.  Any person acting as a director of the Corporation  shall be fully
protected,  and shall be deemed to have  complied  with the standard of care set
forth  in  Section  2 of this  Article,  in  relying  in  good  faith  upon  any
information, opinions, reports or statements, including financial statements and
other  financial  data,  if prepared or presented by (a) one or more officers or
employees of the Corporation whom such person reasonably believes to be reliable
and competent in the matters presented;  (b) legal counsel,  public accountants,
or other  persons as to matters such person  reasonably  believes are within the
person's  professional or expert competence;  or (c) a committee of the Board of
Directors  of which  such  person is not a  member,  if such  person  reasonably
believes the committee merits confidence;  provided,  however,  that such person
shall not be  considered to be acting in good faith if such person has knowledge
concerning  the  matter  in  question  that  would  cause  such  reliance  to be
unwarranted.



                  Section 4. Interest of Directors in Contracts. Any contract or
other  transaction  between the  Corporation  and (a) any  director,  or (b) any
corporation,  unincorporated  association,  business trust, estate, partnership,
trust, joint venture, individual or other legal entity (1) in which any director
has a material financial  interest or is a general partner,  or (2) of which any
director is a director, officer, or trustee, shall be valid for all purposes, if
the material  facts of the contract or transaction  and the director's  interest
were  disclosed or known to the Board of Directors,  a committee of the Board of
Directors with authority to act thereon,  or the  shareholders  entitled to vote
thereon,  and the  Board  of  Directors,  such  committee  or such  shareholders
authorized, approved or ratified the contract or transaction. Such a contract or
transaction is authorized,  approved or ratified:  (i) by the Board of Directors
or such  committee,  if it receives  the  affirmative  vote of a majority of the
directors who have no interest in the contract or  transaction,  notwithstanding
the fact that such  majority  may not  constitute  a quorum or a majority of the
directors present at the meeting,  and  notwithstanding  the presence or vote of
any  director who does have such an interest;  provided,  however,  that no such
contract  or  transaction  may be  authorized,  approved or ratified by a single
director;  and (ii) by such shareholders,  if it receives the vote of a majority
of the shares  entitled  to be counted,  in which vote shares  owned by or voted
under the control of any  director  who, or of any  corporation,  unincorporated
association,   business  trust,  estate,  partnership,   trust,  joint  venture,
individual  or other legal  entity  that,  has an  interest  in the  contract or
transaction may be counted;  provided,  however, that a majority of such shares,
whether  or  not  present,   shall  constitute  a  quorum  for  the  purpose  of
authorizing, approving or ratifying such a contract or transaction. This Section
shall not be construed to require authorization, ratification or approval by the
shareholder  of any such  contract or  transaction,  or to  invalidate  any such
contract or transaction  that is fair to the  Corporation or would  otherwise be
valid under the common and statutory law applicable thereto.


                                   ARTICLE VI

                                 Indemnification


                  Section 1. Indemnification  Against Underlying Liability.  The
Corporation  shall  indemnify any person who was or is a party, or is threatened
to be made a party, to any threatened,  pending,  or completed  action,  suit or
proceeding, whether civil, criminal, administrative, or investigative, by reason
of the fact that he is or was a director or officer of the Corporation, or is or
was serving at the request of the Corporation as a director,  officer,  employee
or agent of another  corporation,  partnership,  joint  venture,  trust or other
enterprise (collectively, "Agent") against expenses (including attorneys' fees),
judgments, fines, penalties, court costs and amounts paid in settlement actually
and  reasonably  incurred  by  him in  connection  with  such  action,  suit  or
proceeding if he acted in good faith and in a manner he  reasonably  believed to
be in or not opposed to the best interests of the Corporation, and, with respect
to any criminal  action or  proceeding,  had no reasonable  cause to believe his
conduct was  unlawful.  The  termination  of any action,  suit, or proceeding by
judgment, order, settlement (whether with or without court approval), conviction
or upon a plea of nolo  contendere  or its  equivalent,  shall  not,  of itself,
create a  presumption  that the Agent did not act in good  faith and in a manner
which he  reasonably  believed to be in or not opposed to the best  interests of
the Corporation,  and, with respect to any criminal action or proceeding, had no
reasonable  cause to believe that his conduct was unlawful.  If several  claims,
issues or matters are involved,  an Agent may be entitled to  indemnification as
to some matters even though he is not entitled as to other matters. Any director
or officer of the Corporation serving in any capacity of another corporation, of
which a majority of the shares entitled to vote in the election of its directors
is held, directly or indirectly, by the Corporation, shall be deemed to be doing
so at the request of the Corporation.

                  Section 2. Successful  Defense. To the extent that an Agent of
the Corporation has been successful on the merits or otherwise in defense of any
action,  suit or  proceeding  referred  to in Section 1 of this  Article,  or in
defense of any claim, issue or matter therein,  he shall be indemnified  against
expenses (including  attorneys' fees) actually and reasonably incurred by him in
connection therewith.

                  Section 3.  Determination  of  Conduct.  Subject to any rights
under any contract  between the Corporation and any Agent,  any  indemnification
against  underlying  liability provided for in Section 1 of this Article (unless
ordered by a court) shall be made by the  Corporation  only as authorized in the
specific case upon a determination  that  indemnification of the Agent is proper
in the circumstances  because he has met the applicable  standard of conduct set
forth in said  Section.  Such  determination  shall be made (a) by the  Board of
Directors by a majority vote of a quorum consisting of directors not at the time
parties to the proceeding;  (b) if such an independent quorum is not obtainable,
by majority vote of a committee  duly  designated by the full Board of Directors
(in which  designation  directors who are parties may  participate),  consisting
solely of one or more directors not at the time parties to the  proceeding;  (c)
by special legal counsel (1) selected by the independent  quorum of the Board of
Directors  (or  the  independent  committee  thereof  if no such  quorum  can be
obtained),  or (2) if no such  independent  quorum or  committee  thereof can be
obtained,  selected by majority  vote of the full Board of  Directors  (in which
selection   directors  who  are  parties  may   participate);   or  (d)  by  the
shareholders,  but shares owned by or voted under the control of  directors  who
are at the time parties to the proceeding may not be voted on the determination.
Notwithstanding   the  foregoing,   an  Agent  shall  be  able  to  contest  any
determination  that the Agent has not met the applicable  standard of conduct by
petitioning a court of appropriate jurisdiction.

                  Section 4. Payment of Expenses in Advance.  Expenses  incurred
in  defending or settling a civil,  criminal,  administrative  or  investigative
action,  suit or proceeding  by an Agent who may be entitled to  indemnification
pursuant  to  Section  1 of this  Article  shall be paid by the  Corporation  in
advance of the final disposition of such action, suit or proceeding upon receipt
of a written  affirmation  by the Agent of his good faith belief that he has met
the applicable  standard of conduct set forth in Section 1 of this Article and a
written  undertaking  by or on behalf of the Agent to repay such amount if it is
ultimately  determined  that  he is  not  entitled  to  be  indemnified  by  the
Corporation as authorized in this Article.  Notwithstanding the foregoing,  such
expenses shall not be advanced if the Corporation  conducts the determination of
conduct procedure  referred to in Section 3 of this Article and it is determined
from the facts then known that the Agent will be precluded from  indemnification
against  underlying  liability  because  he has  failed  to meet the  applicable
standard  of conduct set forth in Section 1 of this  Article.  The full Board of
Directors (including directors who are parties) may authorize the Corporation to
implement the  determination  of conduct  procedure,  but such  procedure is not
required for the advancement of expenses. The full Board of Directors (including
directors who are parties) may authorize the  Corporation  to assume the Agent's
defense where appropriate, rather than to advance expenses for such defense.

                  Section  5.  Indemnity  Not  Exclusive.   The  indemnification
against  underlying  liability,  and  advancement  of expenses  provided  by, or
granted pursuant to, this Article shall not be deemed exclusive of, and shall be
subject  to,  any  other  rights  to  which  those  seeking  indemnification  or
advancement  of expenses may be entitled  under any By-law,  agreement,  vote of
shareholders or disinterested  directors or otherwise,  both as to action in his
official  capacity  and as to action in  another  capacity  while  holding  such
office.


                  Section 6. Insurance  Indemnification.  The Corporation  shall
have the power to purchase and maintain insurance on behalf of any person who is
or was an Agent of the  Corporation,  or is or was serving at the request of the
Corporation as an Agent against any liability  asserted against him and incurred
by him in any such  capacity,  or arising out of his status as such,  whether or
not the Corporation would have the power to indemnify him against such liability
under the provisions of this Article.

                  Section  7.  Employee  Benefit  Plans.  For  purposes  of this
Article, references to "other enterprises" shall include employee benefit plans;
references to "fines"  shall include any excise taxes  assessed on a person with
respect to any employee  benefit plan; and references to "serving at the request
of the Corporation" shall include any service as a director,  officer,  employee
or agent of the  Corporation  which imposes duties on, or involves  services by,
such director,  officer,  employee or agent with respect to an employee  benefit
plan, its participants or beneficiaries. A person who acted in good faith and in
a manner he reasonably  believed to be in the interest of the  participants  and
beneficiaries  of an  employee  benefit  plan shall be deemed to have acted in a
manner "not opposed to the best interests of the  Corporation" as referred to in
this Article.

                  Section 8. Application of  Indemnification  and Advancement of
Expenses.  The  indemnification  and  advancement  of expenses  provided  by, or
granted  pursuant  to,  this  Article  shall,  unless  otherwise  provided  when
authorized or ratified, be applicable to claims,  actions,  suits or proceedings
made or  commenced  after the  adoption  thereof,  whether  arising from acts or
omissions to act during, before or after the adoption hereof, and shall continue
as to a person who has ceased to be a director,  officer,  employee or agent and
shall inure to the benefit of the heirs,  executors and administrators of such a
person. The right of any person to  indemnification  and advancement of expenses
shall  vest at the  time of  occurrence  or  performance  of any  event,  act or
omission giving rise to any action, suit or proceeding of the nature referred to
in Section 1 of this Article and, once vested,  shall not later be impaired as a
result of any amendment,  repeal, alteration or other modification of any or all
of these provisions.

                  Section 9. Indemnification  Payments. Any payments made to any
indemnified party under this Article or under any other right to indemnification
shall  be  deemed  to be an  ordinary  and  necessary  business  expense  of the
Corporation,  and payment  thereof shall not subject any person  responsible for
the payment, or the Board of Directors,  to any action for corporate waste or to
any similar action.  Such payments shall be reported to the  shareholders of the
Corporation before or with the notice of the next shareholders' meeting.


                                   ARTICLE VII

                                     Shares

                  Section 1. Share  Certificates.  The certificate for shares of
the  Corporation  shall be in such  form as shall be  approved  by the  Board of
Directors.  Each share certificate shall state on its face the name and state of
organization of the Corporation,  the name of the person to whom the certificate
is issued, and the number and class of shares the certificate represents.  Share
certificates  shall be consecutively  numbered and shall be entered in the books
of the  Corporation  as they are  issued.  Every  certificate  for shares of the
Corporation shall be signed (either manually or in facsimile) by, or in the name
of, the Corporation by the Chairman of the Board,  President or a Vice President
and either the Secretary or an Assistant Secretary of the Corporation,  with the
seal of the  Corporation,  if any, or a facsimile  thereof  impressed or printed
thereon.  If the person who signed  (either  manually or in  facsimile)  a share
certificate  no  longer  holds  office  when  the  certificate  is  issued,  the
certificate is nevertheless valid.

                  Section 2. Transfer of Shares. Except as otherwise provided by
law,  transfers of shares of the capital stock of the Corporation,  whether part
paid or fully paid,  shall be made only on the books of the  Corporation  by the
owner thereof in person or by duly authorized attorney,  on payment of all taxes
thereon and surrender for  cancellation of the  certificate or certificates  for
such shares (except as hereinafter provided in the case of loss,  destruction or
mutilation  of  certificate)   properly   endorsed  by  the  holder  thereof  or
accompanied  by the proper  evidence of  succession,  assignment or authority to
transfer, and delivered to the Secretary or an Assistant Secretary.

                  Section  3.  Registered  Holders.  The  Corporation  shall  be
entitled  to treat the person in whose  name any share of stock or any  warrant,
right or option is  registered  as the owner  thereof for all purposes and shall
not be bound to recognize  any equitable or other claim to, or interest in, such
share, warrant,  right or option on the part of any other person, whether or not
the  Corporation  shall have notice thereof,  save as may be expressly  provided
otherwise by the laws of the State of Texas,  the Articles of  Incorporation  of
the Corporation or these By-laws.  In no event shall any transferee of shares of
the Corporation  become a shareholder of the Corporation until express notice of
the transfer shall have been received by the Corporation.

                  Section 4. Lost,  Destroyed  and Mutilated  Certificates.  The
holder of any share certificate of the Corporation shall immediately  notify the
Corporation of any loss,  destruction or mutilation of the certificate,  and the
Board may, in its discretion,  cause to be issued to such holder of shares a new
certificate or  certificates  of shares of capital stock,  upon the surrender of
the  mutilated  certificate,  or,  in  case of loss  or  destruction,  upon  the
furnishing of an affidavit or  satisfactory  proof of such loss or  destruction.
The Board may, in its  discretion,  require  the owner of the lost or  destroyed
certificate or such owner's legal  representative to give the Corporation a bond
in such sum and in such form, and with such surety or sureties as it may direct,
to indemnify  the  Corporation,  its  transfer  agents and  registrars,  if any,
against any claim that may be made  against  them or any of them with respect to
the certificate or certificates alleged to have been lost or destroyed,  but the
Board  may,  in  its  discretion,  refuse  to  issue  a new  certificate  or new
certificates,  save  upon  the  order  of a court  having  jurisdiction  in such
matters.

                  Section 5. Consideration for Shares. The Corporation may issue
shares  for  such  consideration  received  or to be  received  as the  Board of
Directors  determines  to be  adequate.  That  determination  by  the  Board  of
Directors  is  conclusive  insofar  as the  adequacy  of  consideration  for the
issuance of shares relates to whether the shares are validly issued,  fully paid
and nonassessable. When the Corporation receives the consideration for which the
Board of Directors authorized the issuance of shares, the shares issued therefor
are fully paid and nonassessable.

                  Section 6.  Payment for  Shares.  The Board of  Directors  may
authorize  shares to be issued for  consideration  consisting of any tangible or
intangible  property or benefit to the Corporation,  including cash,  promissory
notes,  services  performed,  contracts for services to be  performed,  or other
securities  of the  Corporation.  If shares  are  authorized  to be  issued  for
promissory  notes  or  for  promises  to  render  services  in the  future,  the
Corporation  must  report in  writing to the  shareholders  the number of shares
authorized to be so issued  before or with the notice of the next  shareholders'
meeting.

                  Section  7.  Distributions  to  Shareholders.   The  Board  of
Directors  may  authorize  and the  Corporation  may make  distributions  to the
shareholders   subject  to  any  restrictions  set  forth  in  the  Articles  of
Incorporation  of the  Corporation  and any  limitations  in the Texas  Business
Corporation Act, as amended.

                  Section  8.  Regulations.  The Board of  Directors  shall have
power and  authority  to make all such  rules and  regulations  as they may deem
expedient concerning the issue,  transfer and registration or the replacement of
certificates for shares of the Corporation.


                                  ARTICLE VIII

                           Corporate Books and Reports

                  Section  1.  Place of  Keeping  Corporate  Books and  Records.
Except as expressly  provided  otherwise in this Article,  the books of account,
records,  documents and papers of the Corporation  shall be kept at any place or
places,  within  or  without  the State of Texas,  as  directed  by the Board of
Directors.  In the  absence  of a  direction,  the  books of  account,  records,
documents and papers shall be kept at the principal office of the Corporation.

     Section  2. Place of  Keeping  Certain  Corporate  Books and  Records.  The
Corporation shall keep a copy of the following records at its principal office:

                           (1)   Its   Articles   or   restated    Articles   of
                  Incorporation and all amendments to them currently in effect;

                           (2)  Its   By-laws  or   restated   By-laws  and  all
amendments to them currently in effect;

                           (3)  Resolutions  adopted  by the Board of  Directors
                  with  respect  to one or more  classes or series of shares and
                  fixing their relative rights, preferences and limitations,  if
                  shares issued pursuant to those resolutions are outstanding;

                           (4) The  minutes of all  shareholders'  meetings  and
                  records of all action taken by shareholders without a meeting,
                  for the past three (3) years;

                           (5)  All  written   communications   to  shareholders
                  generally within the past three (3) years, including financial
                  statements furnished to shareholders;

                         (6) A list of the names and  business  addresses of its
                    current directors and officers; and

                           (7) The Corporation's most recent annual report.

                  Section 3. Permanent  Records.  The Corporation  shall keep as
permanent  records  minutes of all  meetings  of its  shareholders  and Board of
Directors,  a  record  of all  actions  taken  by the  shareholders  or Board of
Directors without a meeting, and a record of all actions taken by a committee of
the  Board of  Directors  in place of the  Board of  Directors  on behalf of the
Corporation. The Corporation shall also maintain appropriate accounting records.

                  Section 4. Shareholder Records. The Corporation shall maintain
a record of its  shareholders,  in a form that permits  preparation of a list of
the names and addresses of all shareholders,  in alphabetical  order by class of
shares showing the number and class of shares held by each.

                  Section  5.  Shareholder  Rights of  Inspection.  The  records
designated  in  Section  2 of  this  Article  may be  inspected  and  copied  by
shareholders  of record,  during  regular  business  hours at the  Corporation's
principal office,  provided that the shareholder  gives the Corporation  written
notice of the  shareholder's  demand at least five (5) business  days before the
date on which the shareholder wishes to inspect and copy. A shareholder's  agent
or attorney,  if  authorized  in writing,  has the same  inspection  and copying
rights as the shareholder  represented.  The Corporation may impose a reasonable
charge,  covering the costs of labor and  material,  for copies of any documents
provided to the shareholder.

                  Section 6. Additional Rights of Inspection. Shareholder rights
enumerated  in  Section  5 of this  Article  may  also  apply  to the  following
corporate records,  provided that the notice  requirements of Section 5 are met,
the  shareholder's  demand is made in good faith and for a proper  purpose,  the
shareholder  describes with reasonable  particularity the shareholder's  purpose
and the records the shareholder desires to inspect, and the records are directly
connected with the shareholder's  purpose:  excerpts from minutes of any meeting
of the Board of Directors,  records of any action of a committee of the Board of
Directors  while  acting  in place of the  Board of  Directors  on behalf of the
Corporation,  minutes of any meeting of the shareholders,  and records of action
taken by the shareholders or Board of Directors without a meeting, to the extent
not subject to inspection under Section 5 of this Article, as well as accounting
records of the Corporation and the record of  shareholders.  Such inspection and
copying is to be done during  regular  business  hours at a reasonable  location
specified by the  Corporation.  The Corporation may impose a reasonable  charge,
covering the costs of labor and material,  for copies of any documents  provided
to the shareholder.


                                   ARTICLE IX

                                  Miscellaneous

                  Section  1.  Notice  and  Waiver  of  Notice.  Subject  to the
specific and express notice  requirements set forth in other provisions of these
By-laws, the Articles of Incorporation,  and the Texas Business Corporation Act,
as the same may, from time to time, be amended,  notice may be  communicated  to
any shareholder or director in person,  by telephone,  telegraph,  teletype,  or
other form of wire or wireless communication, or by mail. If the foregoing forms
of personal notice are deemed to be impracticable, notice may be communicated in
a newspaper  of general  circulation  in the area where  published  or by radio,
television, or other form of public broadcast communication.  Subject to Section
4 of ARTICLE II of these By-laws, written notice is effective at the earliest of
the  following:  (a) when  received;  (b) if correctly  addressed to the address
listed in the most  current  records  of the  Corporation,  five days  after its
mailing, as evidenced by the postmark or private carrier receipt; or (c) if sent
by registered or certified United States mail, return receipt requested,  on the
date  shown  on the  return  receipt  which is  signed  by or on  behalf  of the
addressee.  Oral notice is  effective  when  communicated.  A written  waiver of
notice, signed by the person or persons entitled to such notice,  whether before
or after the time  stated  therein,  shall be  equivalent  to the giving of such
notice.

     Section 2.  Depositories.  Funds of the Corporation not otherwise  employed
shall  be  deposited  in such  banks  or  other  depositories  as the  Board  of
Directors, the President or the Treasurer may select or approve.

                  Section 3. Signing of Checks,  Notes,  etc. In addition to and
cumulative  of, but in no way limiting or  restricting,  any other  provision of
these By-laws which confers any authority relative thereto,  all checks,  drafts
and other  orders for the payment of money out of funds of the  Corporation  and
all notes and other evidence of indebtedness of the Corporation may be signed on
behalf of the  Corporation,  in such  manner,  and by such  officer or person as
shall be determined or designated by the Board of Directors;  provided, however,
that  if,  when,  after  and as  authorized  or  provided  for by the  Board  of
Directors,  the  signature  of any such  officer or person may be a facsimile or
engraved  or  printed,  and shall  have the same  force and  effect and bind the
Corporation  as though  such  officer or person had signed the same  personally;
and, in the event of the death,  disability,  removal or resignation of any such
officer or person,  if the Board of Directors shall so determine or provide,  as
though  and  with the same  effect  as if such  death,  disability,  removal  or
resignation had not occurred.

                  Section 4. Gender and Number.  Wherever  used or  appearing in
these By-laws,  pronouns of the masculine gender shall include the female gender
and the neuter  gender,  and the  singular  shall  include  the plural  wherever
appropriate.

                  Section 5. Laws.  Wherever used or appearing in these By-laws,
the words "law" or "laws" shall mean and refer to laws of the State of Texas, to
the extent  only that such are  expressly  applicable,  except  where  otherwise
expressly stated or the context requires that such words not be so limited.

     Section 6. Headings.  The headings of the Certificate and Sections of these
By-laws are inserted for  convenience  of reference only and shall not be deemed
to be a part thereof or used in the construction or interpretation thereof.


                                    ARTICLE X

                                   Amendments


                  These By-laws may,  from time to time,  be added to,  changed,
altered, amended or repealed or new By-laws may be made or adopted by a majority
vote of the whole Board of Directors  at any meeting of the Board of  Directors,
if the notice or waiver of notice of such  meeting  shall have  stated  that the
By-laws  are to be  amended,  altered or  repealed  at such  meeting,  or if all
directors at the time are present at such  meeting,  have waived  notice of such
meeting, or have consented to such action in writing.


                                   ARTICLE XI

                       The Texas Business Corporation Act

                  The provisions of the Texas Business  Corporation  Act, as the
same may,  from time to time,  be amended,  applicable to any of the matters not
herein  specifically  covered  by these  By-laws,  are  hereby  incorporated  by
reference in and made a part of these By-laws.


                             PARTICIPATION AGREEMENT


                                      AMONG


                              RYDEX VARIABLE TRUST,

                         PADCO FINANCIAL SERVICES, INC.

                                       AND

                       CONSECO VARIABLE INSURANCE COMPANY

                                   DATED AS OF

                                 MARCH 24, 2000









<TABLE>
<CAPTION>
                                                  TABLE OF CONTENTS


                                                                                                               Page

<S>                                                                                                              <C>
ARTICLE I.                 Purchase of Trust Shares...............................................................2

ARTICLE II.                Representations and Warranties.........................................................4

ARTICLE III.               Prospectuses, Reports to Shareholders and Proxy Statements; Voting.....................6

ARTICLE IV .               Sales Material and Information.........................................................7

ARTICLE V.                 Fees and Expenses......................................................................9

ARTICLE VI.                Diversification........................................................................9

ARTICLE VII.               Potential Conflicts...................................................................10

ARTICLE VIII.              Indemnification.......................................................................11

ARTICLE IX.                Applicable Law........................................................................16

ARTICLE X.                 Termination...........................................................................16

ARTICLE XI.                Notices...............................................................................17

ARTICLE XII.               Miscellaneous.........................................................................18

SCHEDULE A                 Separate Accounts and Associated Contracts............................................21

SCHEDULE B                 Proxy Voting Procedures...............................................................22
</TABLE>


         THIS AGREEMENT, made and entered into as of the 24th day of March, 2000
by and among CONSECO VARIABLE INSURANCE COMPANY  (hereinafter the "Company"),  a
Texas  corporation,  on its own behalf and on behalf of each separate account of
the Company  set forth on Schedule A hereto as may be amended  from time to time
(each such account  hereinafter  referred to as the  "Account"),  RYDEX VARIABLE
TRUST (hereinafter the "Trust"),  a Delaware business trust, and PADCO FINANCIAL
SERVICES, INC. (hereinafter the "Underwriter"), a Maryland corporation.

         WHEREAS,  the Trust  engages  in  business  as an  open-end  management
investment  company and is  available to act as (i) the  investment  vehicle for
separate  accounts  established by insurance  companies for individual and group
life insurance policies and individual and group annuity contracts with variable
accumulation  and/or pay-out  provisions  (hereinafter  referred to individually
and/or  collectively as "Variable  Insurance  Products") and (ii) the investment
vehicle  for  certain  qualified  pension  and  retirement  plans   (hereinafter
"Qualified Plans"); and

         WHEREAS,  insurance  companies  desiring  to  utilize  the  Trust as an
investment   vehicle  under  their  Variable   Insurance   Products  enter  into
participation  agreements with the Trust and the Underwriter (the "Participating
Insurance Companies");

         WHEREAS,  beneficial  interests  in the Trust are divided  into several
series of interests or shares,  each  representing  the interest in a particular
managed  portfolio of securities and other assets,  any one or more of which may
be made available under this  Agreement,  as may be amended from time to time by
mutual agreement of the parties hereto (each such series is hereinafter referred
to as a "Fund"); and

         WHEREAS,  the Trust  has  obtained  an order  from the  Securities  and
Exchange  Commission,  dated  February 25, 1999 (File No.  812-11344),  granting
Participating  Insurance  Companies  and  Variable  Insurance  Product  separate
accounts  exemptions  from the provisions of Sections 9(a),  13(a),  15(a),  and
15(b) of the Investment  Company Act of 1940, as amended  (hereinafter the "1940
Act"),  and Rules  6e-2(b)(15)  and  6e-3(T)(b)(15)  thereunder,  to the  extent
necessary  to  permit  shares  of a Fund  to be sold  to and  held  by  Variable
Insurance  Product separate  accounts of both affiliated and  unaffiliated  life
insurance  companies  and  Qualified  Plans  (hereinafter  the  "Shared  Funding
Exemptive Order"); and

         WHEREAS,  the Trust is registered as an open-end management  investment
company under the 1940 Act and its shares are  registered  under the  Securities
Act of 1933, as amended (hereinafter the "1933 Act"); and

         WHEREAS,  the  Underwriter is registered as a  broker/dealer  under the
Securities  Exchange Act of 1934, as amended  (hereinafter the "1934 Act"), is a
member in good standing of the National Association of Securities Dealers,  Inc.
(hereinafter  "NASD") and serves as principal  underwriter  of the shares of the
Trust; and

         WHEREAS,  the Company has registered or will register  certain Variable
Insurance Products under the 1933 Act; and

         WHEREAS, each Account is a duly organized,  validly existing segregated
asset  account,  established  by resolution  or under  authority of the Board of
Directors  of the  Company,  on the date shown for such  Account  on  Schedule A
hereto,  to set aside  and  invest  assets  attributable  to the  aforementioned
Variable Insurance Products; and

         WHEREAS,  the Company has registered or will register each Account as a
unit investment trust under the 1940 Act; and

         WHEREAS,  to the extent  permitted  by  applicable  insurance  laws and
regulations,  the Company  intends to purchase  shares in the Funds on behalf of
each Account to fund certain of the  aforementioned  Variable Insurance Products
and the  Underwriter  is  authorized to sell such shares to each such Account at
net asset value;

         NOW, THEREFORE, in consideration of their mutual promises, the Company,
the Trust and each Underwriter agree as follows:

                       ARTICLE I. PURCHASE OF TRUST SHARES

         1.1.  The Trust  agrees to make  available  for purchase by the Company
shares of the Trust and shall execute  orders placed for each Account on a daily
basis at the net asset  value next  computed  after  receipt by the Trust or its
designee of such order.  For purposes of this Section 1.1, the Company  shall be
the  designee  of the Trust for  receipt of such  orders  from each  Account and
receipt by such designee shall  constitute  receipt by the Trust;  provided that
the  Trust  receives  the  final  order by 9:00  a.m.  Eastern  time on the next
following  business day. "Business Day" shall mean any day on which the New York
Stock  Exchange is open for trading  and on which the Trust  calculates  its net
asset value pursuant to the rules of the Securities and Exchange Commission.

         1.2. The Trust, so long as this Agreement is in effect,  agrees to make
its shares available indefinitely for purchase at the applicable net asset value
per  share by the  Company  and its  Accounts  on those  days on which the Trust
calculates  its net asset value pursuant to rules of the Securities and Exchange
Commission  and the Trust shall use  reasonable  efforts to  calculate  such net
asset value on each day which the New York Stock  Exchange is open for  trading.
Notwithstanding  the foregoing,  the Board of Trustees of the Trust (hereinafter
the  "Board")  may refuse to permit the Trust to sell  shares of any Fund to any
person,  or  suspend or  terminate  the  offering  of shares of any Fund if such
action is required by law or by regulatory  authorities  having  jurisdiction or
is, in the sole  discretion  of the Board  acting in good  faith and in light of
their fiduciary duties under federal and any applicable state laws, necessary in
the best interests of the shareholders of such Fund.

         1.3.  The Trust  agrees  that  shares of the Trust will be sold only to
Participating  Insurance  Companies and their  separate  accounts and to certain
Qualified Plans all in accordance  with the requirement of Section  817(h)(1) of
the Internal Revenue Code of 1986, as amended  ("Code") and Treasury  regulation
1.817-5(f). No shares of any Fund will be sold to the general public.

         1.4. The Trust will not make its shares  available  for purchase by any
insurance company or separate account unless an agreement containing  provisions
substantially  the same as in Section  1.3 of Article I,  Section 3.5 of Article
III,  Article VI and Article VII of this  Agreement  is in effect to govern such
sales.

         1.5. The Trust agrees to redeem for cash, on the Company's request, any
full or  fractional  shares  of a  Trust  held by the  Company,  executing  such
requests on a daily basis at the net asset value next computed  after receipt by
the Trust or its  designee  of the  request  for  redemption.  Subject to and in
accordance with applicable  laws, and subject to written consent of the Company,
the Trust may redeem  shares for assets  other than cash.  For  purposes of this
Section  1.5,  the  Company  shall be the  designee  of the Trust for receipt of
requests for  redemption  from each Account and receipt by such  designee  shall
constitute  receipt by the Trust;  provided  that the Trust  receives  the final
request by 9:00 a.m. Eastern time on the next following Business Day.

         1.6. The Company agrees that  purchases and  redemptions of Fund shares
offered by the then current  prospectus of the Trust shall be made in accordance
with the provisions of such prospectus.  The Variable  Insurance Products issued
by the Company,  under which  amounts may be invested in the Trust  (hereinafter
the  "Contracts"),  are listed on  Schedule A attached  hereto and  incorporated
herein by  reference,  as such  Schedule A may be  amended  from time to time by
mutual written agreement of all of the parties hereto.

         1.7. The Company  shall pay for Trust  shares on the next  Business Day
after  an  order  to  purchase  Trust  shares  is made in  accordance  with  the
provisions of Section 1.1 hereof.  Payment shall be in federal funds transmitted
by wire. For purposes of Section 2.9 and 2.10,  upon receipt by the Trust of the
federal funds so wired,  such funds shall cease to be the  responsibility of the
Company and shall become the responsibility of the Trust.

         1.8.  Issuance and transfer of the Trust's shares will be by book entry
only.  Stock  certificates  will not be issued to the  Company  or any  Account.
Shares ordered from the Trust will be recorded in an appropriate  title for each
Account or the appropriate subaccount of each Account.

         1.9. The Trust shall furnish same day notice (by electronic means, wire
or telephone,  followed by written  confirmation)  to the Company of any income,
dividends or capital  gain  distributions  payable on Fund  shares.  The Company
hereby   elects  to  receive  all  such  income   dividends   and  capital  gain
distributions  as are  payable on the Fund shares in  additional  shares of that
Fund. The Company  reserves the right to revoke this election and to receive all
such income  dividends and capital gain  distributions  in cash. The Trust shall
notify  the  Company  of the  number of shares  so  issued  as  payment  of such
dividends and distributions.

         1.10.  The Trust shall make the net asset value per share for each Fund
available to the Company on a daily basis as soon as reasonably  practical after
the net asset value per share is calculated (normally by 6:30 p.m. Eastern time)
and shall use its best efforts to make such net asset value per share  available
by 7:00 p.m.  Eastern  time. If the Trust  provides the Company with  materially
incorrect  share net  asset  value  information,  the  Company  on behalf of the
Account, shall be entitled to an adjustment to the number of shares purchased or
redeemed to reflect the correct share net asset value. Any material error in the
calculation  of the  net  asset  value  per  share,  dividend  or  capital  gain
information   shall  be  reported   promptly  upon  discovery  to  the  Company.
Furthermore,  the Underwriter shall be liable for the reasonable  administrative
costs  incurred by the Company in relation  to the  correction  of any  material
error.  Administrative  costs shall include  allocation of staff time,  costs of
outside service providers, printing and postage.

                   ARTICLE II. REPRESENTATIONS AND WARRANTIES

         2.1. The Company represents and warrants that the Contracts are or will
be registered  under the 1933 Act; that the Contracts will be issued and sold in
compliance in all material  respects with all applicable  federal and state laws
and that the sale of the  Contracts  shall comply in all material  respects with
state insurance  suitability  requirements.  The Company further  represents and
warrants  that it is an insurance  company duly  organized  and in good standing
under  applicable  law and that it has  legally  and  validly  established  each
Account  prior to any  issuance or sale thereof as a  segregated  asset  account
under Texas state insurance laws and has registered or, prior to any issuance or
sale of the Contracts,  will register each Account as a unit investment trust in
accordance  with  the  provisions  of the  1940  Act to  serve  as a  segregated
investment account for the Contracts.

         2.2. The Trust  represents and warrants that Trust shares sold pursuant
to this Agreement  shall be registered  under the 1933 Act, duly  authorized for
issuance and sold in  compliance  with the laws of the State of Delaware and all
applicable  federal  and state  securities  laws and that the Trust is and shall
remain  registered  under the 1940 Act.  The Trust shall amend the  registration
statement  for its shares  under the 1933 Act and the 1940 Act from time to time
as required in order to effect the continuous  offering of its shares. The Trust
shall  register and qualify the shares for sale in  accordance  with the laws of
the various states, to the extent required by applicable state law.

         2.3. The Trust represents that it is currently qualified as a Regulated
Investment  Company under  Subchapter M of the Internal Revenue Code of 1986, as
amended  (the  "Code"),  and that it will  maintain  such  qualification  (under
Subchapter M or any successor or similar  provision) and that it will notify the
Company  immediately  upon having a reasonable  basis for believing  that it has
ceased to so qualify or that it might not so qualify in the future.

         2.4.  The  Company  represents  and  warrants  that the  Contracts  are
currently  treated  as life  insurance  policies  or  annuity  contracts,  under
applicable provisions of the Code and that it will make every effort to maintain
such  treatment  and that it will  notify the Trust  immediately  upon  having a
reasonable  basis for believing  that the Contracts have ceased to be so treated
or that they might not be so treated in the future.

         2.5. The Trust represents that to the extent that it decides to finance
distribution  expenses pursuant to Rule 12b-1 under the 1940 Act, it will have a
board of trustees,  a majority of whom are not interested  persons of the Trust,
formulate  and  approve  any  plan  under  Rule  12b-1 to  finance  distribution
expenses.

         2.6. The Trust represents that the Trust's  investment  policies,  fees
and expenses are and shall at all times  remain in  compliance  with the laws of
the State of Delaware and the Trust represents that their respective  operations
are and shall at all times  remain in material  compliance  with the laws of the
State of Delaware to the extent required to perform this Agreement.

         2.7. The Trust  represents  that it is lawfully  organized  and validly
existing  under  the  laws of the  State of  Delaware  and that it does and will
comply in all material respects with the 1940 Act.

         2.8.  The  Underwriter  represents  and  warrants  that it is and shall
remain  duly  registered  in all  material  respects  to the  extent  under  all
applicable  federal  and  state  securities  laws and that it will  perform  its
obligations  for the Trust in compliance in all material  respects with the laws
of its state of domicile and any applicable state and federal securities laws.

         2.9. The Trust  represents and warrants that its  directors,  officers,
employees  dealing with the money and/or  securities  of the Trust are and shall
continue  to be at all times  covered  by a  blanket  fidelity  bond or  similar
coverage  for the  benefit of the Trust in an amount  not less than the  minimum
coverage as required by Rule 17g-(1) under the 1940 Act or related provisions as
may be promulgated from time to time. The aforesaid  blanket fidelity bond shall
include coverage for larceny and embezzlement and shall be issued by a reputable
bonding company.

         2.10.  The Company  represents  and warrants that all of its directors,
officers,  employees  dealing with the money and/or  securities of the Trust are
and shall continue to be covered by a blanket  fidelity bond or similar coverage
for the benefit of the Company  and the  Separate  Account in an amount not less
than the  minimum  coverage  as  required  by Rule  17g-1  under the 1940 Act or
related  provisions  as may be  promulgated  from  time to time.  The  aforesaid
blanket  fidelity bond shall include  coverage for larceny and  embezzlement and
shall be issued by a reputable bonding company.



 ARTICLE III. PROSPECTUSES, REPORTS TO SHAREHOLDERS AND PROXY STATEMENTS; VOTING

         3.1. The Trust or its designee  shall  provide the Company with as many
printed  copies of the Trust's  current  prospectus  and statement of additional
information as the Company may reasonably  request. If requested by the Company,
in lieu of providing printed copies the Trust shall provide camera-ready film or
computer diskettes containing the Trust's prospectus and statement of additional
information,  and such other assistance as is reasonably  necessary in order for
the  Company  once  each  year  (or more  frequently  if the  prospectus  and/or
statement of additional information for the Trust is amended during the year) to
have  the  prospectus  for the  Contracts  and the  Trust's  prospectus  printed
together in one document,  and to have the  statement of additional  information
for the Trust and the  statement of  additional  information  for the  Contracts
printed  together  in one  document.  Alternatively,  the  Company may print the
Trust's prospectus and/or its statement of additional information in combination
with other  trusts or  companies'  prospectuses  and  statements  of  additional
information,  together  with  the  prospectus  and/or  statement  of  additional
information for the Contracts.

         3.2.  Except as provided in this Section 3.2., all expenses of printing
and distributing  Trust  prospectuses  and statements of additional  information
shall  be the  expense  of the  Company.  For  prospectuses  and  statements  of
additional  information  provided  by the  Company  to its  existing  owners  of
Contracts in order to update  disclosure  as required by the 1933 Act and/or the
1940 Act,  the cost of  printing  shall be borne by the  Trust.  The Trust  will
provide  camera-ready  film or computer  diskettes in lieu of receiving  printed
copies of the Trust's prospectus. The Company agrees to provide the Trust or its
designee with such  information  as may be reasonably  requested by the Trust to
assure  that the  Trust's  expenses  do not  include  the cost of  printing  any
prospectuses or statements of additional  information  other than those actually
distributed  to  existing  owners  of the  Contracts.  In the  event  there is a
combined  printing  of  prospectuses,  the  expenses  of such  printing  will be
apportioned  between  (a) the  Company  and (b) the Trust in  proportion  to the
number of pages of the  Contract  prospectus,  other fund  prospectuses  and the
Trust prospectus, taking account of other relevant factors affecting the expense
of printing, such as covers, columns,  graphs, and charts; the Trust to bear the
costs of printing the Trust prospectus portion of such document for distribution
to owners of existing  Contracts  funded by the Trust  shares and the Company to
bear the  expense of  printing  the  portion of such  documents  relating to the
Account; provided, however, the Company shall bear all printing expenses of such
combined  documents where used for distribution to prospective  purchasers or to
owners of existing Contracts not funded by Trust shares.

         3.3.  The  Trust's   statement  of  additional   information  shall  be
obtainable  from the Trust,  the  Company or such other  person as the Trust may
designate, as agreed upon by the parties.

         3.4. The Trust,  at its expense,  shall provide the Company with copies
of its proxy  statements,  reports  to  shareholders,  and other  communications
(except for  prospectuses  and statements of additional  information,  which are
covered in section 3.1) to  shareholders  in such  quantity as the Company shall
reasonably require for distributing to Contract owners.

         3.5. If and to the extent required by law the Company shall:

               (i)  solicit voting instructions from Contract owners;

               (ii) vote  the  Fund  shares  in  accordance  with   instructions
                    received from Contract owners; and

               (iii)vote  Fund  shares  for  which  no  instructions  have  been
                    received in the same proportion as Trust shares of such Fund
                    for which instructions have been received,

so long  as and to the  extent  that  the  Securities  and  Exchange  Commission
continues to interpret the 1940 Act to require  pass-through  voting  privileges
for variable contract owners. The Company reserves the right to vote Fund shares
held in any Account in its own right, to the extent  permitted by law. The Trust
and the Company shall follow the  procedures,  and shall have the  corresponding
responsibilities,   for  the   handling   of  proxy   and   voting   instruction
solicitations,  as set forth in  Schedule  B attached  hereto  and  incorporated
herein by reference.  Participating Insurance Companies shall be responsible for
ensuring that each of their separate accounts participating in a Fund calculates
voting  privileges  in a manner  consistent  with  the  standards  set  forth on
Schedule B, which  standards  will also be  provided to the other  Participating
Insurance Companies.

         3.6.  The  Trust  will  comply  with  all  provisions  of the  1940 Act
requiring  voting by  shareholders,  and in  particular  the Trust  will  either
provide  for  annual  meetings  or  comply  with  Section  16(c) of the 1940 Act
(although the Trust is not one of the trusts  described in Section 16(c) of that
Act) as well as with Sections 16(a) and, if and when applicable, 16(b). Further,
the Trust will act in accordance  with the Securities and Exchange  Commission's
interpretation  of the  requirements  of Section  16(a) with respect to periodic
elections of directors and with whatever  rules the  Commission  may  promulgate
with respect thereto.

         3.7.  The  Trust  shall  use   reasonable   efforts  to  provide  Trust
prospectuses,   reports  to  shareholders,   proxy  materials  and  other  Trust
communications  (or  camera-ready  equivalents)  to the Company  sufficiently in
advance of the  Company's  mailing  dates to enable the Company to complete,  at
reasonable cost, the printing, assembling and distribution of the communications
in accordance with applicable laws and regulations.

                   ARTICLE IV. SALES MATERIAL AND INFORMATION

         4.1. The Company shall furnish, or shall cause to be furnished,  to the
Underwriter,  each piece of sales  literature or other  promotional  material in
which the Trust or the  Underwriter is named,  at least five Business Days prior
to its  use.  No  such  material  shall  be used if the  Trust  or its  designee
reasonably  objects to such use within five  Business Days after receipt of such
material.

         4.2.  The  Company  shall  not  give  any   information   or  make  any
representations  or statements on behalf of the Trust or concerning the Trust in
connection  with  the  sale of the  Contracts  other  than  the  information  or
representations  contained in the  registration  statement or prospectus for the
Trust,  as  such  registration  statement  and  prospectus  may  be  amended  or
supplemented from time to time, or in reports or proxy statements for the Trust,
or in sales literature or other  promotional  material  approved by the Trust or
its designee, except with the permission of the Trust.

         4.3.  The Trust or its  designee  shall  furnish,  or shall cause to be
furnished,  to the Company or its  designee,  each piece of sales  literature or
other  promotional  material in which the Company or its separate  account(s) or
Contracts  are  named at least  five  Business  Days  prior to its use.  No such
material shall be used if the Company or its designee reasonably objects to such
use within five Business Days after receipt of such material.

         4.4. The Trust and the  Underwriter  shall not give any  information or
make any  representations  on behalf of the Company or  concerning  the Company,
each Account,  or the Contracts,  other than the information or  representations
contained in a registration  statement or prospectus for the Contracts,  as such
registration  statement and prospectus may be amended or supplemented  from time
to time, or in published reports for each Account which are in the public domain
or  approved by the Company for  distribution  to Contract  owners,  or in sales
literature  or  other  promotional  material  approved  by  the  Company  or its
designee, except with the permission of the Company.

         4.5. The Trust will  provide to the Company at least one complete  copy
of  all  registration   statements,   prospectuses,   statements  of  additional
information,  reports, proxy statements,  sales literature and other promotional
materials,  applications for exemptions, requests for no-action letters, and all
amendments  to any of the  above,  that  relate  to  the  Trust  or its  shares,
contemporaneously  with the  filing of such  document  with the  Securities  and
Exchange Commission or other regulatory authorities.

         4.6. The Company  will provide to the Trust at least one complete  copy
of  all  registration   statements,   prospectuses,   statements  of  additional
information,  reports,  solicitations for voting instructions,  sales literature
and other promotional  materials,  applications for exemptions,  requests for no
action  letters,  and all  amendments  to any of the above,  that  relate to the
investment in the Trust under the Contracts,  contemporaneously  with the filing
of such document with the Securities and Exchange Commission or other regulatory
authorities.

         4.7. For purposes of this Article IV, the phrase  "sales  literature or
other  promotional  material"  includes,  but  is  not  limited  to,  any of the
following that refer to the Trust or any affiliate of the Trust:  advertisements
(such as material published,  or designed for use in, a newspaper,  magazine, or
other  periodical,  radio,  television,  telephone or tape recording,  videotape
display,  signs or billboards,  motion pictures,  or other public media),  sales
literature  (i.e.,  any  written  communication  distributed  or made  generally
available to customers or the public, including brochures,  circulars,  research
reports,  market letters,  form letters,  seminar texts, reprints or excerpts of
any other advertisement, sales literature, or published article), educational or
training  materials  or  other  communications  distributed  or  made  generally
available  to some or all  agents or  employees,  and  registration  statements,
prospectuses,  statements of additional  information,  shareholder  reports, and
proxy materials.

                          ARTICLE V. FEES AND EXPENSES

         5.1.  The Trust shall pay no fee or other  compensation  to the Company
under this Agreement, except that if the Trust or any Fund adopts and implements
a plan pursuant to Rule 12b-1 to finance distribution  expenses or a shareholder
servicing plan to finance  investor  services,  then payments may be made to the
Company, or to the underwriter for the Contracts,  or to other service providers
if and in amounts agreed upon by the parties.

         5.2.  All  expenses  incident  to  performance  by the Trust under this
Agreement  shall be paid by the  Trust.  The Trust  shall see to it that all its
shares are registered and authorized for issuance in accordance  with applicable
federal  law  and,  if and to the  extent  deemed  advisable  by the  Trust,  in
accordance with applicable  state laws prior to their sale. The Trust shall bear
the  expenses for the cost of  registration  and  qualification  of Fund shares,
preparation  and filing of the Trust's  prospectus and  registration  statement,
proxy materials and reports, setting the prospectus in type, setting in type and
printing the proxy materials and reports to shareholders (including the costs of
printing a prospectus that constitutes an annual report), distributing the Trust
proxy  materials to owners of Contracts,  the  preparation of all statements and
notices  required by any federal or state law,  and all taxes on the issuance or
transfer of Fund shares.

         5.3. The Company  shall bear the expenses of  distributing  the Trust's
prospectus,  proxy  materials  and reports to owners of Contracts  issued by the
Company, other than the expenses of distributing  prospectuses and statements of
additional information to existing contract owners.

                           ARTICLE VI. DIVERSIFICATION

         6.1.  The Trust will at all times  invest  money from the  Contracts in
such a manner  as to ensure  that the  Contracts  will be  treated  as  variable
contracts under the Code and the regulations issued thereunder. Without limiting
the scope of the  foregoing,  the Trust will at all times  comply  with  Section
817(h)  of  the  Code  and  Treasury   Regulation   1.817-5,   relating  to  the
diversification  requirements for variable annuity, endowment, or life insurance
contracts  and  any  amendments  or  other  modifications  to  such  Section  or
Regulations.  In the event of a breach of this  Article VI by a Fund,  the Trust
will take all  reasonable  steps (a) to notify Company of such breach and (b) to
adequately  diversify  the Fund so as to  achieve  compliance  within  the grace
period afforded by Regulation 1.817-5.

                        ARTICLE VII. POTENTIAL CONFLICTS

         7.1. The Board will monitor the Trust for the existence of any material
irreconcilable  conflict  between the  interests of the  contract  owners of all
separate accounts  investing in the Trust. An  irreconcilable  material conflict
may  arise  for a  variety  of  reasons,  including:  (a) an action by any state
insurance  regulatory  authority;  (b) a change in  applicable  federal or state
insurance,  tax, or securities laws or regulations,  or a public ruling, private
letter  ruling,  no-action or  interpretative  letter,  or any similar action by
insurance,  tax, or securities regulatory authorities;  (c) an administrative or
judicial  decision  in any  relevant  proceeding;  (d) the  manner  in which the
investments  of  any  Fund  are  being  managed;  (e)  a  difference  in  voting
instructions  given by Variable Insurance Product owners; or (f) a decision by a
Participating Insurance Company to disregard the voting instructions of contract
owners.  The Board shall  promptly  inform the Company if it determines  that an
irreconcilable material conflict exists and the implications thereof.

         7.2.  The Company will report any  potential  or existing  conflicts of
which it is aware to the Board.  The  Company  will assist the Board in carrying
out its responsibilities  under the Shared Funding Exemptive Order, by providing
the Board with all  information  reasonably  necessary for the Board to consider
any issues raised.  This  includes,  but is not limited to, an obligation by the
Company to inform the Board  whenever  contract  owner voting  instructions  are
disregarded.

         7.3. If it is determined  by a majority of the Board,  or a majority of
its disinterested members, that a material  irreconcilable  conflict exists, the
Company and other Participating  Insurance Companies shall, at their expense and
to the  extent  reasonably  practicable  (as  determined  by a  majority  of the
disinterested  directors),  take  whatever  steps  are  necessary  to  remedy or
eliminate  the  irreconcilable  material  conflict,  up to  and  including:  (1)
withdrawing  the assets  allocable to some or all of the separate  accounts from
the Trust or any Fund and  reinvesting  such  assets in a  different  investment
medium,  including (but not limited to) another Fund of the Trust, or submitting
the question  whether such  segregation  should be  implemented to a vote of all
affected  Contract  owners and, as  appropriate,  segregating  the assets of any
appropriate group (i.e.,  annuity contract owners, life insurance policy owners,
or variable contract owners of one or more  Participating  Insurance  Companies)
that votes in favor of such  segregation,  or offering to the affected  contract
owners the option of making such a change; and (2) establishing a new registered
management investment company or managed separate account.

         7.4. If a material irreconcilable conflict arises because of a decision
by the Company to disregard contract owner voting instructions and that decision
represents a minority  position or would  preclude a majority  vote, the Company
may be required,  at the Trust's  election,  to withdraw the affected  Account's
investment  in the Trust and  terminate  this  Agreement  with  respect  to such
Account (at the Company's expense);  provided,  however that such withdrawal and
termination  shall be limited to the extent  required by the foregoing  material
irreconcilable conflict as determined by a majority of the disinterested members
of the Board.

         7.5. If a material  irreconcilable conflict arises because a particular
state insurance  regulator's  decision  applicable to the Company conflicts with
the  position of the majority of other state  regulators,  then the Company will
withdraw the  affected  Account's  investment  in the Trust and  terminate  this
Agreement with respect to such Account within six months after the Board informs
the Company in writing that it has determined  that such decision has created an
irreconcilable  material conflict;  provided,  however, that such withdrawal and
termination  shall be limited to the extent  required by the foregoing  material
irreconcilable conflict as determined by a majority of the disinterested members
of the Board.  Until the end of the foregoing six month period,  the Underwriter
and Trust shall  continue to accept and implement  orders by the Company for the
purchase (and redemption) of shares of the Trust.

         7.6.  For  purposes of Sections  7.3 through 7.6 of this  Agreement,  a
majority of the  disinterested  members of the Board shall determine whether any
proposed action adequately remedies any irreconcilable material conflict, but in
no event will the Trust be  required to  establish a new funding  medium for the
Contracts.  The Company  shall not be required by Section 7.3 to establish a new
funding  medium for the Contracts if an offer to do so has been declined by vote
of  a  majority  of  Contract  owners  materially   adversely  affected  by  the
irreconcilable material conflict.

         7.7. If and to the extent that Rule 6e-2 and Rule  6e-3(T) are amended,
or Rule 6e-3 is adopted,  to provide  exemptive relief from any provision of the
1940 Act or the rules  promulgated  thereunder  with  respect to mixed or shared
funding  (as  defined  in the  Shared  Funding  Exemptive  Order)  on terms  and
conditions  materially  different  from those  contained  in the Shared  Funding
Exemptive  Order,  then  (a)  the  Trust  and/or  the  Participating   Insurance
Companies,  as appropriate,  shall take such steps as may be necessary to comply
with Rules 6e-2 and  6e-3(T),  as amended,  and Rule 6e-3,  as  adopted,  to the
extent such rules are applicable; and (b) Sections 3.4, 3.5, 7.1, 7.2, 7.3, 7.4,
and 7.5 of this Agreement shall continue in effect only to the extent that terms
and  conditions  substantially  identical to such Sections are contained in such
Rule(s) as so amended or adopted.


                          ARTICLE VIII. INDEMNIFICATION

         8.1.  Indemnification By The Company

         8.1(a) The Company  agrees to indemnify and hold harmless the Trust and
each  member  of the Board and each  officer  and  employee  of the  Trust,  the
Underwriter and each director, officer and employee of the Underwriter, and each
person, if any, who controls the Trust, or the Underwriter within the meaning of
Section  15  of  the  1933  Act  (collectively,  an  "Indemnified  Parties"  and
individually, "Indemnified Party," for purposes of this Section 8.1) against any
and  all  losses,  claims,  damages,  liabilities  (including  amounts  paid  in
settlement  with the written  consent of the Company) or  litigation  (including
legal and other expenses),  to which the Indemnified  Parties may become subject
under any  statute,  regulation,  at common  law or  otherwise,  insofar as such
losses,  claims,  damages,  liabilities,  or  expenses  (or  actions  in respect
thereof) or settlements are related to the sale or acquisition of Fund shares or
the Contracts and:

          (i) arise out of or are based  upon any untrue  statements  or alleged
     untrue  statements  of any  material  fact  contained  in the  registration
     statement or  prospectus  or statement of  additional  information  for the
     Contracts  or  contained  in the  Contracts  or  sales  literature  for the
     Contracts  (or any amendment or  supplement  to any of the  foregoing),  or
     arise out of or are based upon the  omission  or the  alleged  omission  to
     state therein a material fact required to be stated therein or necessary to
     make the statements therein not misleading, provided that this agreement to
     indemnify shall not apply as to any Indemnified  Party if such statement or
     omission or such alleged  statement  or omission was made in reliance  upon
     and in conformity with information furnished to the Company by or on behalf
     of the  Trust  for  use in the  registration  statement  or  prospectus  or
     statement of additional  information  for the Contracts or in the Contracts
     or sales  literature  (or any amendment or supplement) or otherwise for use
     in connection with the sale of the Contracts or Trust shares; or

          (ii)  arise out of or as a result  of  statements  or  representations
     (other than  statements or  representations  contained in the  registration
     statement,   prospectus,  statement  of  additional  information  or  sales
     literature  of the Trust not supplied by the Company,  or persons under its
     control and other than  statements  or  representations  authorized  by the
     Trust or the  Underwriter)  or  unlawful  conduct of the Company or persons
     under  its  control,  with  respect  to the  sale  or  distribution  of the
     Contracts or Trust shares; or

          (iii)  arise out of or result  from any  untrue  statement  or alleged
     untrue statement of a material fact contained in a registration  statement,
     prospectus,  statement of additional information or sales literature of the
     Trust or any  amendment  thereof or  supplement  thereto or the omission or
     alleged  omission to state  therein a material  fact  required to be stated
     therein or necessary to make the statements  therein not misleading if such
     a statement or omission was made in reliance  upon and in  conformity  with
     information furnished to the Trust by or on behalf of the Company; or

          (iv) arise as a result of any  failure by the  Company to provide  the
     services and furnish the materials under the terms of this Agreement; or

          (v)  arise  out  of  or  result  from  any  material   breach  of  any
     representation  or warranty made by the Company in this  Agreement or arise
     out of or result from any other  material  breach of this  Agreement by the
     Company,  as limited by and in accordance  with the  provisions of Sections
     8.1(b) and 8.1(c) hereof.

         8.1(b).  The  Company  shall not be liable  under this  indemnification
provision with respect to any losses, claims, damages, liabilities or litigation
incurred or assessed  against an  Indemnified  Party as such may arise from such
Indemnified Party's willful  misfeasance,  bad faith, or gross negligence in the
performance of such Indemnified  Party's duties or by reason of such Indemnified
Party's reckless disregard of obligations or duties under this Agreement.

         8.1(c).  The  Company  shall not be liable  under this  indemnification
provision  with  respect to any claim made against an  Indemnified  Party unless
such  Indemnified  Party shall have  notified  the  Company in writing  within a
reasonable   time  after  the  summons  or  other  first  legal  process  giving
information  of the  nature  of the  claim  shall  have  been  served  upon such
Indemnified Party (or after such Indemnified Party shall have received notice of
such service on any designated  agent), but failure to notify the Company of any
such claim shall not relieve the Company from any liability which it may have to
the  Indemnified  Party  against whom such action is brought  otherwise  than on
account of this  indemnification  provision.  In case any such action is brought
against the Indemnified  Parties,  the Company shall be entitled to participate,
at its own  expense,  in the defense of such  action.  The Company also shall be
entitled to assume the defense thereof,  with counsel  satisfactory to the party
named  in the  action.  After  notice  from  the  Company  to such  party of the
Company's  election to assume the defense thereof,  the Indemnified  Party shall
bear the fees and  expenses of any  additional  counsel  retained by it, and the
Company will not be liable to such party under this  Agreement  for any legal or
other expenses  subsequently  incurred by such party independently in connection
with the defense thereof other than reasonable costs of investigation.

         8.1(d). The Indemnified Parties will promptly notify the Company of the
commencement  of any litigation or proceedings  against them in connection  with
the  issuance or sale of the Trust shares or the  Contracts or the  operation of
the Trust.

         8.2.  Indemnification by the Underwriter

         8.2(a).  The  Underwriter  agrees to  indemnify  and hold  harmless the
Company and each of its  directors,  officers and employees and each person,  if
any, who  controls the Company  within the meaning of Section 15 of the 1933 Act
(collectively,  an "Indemnified Parties" and individually,  "Indemnified Party,"
for purposes of this Section 8.2) against any and all losses,  claims,  damages,
liabilities  (including  amounts paid in settlement  with the written consent of
the Underwriter) or litigation (including legal and other expenses) to which the
Indemnified  Parties  may become  subject  under any  statute,  at common law or
otherwise,  insofar as such losses, claims, damages, liabilities or expenses (or
actions  in  respect  thereof)  or  settlements  are  related  to  the  sale  or
acquisition of shares of a Fund or the Contracts and:

          (i) arise out of or are based  upon any  untrue  statement  or alleged
     untrue  statement  of any  material  fact  contained  in  the  registration
     statement,   prospectus,  statement  of  additional  information  or  sales
     literature  of the  Trust (or any  amendment  or  supplement  to any of the
     foregoing),  or arise out of or are based upon the  omission or the alleged
     omission to state therein a material fact required to be stated  therein or
     necessary to make the statements therein not misleading, provided that this
     agreement to indemnify shall not apply as to any Indemnified  Party if such
     statement  or omission or such  alleged  statement  or omission was made in
     reliance upon and in conformity with information  furnished to the Trust by
     or on  behalf  of  the  Company  for  use in  the  registration  statement,
     prospectus,  statement of additional  information for the Trust or in sales
     literature  (or  any  amendment  or  supplement)  or  otherwise  for use in
     connection with the sale of the Contracts or Fund shares; or

          (ii)  arise out of or as a result  of  statements  or  representations
     (other than  statements or  representations  contained in the  registration
     statement,   prospectus,  statement  of  additional  information  or  sales
     literature for the Contracts not supplied by the Trust or persons under its
     control and other than  statements  or  representations  authorized  by the
     Company) or unlawful conduct of the Trust, Underwriter(s) or Underwriter or
     persons under their control,  with respect to the sale or  distribution  of
     the Contracts or Fund shares; or

          (iii) arise out of or as a result of any untrue  statement  or alleged
     untrue statement of a material fact contained in a registration  statement,
     prospectus,   statement  of  additional  information  or  sales  literature
     covering the Contracts,  or any amendment thereof or supplement thereto, or
     the omission or alleged  omission to state therein a material fact required
     to be stated  therein or  necessary  to make the  statement  or  statements
     therein not misleading,  if such statement or omission was made in reliance
     upon information furnished to the Company by or on behalf of the Trust; or

          (iv)  arise as a result of any  failure  by the Trust to  provide  the
     services and furnish the materials under the terms of this Agreement, or

          (v)  arise  out  of  or  result  from  any  material   breach  of  any
     representation  and/or  warranty made by the Trust or  Underwriter  in this
     Agreement or arise out of or result from any other material  breach of this
     Agreement  by the  Underwriter;  as limited by and in  accordance  with the
     provisions of Sections 8.2(b) and 8.2(c) hereof.

         8.2(b). The Underwriter shall not be liable under this  indemnification
provision  with  respect  to  any  losses,  claims,  damages,   liabilities,  or
litigation  incurred or assessed against an Indemnified  Party as such may arise
from  such  Indemnified  Party's  willful  misfeasance,   bad  faith,  or  gross
negligence in the performance of such Indemnified Party's duties or by reason of
such Indemnified Party's reckless disregard of obligations and duties under this
Agreement.

         8.2(c). The Underwriter shall not be liable under this  indemnification
provision  with  respect to any claim made against an  Indemnified  Party unless
such  Indemnified  Party shall have notified the Underwriter in writing within a
reasonable   time  after  the  summons  or  other  first  legal  process  giving
information  of the  nature  of the  claim  shall  have  been  served  upon such
Indemnified Party (or after such Indemnified Party shall have received notice of
such service on any designated  agent), but failure to notify the Underwriter of
any such claim shall not relieve the Underwriter from any liability which it may
have to the Indemnified Party against whom such action is brought otherwise than
on account of this indemnification provision. In case any such action is brought
against  the  Indemnified   Parties,   the  Underwriter   will  be  entitled  to
participate,  at its own expense,  in the defense thereof.  The Underwriter also
shall be entitled to assume the defense  thereof,  with counsel  satisfactory to
the party named in the action.  After notice from the  Underwriter to such party
of the  Underwriter's  election to assume the defense  thereof,  the Indemnified
Party shall bear the fees and expenses of any additional counsel retained by it,
and the  Underwriter  will not be liable to such party under this  Agreement for
any legal or other expenses subsequently incurred by such party independently in
connection   with  the  defense   thereof   other  than   reasonable   costs  of
investigation.

         8.2(d).  The Company agrees  promptly to notify the  Underwriter of the
commencement of any litigation or proceedings  against it or any of its officers
or directors  in  connection  with the issuance or sale of the  Contracts or the
operation of each Account.


         8.3.  Indemnification by the Trust

         8.3(a).  The Trust agrees to indemnify  and hold  harmless the Company,
and each of its directors and officers and each person, if any, who controls the
Company  within  the  meaning  of  Section  15  of  the  1933  Act  (hereinafter
collectively,  the "Indemnified Parties" and individually,  "Indemnified Party,"
for purposes of this Section 8.3) against any and all losses,  claims,  damages,
liabilities  (including  amounts paid in settlement  with the written consent of
the  Trust) or  litigation  (including  legal and other  expenses)  to which the
Indemnified  Parties  may become  subject  under any  statute,  at common law or
otherwise,  insofar as such losses, claims, damages, liabilities or expenses (or
actions in respect thereof) or settlements result from the gross negligence, bad
faith or willful misconduct of the Board or any member thereof,  and are related
to the operations of the Trust and:

          (i)  arise as a result of any  failure  by the  Trust to  provide  the
     services and furnish the materials under the terms of this Agreement; or

          (ii)  arise  out  of  or  result  from  any  material  breach  of  any
     representation and/or warranty made by the Trust in this Agreement or arise
     out of or result from any other  material  breach of this  Agreement by the
     Trust;

         8.3(b).  The  Trust  shall  not be liable  under  this  indemnification
provision with respect to any losses, claims, damages, liabilities or litigation
incurred  or  assessed  against  an  Indemnified  Party as may  arise  from such
Indemnified Party's willful  misfeasance,  bad faith, or gross negligence in the
performance of such Indemnified  Party's duties or by reason of such Indemnified
Party's reckless disregard of obligations and duties under this Agreement.

         8.3(c).  The  Trust  shall  not be liable  under  this  indemnification
provision  with  respect to any claim made against an  Indemnified  Party unless
such  Indemnified  Party  shall  have  notified  the Trust in  writing  within a
reasonable   time  after  the  summons  or  other  first  legal  process  giving
information  of the  nature  of the  claim  shall  have  been  served  upon such
Indemnified Party (or after such Indemnified Party shall have received notice of
such service on any  designated  agent),  but failure to notify the Trust of any
such claim shall not relieve the Trust from any  liability  which it may have to
the  Indemnified  Party  against whom such action is brought  otherwise  than on
account of this  indemnification  provision.  In case any such action is brought
against the Indemnified Parties,  the Trust will be entitled to participate,  at
its own  expense,  in the defense  thereof.  The Trust also shall be entitled to
assume the defense thereof,  with counsel satisfactory to the party named in the
action.  After  notice from the Trust to such party of the  Trust's  election to
assume  the  defense  thereof,  the  Indemnified  Party  shall bear the fees and
expenses  of any  additional  counsel  retained by it, and the Trust will not be
liable to such  party  under  this  Agreement  for any  legal or other  expenses
subsequently incurred by such party independently in connection with the defense
thereof other than reasonable costs of investigation.

         8.3(d).  The  Company  agrees  promptly  to  notify  the  Trust  of the
commencement  of  any  litigation  or  proceedings  against  it or  any  of  its
respective officers or directors in connection with this Agreement, the issuance
or sale of the Contracts,  with respect to the operation of either  Account,  or
the sale or acquisition of shares of the Trust.

                           ARTICLE IX. APPLICABLE LAW

         9.1.  This  Agreement  shall be  construed  and the  provisions  hereof
interpreted  under and in accordance with the  substantive  laws of the State of
Delaware.

         9.2.  This  Agreement  shall be subject to the  provisions of the 1933,
1934 and 1940  Acts,  and the  rules and  regulations  and  rulings  thereunder,
including such  exemptions  from those  statutes,  rules and  regulations as the
Securities and Exchange Commission may grant (including, but not limited to, the
Shared Funding  Exemptive  Order) and the terms hereof shall be interpreted  and
construed in accordance therewith.


                             ARTICLE X. TERMINATION

         10.1.  This Agreement shall continue in full force and effect until the
first to occur of:

         (a)      termination  by any party for any  reason by one  hundred  and
                  eighty  (180) days  advance  written  notice  delivered to the
                  other parties; or

         (b)      termination  by the Company by written notice to the Trust and
                  the  Underwriter  with  respect  to any  Fund  based  upon the
                  Company's  determination  that  shares  of such  Fund  are not
                  reasonably   available  to  meet  the   requirements   of  the
                  Contracts; or

         (c)      termination  by the Company by written notice to the Trust and
                  the  Underwriter  with respect to any Fund in the event any of
                  the  Fund's  shares  are  not  registered,  issued  or sold in
                  accordance  with  applicable  state and/or federal law or such
                  law  precludes  the  use of  such  shares  as  the  underlying
                  investment  media of the  Contracts  issued or to be issued by
                  the Company; or

         (d)      termination  by the Company by written notice to the Trust and
                  the  Underwriter  with  respect  to any Fund in the event that
                  such Fund ceases to qualify as a Regulated  Investment Company
                  under  Subchapter  M of the Code or  under  any  successor  or
                  similar provision,  or if the Company reasonably believes that
                  the Trust may fail to so qualify; or

         (e)      termination  by the Company by written notice to the Trust and
                  the  Underwriter  with  respect  to any Fund in the event that
                  such  Fund  falls  to meet  the  diversification  requirements
                  specified in Article VI hereof; or

         (f)      termination  by the Trust by written  notice to the Company if
                  the Trust shall determine,  in its sole judgment  exercised in
                  good faith,  that the Company and/or its affiliated  companies
                  has  suffered  a  material  adverse  change  in its  business,
                  operations, financial condition or prospects since the date of
                  this   Agreement  or  is  the  subject  of  material   adverse
                  publicity, or

         (g)      termination  by the Company by written notice to the Trust and
                  the Underwriter,  if the Company shall determine,  in its sole
                  judgment exercised in good faith, that either the Trust or the
                  Underwriter  has  suffered  a material  adverse  change in its
                  business,  operations,  financial condition or prospects since
                  the  date of this  Agreement  or is the  subject  of  material
                  adverse publicity; or

         10.2.  Notwithstanding  any  termination of this  Agreement,  the Trust
shall,  at the option of the  Company,  continue  to make  available  additional
shares of the Trust pursuant to the terms and conditions of this Agreement,  for
all Contracts in effect on the effective  date of  termination of this Agreement
(hereinafter  referred  to  as  "Existing,  Contracts").  Specifically,  without
limitation,  the owners of the Existing  Contracts  shall be permitted to direct
reallocation of investments in the Trust, redemption of investments in the Trust
and  investment  in the Trust upon the making of  additional  purchase  payments
under the Existing Contracts. The parties agree that this Section 10.2 shall not
apply to any  terminations  under Article VII and the effect of such Article VII
terminations shall be governed by Article VII of this Agreement.

         10.3.  The Company  shall not redeem Trust shares  attributable  to the
Contracts (as distinct from Trust shares  attributable  to the Company's  assets
held in the  Account)  except  (i) as  necessary  to  implement  Contract  Owner
initiated or approved transactions,  or (ii) as required by state and/or federal
laws or regulations or judicial or other legal precedent of general  application
(hereinafter  referred  to as a  "Legally  Required  Redemption")  or  (iii)  as
permitted  by an order of the  Securities  and Exchange  Commission  pursuant to
Section 26(b) of the 1940 Act. Upon request,  the Company will promptly  furnish
to the Trust the  opinion of counsel  for the Company  (which  counsel  shall be
reasonably satisfactory to the Trust) to the effect that any redemption pursuant
to clause (ii) above is a Legally Required  Redemption.  Furthermore,  except in
cases where  permitted  under the terms of the Contracts,  the Company shall not
prevent  Contract Owners from  allocating  payments to a Fund that was otherwise
available  under the  Contracts  without  first  giving  the Trust 90 days prior
written notice of its intention to do so.

                               ARTICLE XI. NOTICES

         Any  notice  shall be  sufficiently  given when sent by  registered  or
certified  mail to the other  party at the address of such party set forth below
or at such other  address as such party may from time to time specify in writing
to the other party.

         If to the Trust:
                  Rydex Variable Trust
                  6116 Executive Boulevard, Suite 400
                  Rockville, MD  20852

         If to Underwriter:
                  PADCO Financial Services, Inc.
                  6116 Executive Boulevard, Suite 400
                  Rockville, MD  20852

         If to the Company:
                  Conseco Variable Insurance Company
                  11825 North Pennsylvania Street
                  Carmel, IN  46032

                           ARTICLE XII. MISCELLANEOUS

         12.1.  All  persons  dealing  with the Trust  must  look  solely to the
property  of the Trust for the  enforcement  of any claims  against the Trust as
neither  the  Board,  officers,  agents  or  shareholders  assume  any  personal
liability for obligations entered into on behalf of the Trust.

         12.2.  Subject to the  requirements  of legal  process  and  regulatory
authority, each party hereto shall treat as confidential the names and addresses
of the owners of the  Contracts  and all  information  reasonably  identified as
confidential  in writing by any other party  hereto and,  except as permitted by
this  Agreement,  shall not  disclose,  disseminate  or  utilize  such names and
addresses and other confidential information until such time as it may come into
the public domain without the express written consent of the affected party.

         12.3.  The captions in this  Agreement are included for  convenience of
reference only and in no way define or delineate any of the provisions hereof or
otherwise affect their construction or effect.

         12.4.  This  Agreement  may be executed  simultaneously  in two or more
counterparts,  each of which taken  together  shall  constitute one and the same
instrument.

         12.5. If any provision of this Agreement  shall be held or made invalid
by a court decision,  statute, rule or otherwise, the remainder of the Agreement
shall not be affected thereby.

         12.6.  Each party hereto shall  cooperate with each other party and all
appropriate   governmental   authorities   (including   without  limitation  the
Securities  and Exchange  Commission,  the National  Association  of  Securities
Dealers  and state  insurance  regulators)  and shall  permit  such  authorities
reasonable  access to its books and records in connection with any investigation
or inquiry relating to this Agreement or the transactions  contemplated  hereby.
Notwithstanding  the  generality  of the  foregoing,  each party hereto  further
agrees to furnish the California Insurance  Commissioner with any information or
reports in connection  with services  provided under this  Agreement  which such
Commissioner may request in order to ascertain whether the insurance  operations
of the Company are being  conducted in a manner  consistent  with the California
Insurance Regulations and any other applicable law or regulations.

         12.7. The rights,  remedies and obligations contained in this Agreement
are  cumulative  and  are in  addition  to any  and  all  rights,  remedies  and
obligations at law or in equity,  which the parties hereto are entitled to under
state and federal laws.

         12.8. This Agreement or any of the rights and obligations hereunder may
not be assigned by any party  without the prior  written  consent of all parties
hereto; provided,  however, that an Underwriter may assign this Agreement or any
rights or  obligations  hereunder to any  affiliate  of or company  under common
control with the  Underwriter,  if such assignee is duly licensed and registered
to perform the obligations of the Underwriter under this Agreement.

         12.9. The Company shall furnish, or shall cause to be furnished, to the
Trust or its designee copies of the following reports:

                  (a)      the  Company's  annual   statement   (prepared  under
                           statutory  accounting  principles)  and annual report
                           (prepared   under   generally   accepted   accounting
                           principles  ("GAAP"),  if any),  as soon as practical
                           and in any event within 90 days after the end of each
                           fiscal year;

                  (b)      the Company's quarterly  statements  (statutory) (and
                           GAAP,  if any), as soon as practical and in any event
                           within  45  days  after  the  end of  each  quarterly
                           period:

         12.10. No provision of this Agreement may be amended or modified in any
manner except by a written  agreement  properly  authorized  and executed by the
Company, Trust and Underwriter.

         12.11. If this Agreement terminates, the parties agree that Article VII
and Sections 12.2 and 12.6 shall remain in effect after termination.

         12.12.  In the event the Trust  intends to terminate the existence of a
Fund(s),  the  Underwriter  shall be  liable  for the  payment  of all  expenses
incurred in  connection  with any fund  substitution  undertaken by Company as a
result of such  termination.  Such expenses  shall include but not be limited to
legal, accounting and brokerage costs.


     IN WITNESS WHEREOF, each of the parties hereto has caused this Agreement to
be executed in its name and on its behalf by its duly authorized  representative
and its seal to be hereunder affixed hereto as of the date specified above.



CONSECO VARIABLE INSURANCE COMPANY


By:      ______________________________


RYDEX VARIABLE TRUST


By:      ______________________________


PADCO FINANCIAL SERVICES, INC.


By:      ______________________________






                       CONSECO VARIABLE INSURANCE COMPANY

                                   SCHEDULE A

                   SEPARATE ACCOUNTS AND ASSOCIATED CONTRACTS

         Shares of the Funds of the Trust shall be made available as investments
for the following Separate Accounts:

Conseco Variable Annuity Account C - (5/1/93) Annuity Contract Form No. 22-4025

Conseco  Variable  Annuity  Account E -  (11/12/93)  Annuity  Contract  Form No.
22-4047, 22-4048

Conseco Variable Annuity Account F - (9/26/97) Annuity Contract Form No. 22-4061

Conseco Variable Annuity Account G - (1/18/96) Annuity Contract Form No. 22-4056

Conseco  Variable  Annuity  Account  H -  (11/1/99)  Annuity  Contract  Form No.
CVIC-2000, CVIC-2001

Conseco Variable Life Account A - (tbd) Contract Form No. CVIC-1000









                                   SCHEDULE B

                             PROXY VOTING PROCEDURES


The following is a list of procedures and corresponding responsibilities for the
handling of proxies and voting  instructions  relating to the Trust. The defined
terms  herein shall have the meanings  assigned in the  Participation  Agreement
except that the term "Company"  shall also include the department or third party
assigned by the Company to perform the steps delineated below.

1    The  proxy  proposals  are  given to the  Company  by the Trust as early as
     possible  before the date set by the Trust for the  shareholder  meeting to
     enable the Company to consider and prepare for the  solicitation  of voting
     instructions   from  owners  of  the  Contracts   and  to  facilitate   the
     establishment of tabulation procedures.  At this time the Trust will inform
     the Company of the Record, Mailing and Meeting dates.

     This will be done verbally approximately two months before meeting.

2    Promptly  after the Record Date,  the Company will perform a "tape run", or
     other  activity,  which will  generate the names,  addresses  and number of
     units  which  are  attributed  to  each  contract  owner/policyholder  (the
     "Customer")  as of the Record  Date.  Allowance  should be made for account
     adjustments  made  after  this date that  could  affect  the  status of the
     Customers' accounts as of the Record Date.

     Note:  The  number of proxy  statements  is  determined  by the  activities
     described in this Step #2. The Company will use its best efforts to call in
     the number of Customers  to the Trust , as soon as  possible,  but no later
     than two weeks after the Record Date.

3    The  Trust's  Annual  Report  must be sent to each  Customer by the Company
     either  before  or  together  with  the   Customers'   receipt  of  voting,
     instruction  solicitation  material. The Trust will provide the last Annual
     Report to the Company pursuant to the terms of Section 3.3 of the Agreement
     to which this Schedule relates.

4    The text and format for the Voting Instruction Cards ("Cards" or "Card") is
     provided to the Company by the Trust.  The Company,  at its expense,  shall
     produce and  personalize  the Voting  Instruction  Cards.  The Trust or its
     affiliate must approve the Card before it is printed.  Allow  approximately
     2-4  business  days for  printing  information  on the  Cards.  Information
     commonly found on the Cards includes:

     a    name (legal name as found on account registration)

     b    address

     c    Trust or account number

     d    coding to state number of units

     e    individual  Card number for use in tracking and  verification of votes
          (already on Cards as printed by the Trust).

(This and  related  steps may occur  later in the  chronological  process due to
possible uncertainties relating to the proposals.)

5    During this time, the Trust will develop, produce and pay for the Notice of
     Proxy and the Proxy  Statement (one  document).  Printed and folded notices
     and  statements  will be sent  to  Company  for  insertion  into  envelopes
     (envelopes and return  envelopes are provided and paid for by the Company).
     Contents of envelope sent to Customers by the Company will include:

     a    Voting Instruction Card(s)

     b    one proxy notice and statement (one document)

     c    return envelope (postage pre-paid by Company) addressed to the Company
          or its tabulation agent d "urge buckslip" - optional, but recommended.
          (This is a small,  single  sheet of paper that  requests  Customers to
          vote as quickly as possible and that their vote is important. One copy
          will be supplied by the Trust.)

     e    cover letter - optional, supplied by Company and reviewed and approved
          in advance by the Trust

6    The above  contents  should be received by the  Company  approximately  3-5
     business days before mail date. Individual in charge at Company reviews and
     approves  the  contents of the mailing  package to ensure  correctness  and
     completeness. Copy of this approval sent to the Trust.

7    Package mailed by the Company.

     *    The  Trust  must  allow  at least a  15-day  solicitation  time to the
          Company  as  the  shareowner.   (A  5-week  period  is   recommended.)
          Solicitation  time is  calculated  as  calendar  days  from  (but  not
          including,) the meeting, counting backwards.

8    Collection and tabulation of Cards begins.  Tabulation  usually takes place
     in another department or another vendor depending on process used. An often
     used procedure is to sort Cards on arrival by proposal into vote categories
     of all yes, no, or mixed replies, and to begin data entry.

     Note:  Postmarks are not generally needed. A need for postmark  information
     would be due to an insurance  company's internal procedure and has not been
     required by the Trust in the past.

9    Signatures on Card checked against legal name on account registration which
     was printed on the Card.

     Note:  For Example,  if the account  registration  is under "John A. Smith,
     Trustee,"  then that is the exact  legal name to be printed on the Card and
     is the signature needed on the Card.

10   If Cards are  mutilated,  or for any reason are illegible or are not signed
     properly,  they are sent back to Customer with an explanatory  letter and a
     new  Card  and  return  envelope.   The  mutilated  or  illegible  Card  is
     disregarded  and  considered  to be  not  received  for  purposes  of  vote
     tabulation.  Any  Cards  that  have  been  "kicked  out"  (e.g.  mutilated,
     illegible) of the procedure are "hand verified,"  i.e.,  examined as to why
     they did not complete the system.  Any questions on those Cards are usually
     remedied individually.

11   There are various control  procedures  used to ensure proper  tabulation of
     votes and accuracy of that  tabulation.  The most  prevalent is to sort the
     Cards as they first arrive into  categories  depending  upon their vote; an
     estimate  of how the vote is  progressing  may then be  calculated.  If the
     initial  estimates  and the actual vote do not  coincide,  then an internal
     audit of that vote should occur. This may entail a recount.

12   The actual  tabulation of votes is done in units which is then converted to
     shares.  (It is very  important  that the Trust  receives  the  tabulations
     stated in terms of a  percentage  and the number of shares.) The Trust must
     review and approve tabulation format.

13   Final tabulation in shares is verbally given by the Company to the Trust on
     the  morning of the  meeting not later than 10:00 a.m.  Eastern  time.  The
     Trust may  request an earlier  deadline  if  reasonable  and if required to
     calculate the vote in time for the meeting.

14   A  Certification  of  Mailing  and  Authorization  to Vote  Shares  will be
     required  from the Company as well as an  original  copy of the final vote.
     The Trust will provide a standard form for each Certification.

15   The Company will be required to box and archive the Cards received from the
     Customers.  In the  event  that  any  vote is  challenged  or if  otherwise
     necessary for legal, regulatory,  or accounting purposes, the Trust will be
     permitted reasonable access to such Cards.

16   All  approvals  and  "signing-off'  may be done orally,  but must always be
     followed up in writing.

Blazzard,  Grodd  &  Hasenauer,  P.C.
943  Post  Road  East
Westport,  CT  06880
(203)  226-7866

April 27, 2000

Board  of  Directors
Conseco Variable  Insurance  Company
11815  N.  Pennsylvania  Street
Carmel,  IN  46032-4572

Re:  Opinion  of  Counsel  - Conseco Variable Annuity Account F

Gentlemen:

You have requested our Opinion of Counsel in connection with the filing with the
Securities  and  Exchange   Commission  of  a Post-Effective   Amendment  to  a
Registration  Statement  on Form  N-4  for the  Individual Variable Deferred
Annuity  Contracts  (the  "Contracts") to be issued by Conseco Variable
Insurance  Company  and its  separate  account, Conseco Variable Annuity
Account F.

We have made such  examination  of the law and have  examined  such  records and
documents as in our judgment are necessary or appropriate to enable us to render
the opinions expressed below.

We  are  of  the  following  opinions:

     1. Conseco  Variable  Annuity Account F is a Unit  Investment  Trust as the
term is defined  in  Section  4(2) of the  Investment  Company  Act of 1940 (the
"Act"), and is currently registered with the Securities and Exchange Commission,
pursuant to Section 8(a) of the "Act".

     2. Upon the acceptance of purchase payments made by an Owner pursuant to
a Contract issued in accordance with the Prospectus  contained in the
Registration  Statement and upon compliance with applicable law, such an
Owner will have a legally-issued, fully-paid, non-assessable contractual
interest under such Contract.

You may use  this  opinion  letter,  or a copy  thereof,  as an  exhibit  to the
Registration Statement.

We consent to the  reference  to our Firm under the  captions  "Legal  Opinions"
contained in the Statement of Additional  Information  which forms a part of
the Registration Statement.

Sincerely,

BLAZZARD,  GRODD  &  HASENAUER,  P.C.




By:  /S/  LYNN  KORMAN  STONE
    __________________________
          Lynn  Korman  Stone



                     CONSENT OF INDEPENDENT ACCOUNTANTS

We consent to the inclusion in Post-Effective Amendment No. 6 to the
Registration Statement of Conseco Variable Annuity Account F (the "Account")
on Form N-4 (File Nos. 333-40309 and 811-08483) of:

     (1)   Our report dated February 10, 2000, on our audit of the
           financial statements of the Account; and

     (2)   Our report dated April 13, 2000, on our audits of the
           financial statements of Conseco Variable Insurance Company.

We also consent to the reference to our Firm under the caption "Independent
Accountants".

                                           /s/ PricewaterhouseCoopers LLP
                                           -------------------------------
                                               PricewaterhouseCoopers LLP

Indianapolis, Indiana
April 25, 2000



<TABLE>
<CAPTION>
          CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "F"
     ALGER AMERICAN - GROWTH
         INDIVIDUAL & GROUP PROSPECTUS - CONSECO ADVANTAGE
       AVERAGE ANNUAL TOTAL RETURN
12/31/1999







TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245


G:\accting\SEPARATE\blazzard\Fcvic\[Alg1299.xls]A






- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------
                      Accumulated         Unit Value   Accumulated
                         Units     Year ofFor Annual  Units Deducted   Total                 Total    Surrender
  End of      Unit     Purchased   Admin   Admin Fee    For Annual     Accum    12/31/1999   Accum     Charge   Surrender
    Qtr      Value    For $1,000    Fee        -$0.47   Admin Fee      Units   Unit Value    Value      Calc     Charge
- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------

<S>         <C>             <C>     <C>     <C>                <C>      <C>      <C>         <C>      <C>    <C>    <C>
   1998     13.912974       71.875  1998    13.912974         -0.034    71.841   18.349209   1,318.23 90 % X 7%    -83.05
  Incept    10.000000      100.000  N/A             0          0.000    99.966   18.349209   1,834.30 90 % X 7%   -115.56


                        -----------------------------
                        -----------------------------
                          Initials        Date
                        -----------------------------
                        -----------------------------
              Prepared by:
                        -----------------------------
                        -----------------------------
              Approved by:
                        -----------------------------
                        -----------------------------

                                           17-Apr-00
                                         02:29:36 PM

- -----------------------------------------------------
- -----------------------------------------------------
 Total Accum            Value after  Average Annual
 Value after    Full    Deduction for Total Return
Deduction for Surrender  Admin Fee           n
 Surr Charge  Admin Fee    (ERV)      P(1+T) = ERV
- -----------------------------------------------------
- -----------------------------------------------------

     1,235.18     -0.47     1,234.71          23.47%
     1,718.74      0.00     1,718.74          33.18%












          CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "F"
    ALGER AMERICAN - LEVERAGED
         INDIVIDUAL & GROUP PROSPECTUS - CONSECO ADVANTAGE
       AVERAGE ANNUAL TOTAL RETURN
12/31/1999







TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245


G:\accting\SEPARATE\blazzard\Fcvic\[Alg1299.xls]B






- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------
                      Accumulated         Unit Value   Accumulated
                         Units     Year ofFor Annual  Units Deducted   Total                 Total    Surrender
  End of      Unit     Purchased   Admin   Admin Fee    For Annual     Accum    12/31/1999   Accum     Charge   Surrender
    Qtr      Value    For $1,000    Fee        -$0.47   Admin Fee      Units   Unit Value    Value      Calc     Charge
- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------

   1998     14.867397       67.261  1998    14.867397         -0.032    67.229   26.105651   1,755.07 90 % X 7%   -110.57
  Incept    10.000000      100.000  N/A             0          0.000    99.968   26.105651   2,609.74 90 % X 7%   -164.41



                        -----------------------------
                        -----------------------------
                          Initials        Date
                        -----------------------------
                        -----------------------------
              Prepared by:
                        -----------------------------
                        -----------------------------
              Approved by:
                        -----------------------------
                        -----------------------------

                                           17-Apr-00
                                         02:29:52 PM

- -----------------------------------------------------
- -----------------------------------------------------
 Total Accum            Value after  Average Annual
 Value after    Full    Deduction for Total Return
Deduction for Surrender  Admin Fee           n
 Surr Charge  Admin Fee    (ERV)      P(1+T) = ERV
- -----------------------------------------------------
- -----------------------------------------------------

     1,644.50     -0.47     1,644.03          64.40%
     2,445.33      0.00     2,445.33          60.50%












          CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "F"
     ALGER AMERICAN - MID CAP
         INDIVIDUAL & GROUP PROSPECTUS - CONSECO ADVANTAGE
       AVERAGE ANNUAL TOTAL RETURN
12/31/1999







TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245


G:\accting\SEPARATE\blazzard\Fcvic\[Alg1299.xls]C






- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------
                      Accumulated         Unit Value   Accumulated
                         Units     Year ofFor Annual  Units Deducted   Total                 Total    Surrender
  End of      Unit     Purchased   Admin   Admin Fee    For Annual     Accum    12/31/1999   Accum     Charge   Surrender
    Qtr      Value    For $1,000    Fee        -$0.47   Admin Fee      Units   Unit Value    Value      Calc     Charge
- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------

   1998     12.390612       80.706  1998    12.390612         -0.038    80.668   16.109755   1,299.54 90 % X 7%    -81.87
  Incept    10.000000      100.000  N/A             0          0.000    99.962   16.109755   1,610.36 90 % X 7%   -101.45



                        -----------------------------
                        -----------------------------
                          Initials        Date
                        -----------------------------
                        -----------------------------
              Prepared by:
                        -----------------------------
                        -----------------------------
              Approved by:
                        -----------------------------
                        -----------------------------

                                           17-Apr-00
                                         02:29:52 PM

- -----------------------------------------------------
- -----------------------------------------------------
 Total Accum            Value after  Average Annual
 Value after    Full    Deduction for Total Return
Deduction for Surrender  Admin Fee           n
 Surr Charge  Admin Fee    (ERV)      P(1+T) = ERV
- -----------------------------------------------------
- -----------------------------------------------------

     1,217.67     -0.47     1,217.20          21.72%
     1,508.91      0.00     1,508.91          24.32%











          CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "F"
    ALGER AMERICAN - SMALL CAP
         INDIVIDUAL & GROUP PROSPECTUS - CONSECO ADVANTAGE
       AVERAGE ANNUAL TOTAL RETURN
12/31/1999







TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245


G:\accting\SEPARATE\blazzard\Fcvic\[Alg1299.xls]D






- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------
                      Accumulated         Unit Value   Accumulated
                         Units     Year ofFor Annual  Units Deducted   Total                 Total    Surrender
  End of      Unit     Purchased   Admin   Admin Fee    For Annual     Accum    12/31/1999   Accum     Charge   Surrender
    Qtr      Value    For $1,000    Fee        -$0.47   Admin Fee      Units   Unit Value    Value      Calc     Charge
- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------

   1998     11.196182       89.316  1998    11.196182         -0.042    89.274   15.834233   1,413.59 90 % X 7%    -89.06
  Incept    10.000000      100.000  N/A             0          0.000    99.958   15.834233   1,582.76 90 % X 7%    -99.71


                        -----------------------------
                        -----------------------------
                          Initials        Date
                        -----------------------------
                        -----------------------------
              Prepared by:
                        -----------------------------
                        -----------------------------
              Approved by:
                        -----------------------------
                        -----------------------------

                                           17-Apr-00
                                         02:29:52 PM

- -----------------------------------------------------
- -----------------------------------------------------
 Total Accum            Value after  Average Annual
 Value after    Full    Deduction for Total Return
Deduction for Surrender  Admin Fee           n
 Surr Charge  Admin Fee    (ERV)      P(1+T) = ERV
- -----------------------------------------------------
- -----------------------------------------------------

     1,324.53     -0.47     1,324.06          32.41%
     1,483.05      0.00     1,483.05          23.19%













          CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "F"
    AMERICAN - INCOME & GROWTH
         INDIVIDUAL & GROUP PROSPECTUS - CONSECO ADVANTAGE
       AVERAGE ANNUAL TOTAL RETURN
12/31/1999







TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245


G:\accting\SEPARATE\GARCO\CONADV\SEC\[AM1299.XLS]A






- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------
                      Accumulated         Unit Value   Accumulated
                         Units     Year ofFor Annual  Units Deducted   Total                 Total    Surrender
  End of      Unit     Purchased   Admin   Admin Fee    For Annual     Accum    12/31/1999   Accum     Charge   Surrender
    Qtr      Value    For $1,000    Fee        -$0.47   Admin Fee      Units   Unit Value    Value      Calc     Charge
- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------

   1998     12.058202       82.931  1998    12.058202         -0.039    82.892    14.03334   1,163.25 90 % X 7%    -73.28
  Incept    10.000000      100.000  N/A             0          0.000    99.961    14.03334   1,402.79 90 % X 7%    -88.38


                        -----------------------------
                        -----------------------------
                          Initials        Date
                        -----------------------------
                        -----------------------------
              Prepared by:
                        -----------------------------
                        -----------------------------
              Approved by:
                        -----------------------------
                        -----------------------------

                                           17-Apr-00
                                         02:33:12 PM

- -----------------------------------------------------
- -----------------------------------------------------
 Total Accum            Value after  Average Annual
 Value after    Full    Deduction for Total Return
Deduction for Surrender  Admin Fee           n
 Surr Charge  Admin Fee    (ERV)      P(1+T) = ERV
- -----------------------------------------------------
- -----------------------------------------------------

     1,089.97     -0.47     1,089.50           8.95%
     1,314.41      0.00     1,314.41          15.56%














          CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "F"
     AMERICAN - INTERNATIONAL
         INDIVIDUAL & GROUP PROSPECTUS - CONSECO ADVANTAGE
       AVERAGE ANNUAL TOTAL RETURN
12/31/1999







TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245


G:\accting\SEPARATE\GARCO\CONADV\SEC\[AM1299.XLS]B






- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------
                      Accumulated         Unit Value   Accumulated
                         Units     Year ofFor Annual  Units Deducted   Total                 Total    Surrender
  End of      Unit     Purchased   Admin   Admin Fee    For Annual     Accum    12/31/1999   Accum     Charge   Surrender
    Qtr      Value    For $1,000    Fee        -$0.47   Admin Fee      Units   Unit Value    Value      Calc     Charge
- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------

   1998     11.110331       90.006  1998    11.110331         -0.042    89.964   17.972904   1,616.91 90 % X 7%   -101.87
  Incept    10.000000      100.000  N/A             0          0.000    99.958   17.972904   1,796.53 90 % X 7%   -113.18




                        -----------------------------
                        -----------------------------
                          Initials        Date
                        -----------------------------
                        -----------------------------
              Prepared by:
                        -----------------------------
                        -----------------------------
              Approved by:
                        -----------------------------
                        -----------------------------

                                           17-Apr-00
                                         02:33:12 PM

- -----------------------------------------------------
- -----------------------------------------------------
 Total Accum            Value after  Average Annual
 Value after    Full    Deduction for Total Return
Deduction for Surrender  Admin Fee           n
 Surr Charge  Admin Fee    (ERV)      P(1+T) = ERV
- -----------------------------------------------------
- -----------------------------------------------------

     1,515.04     -0.47     1,514.57          51.46%
     1,683.35      0.00     1,683.35          31.73%















          CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "F"
  AMERICAN - VALUE
         INDIVIDUAL & GROUP PROSPECTUS - CONSECO ADVANTAGE
       AVERAGE ANNUAL TOTAL RETURN
12/31/1999







TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245


G:\accting\SEPARATE\GARCO\CONADV\SEC\[AM1299.XLS]C






- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------
                      Accumulated         Unit Value   Accumulated
                         Units     Year ofFor Annual  Units Deducted   Total                 Total    Surrender
  End of      Unit     Purchased   Admin   Admin Fee    For Annual     Accum    12/31/1999   Accum     Charge   Surrender
    Qtr      Value    For $1,000    Fee        -$0.47   Admin Fee      Units   Unit Value    Value      Calc     Charge
- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------

   1998     10.217429       97.872  1998    10.217429         -0.046    97.826    9.989754     977.26 90 % X 7%    -61.57
  Incept    10.000000      100.000  N/A             0          0.000    99.954    9.989754     998.52 90 % X 7%    -62.91




                        -----------------------------
                        -----------------------------
                          Initials        Date
                        -----------------------------
                        -----------------------------
              Prepared by:
                        -----------------------------
                        -----------------------------
              Approved by:
                        -----------------------------
                        -----------------------------

                                           17-Apr-00
                                         02:33:12 PM

- -----------------------------------------------------
- -----------------------------------------------------
 Total Accum            Value after  Average Annual
 Value after    Full    Deduction for Total Return
Deduction for Surrender  Admin Fee           n
 Surr Charge  Admin Fee    (ERV)      P(1+T) = ERV
- -----------------------------------------------------
- -----------------------------------------------------

       915.69     -0.47       915.22          -8.48%
       935.61      0.00       935.61          -3.46%









          CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "F"
  BERGER - GROWTH
         INDIVIDUAL & GROUP PROSPECTUS - CONSECO ADVANTAGE
       AVERAGE ANNUAL TOTAL RETURN
12/31/1999







TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245


G:\accting\SEPARATE\GARCO\CONADV\SEC\[Ber1299.XLS]A






- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------
                      Accumulated         Unit Value   Accumulated
                         Units     Year ofFor Annual  Units Deducted   Total                 Total    Surrender
  End of      Unit     Purchased   Admin   Admin Fee    For Annual     Accum    12/31/1999   Accum     Charge   Surrender
    Qtr      Value    For $1,000    Fee        -$0.47   Admin Fee      Units   Unit Value    Value      Calc     Charge
- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------

   1998     10.69441        93.507  1998     10.69441         -0.044    93.463   15.727365   1,469.93 90 % X 7%    -92.61
  Incept    10.000000      100.000  N/A             0          0.000    99.956   15.727365   1,572.05 90 % X 7%    -99.04



                        -----------------------------
                        -----------------------------
                          Initials        Date
                        -----------------------------
                        -----------------------------
              Prepared by:
                        -----------------------------
                        -----------------------------
              Approved by:
                        -----------------------------
                        -----------------------------

                                           17-Apr-00
                                         04:30:28 PM

- -----------------------------------------------------
- -----------------------------------------------------
 Total Accum            Value after  Average Annual
 Value after    Full    Deduction for Total Return
Deduction for Surrender  Admin Fee           n
 Surr Charge  Admin Fee    (ERV)      P(1+T) = ERV
- -----------------------------------------------------
- -----------------------------------------------------

     1,377.32     -0.47     1,376.85          37.69%
     1,473.01      0.00     1,473.01          22.74%













          CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "F"
       BERGER - BIAM INT'L
         INDIVIDUAL & GROUP PROSPECTUS - CONSECO ADVANTAGE
       AVERAGE ANNUAL TOTAL RETURN
12/31/1999







TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245


G:\accting\SEPARATE\GARCO\CONADV\SEC\[Ber1299.XLS]B






- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------
                      Accumulated         Unit Value   Accumulated
                         Units     Year ofFor Annual  Units Deducted   Total                 Total    Surrender
  End of      Unit     Purchased   Admin   Admin Fee    For Annual     Accum    12/31/1999   Accum     Charge   Surrender
    Qtr      Value    For $1,000    Fee        -$0.47   Admin Fee      Units   Unit Value    Value      Calc     Charge
- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------

   1998     10.805593       92.545  1998    10.805593         -0.043    92.502   14.002359   1,295.24 90 % X 7%    -81.60
  Incept    10.000000      100.000  N/A             0          0.000    99.957   14.002359   1,399.63 90 % X 7%    -88.18


                        -----------------------------
                        -----------------------------
                          Initials        Date
                        -----------------------------
                        -----------------------------
              Prepared by:
                        -----------------------------
                        -----------------------------
              Approved by:
                        -----------------------------
                        -----------------------------

                                           17-Apr-00
                                         04:30:28 PM

- -----------------------------------------------------
- -----------------------------------------------------
 Total Accum            Value after  Average Annual
 Value after    Full    Deduction for Total Return
Deduction for Surrender  Admin Fee           n
 Surr Charge  Admin Fee    (ERV)      P(1+T) = ERV
- -----------------------------------------------------
- -----------------------------------------------------

     1,213.64     -0.47     1,213.17          21.32%
     1,311.45      0.00     1,311.45          15.43%











          CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "F"
     BERGER - GROWTH & INCOME
         INDIVIDUAL & GROUP PROSPECTUS - CONSECO ADVANTAGE
       AVERAGE ANNUAL TOTAL RETURN
12/31/1999







TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245


G:\accting\SEPARATE\GARCO\CONADV\SEC\[Ber1299.XLS]C






- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------
                      Accumulated         Unit Value   Accumulated
                         Units     Year ofFor Annual  Units Deducted   Total                 Total    Surrender
  End of      Unit     Purchased   Admin   Admin Fee    For Annual     Accum    12/31/1999   Accum     Charge   Surrender
    Qtr      Value    For $1,000    Fee        -$0.47   Admin Fee      Units   Unit Value    Value      Calc     Charge
- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------

   1998     12.236958       81.720  1998    12.236958         -0.038    81.682   19.192747   1,567.69 90 % X 7%    -98.76
  Incept    10.000000      100.000  N/A             0          0.000    99.962   19.192747   1,918.54 90 % X 7%   -120.87




                        -----------------------------
                        -----------------------------
                          Initials        Date
                        -----------------------------
                        -----------------------------
              Prepared by:
                        -----------------------------
                        -----------------------------
              Approved by:
                        -----------------------------
                        -----------------------------

                                           17-Apr-00
                                         04:30:28 PM

- -----------------------------------------------------
- -----------------------------------------------------
 Total Accum            Value after  Average Annual
 Value after    Full    Deduction for Total Return
Deduction for Surrender  Admin Fee           n
 Surr Charge  Admin Fee    (ERV)      P(1+T) = ERV
- -----------------------------------------------------
- -----------------------------------------------------

     1,468.93     -0.47     1,468.46          46.85%
     1,797.67      0.00     1,797.67          36.39%












          CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "F"
      BERGER - SMALL COMPANY
         INDIVIDUAL & GROUP PROSPECTUS - CONSECO ADVANTAGE
       AVERAGE ANNUAL TOTAL RETURN
12/31/1999







TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245


G:\accting\SEPARATE\GARCO\CONADV\SEC\[Ber1299.XLS]D






- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------
                      Accumulated         Unit Value   Accumulated
                         Units     Year ofFor Annual  Units Deducted   Total                 Total    Surrender
  End of      Unit     Purchased   Admin   Admin Fee    For Annual     Accum    12/31/1999   Accum     Charge   Surrender
    Qtr      Value    For $1,000    Fee        -$0.47   Admin Fee      Units   Unit Value    Value      Calc     Charge
- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------

   1998     9.799291       102.048  1998     9.799291         -0.048   102.000   18.500508   1,887.05 90 % X 7%   -118.88
  Incept    10.000000      100.000  N/A             0          0.000    99.952   18.500508   1,849.16 90 % X 7%   -116.50




                        -----------------------------
                        -----------------------------
                          Initials        Date
                        -----------------------------
                        -----------------------------
              Prepared by:
                        -----------------------------
                        -----------------------------
              Approved by:
                        -----------------------------
                        -----------------------------

                                           17-Apr-00
                                         04:30:28 PM

- -----------------------------------------------------
- -----------------------------------------------------
 Total Accum            Value after  Average Annual
 Value after    Full    Deduction for Total Return
Deduction for Surrender  Admin Fee           n
 Surr Charge  Admin Fee    (ERV)      P(1+T) = ERV
- -----------------------------------------------------
- -----------------------------------------------------

     1,768.17     -0.47     1,767.70          76.77%
     1,732.66      0.00     1,732.66          33.75%











          CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "F"
   CST - BALANCED
         INDIVIDUAL & GROUP PROSPECTUS - CONSECO ADVANTAGE
       AVERAGE ANNUAL TOTAL RETURN
12/31/1999







TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245


G:\accting\SEPARATE\GARCO\CONADV\SEC\[CST1299.xls]A






- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------
                      Accumulated         Unit Value   Accumulated
                         Units     Year ofFor Annual  Units Deducted   Total                 Total    Surrender
  End of      Unit     Purchased   Admin   Admin Fee    For Annual     Accum    12/31/1999   Accum     Charge   Surrender
    Qtr      Value    For $1,000    Fee        -$0.47   Admin Fee      Units   Unit Value    Value      Calc     Charge
- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------

   1998     10.510299       95.145  1998    10.510299         -0.045    95.100   13.562053   1,289.76 90 % X 7%    -81.25
  Incept    10.000000      100.000  N/A             0          0.000    99.955   13.562053   1,355.60 90 % X 7%    -85.40




                        -----------------------------
                        -----------------------------
                          Initials        Date
                        -----------------------------
                        -----------------------------
              Prepared by:
                        -----------------------------
                        -----------------------------
              Approved by:
                        -----------------------------
                        -----------------------------

                                           17-Apr-00
                                         04:31:50 PM

- -----------------------------------------------------
- -----------------------------------------------------
 Total Accum            Value after  Average Annual
 Value after    Full    Deduction for Total Return
Deduction for Surrender  Admin Fee           n
 Surr Charge  Admin Fee    (ERV)      P(1+T) = ERV
- -----------------------------------------------------
- -----------------------------------------------------

     1,208.51     -0.47     1,208.04          20.80%
     1,270.20      0.00     1,270.20          13.49%








          CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "F"
    CST - EQUITY
         INDIVIDUAL & GROUP PROSPECTUS - CONSECO ADVANTAGE
       AVERAGE ANNUAL TOTAL RETURN
12/31/1999







TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245


G:\accting\SEPARATE\GARCO\CONADV\SEC\[CST1299.xls]B






- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------
                      Accumulated         Unit Value   Accumulated
                         Units     Year ofFor Annual  Units Deducted   Total                 Total    Surrender
  End of      Unit     Purchased   Admin   Admin Fee    For Annual     Accum    12/31/1999   Accum     Charge   Surrender
    Qtr      Value    For $1,000    Fee        -$0.47   Admin Fee      Units   Unit Value    Value      Calc     Charge
- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------

   1998     10.87803        91.928  1998     10.87803         -0.043    91.885   16.012935   1,471.35 90 % X 7%    -92.70
  Incept    10.000000      100.000  N/A             0          0.000    99.957   16.012935   1,600.60 90 % X 7%   -100.84



                        -----------------------------
                        -----------------------------
                          Initials        Date
                        -----------------------------
                        -----------------------------
              Prepared by:
                        -----------------------------
                        -----------------------------
              Approved by:
                        -----------------------------
                        -----------------------------

                                           17-Apr-00
                                         04:31:50 PM

- -----------------------------------------------------
- -----------------------------------------------------
 Total Accum            Value after  Average Annual
 Value after    Full    Deduction for Total Return
Deduction for Surrender  Admin Fee           n
 Surr Charge  Admin Fee    (ERV)      P(1+T) = ERV
- -----------------------------------------------------
- -----------------------------------------------------

     1,378.65     -0.47     1,378.18          37.82%
     1,499.76      0.00     1,499.76          23.92%









          CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "F"
        CST - FIXED INCOME
         INDIVIDUAL & GROUP PROSPECTUS - CONSECO ADVANTAGE
       AVERAGE ANNUAL TOTAL RETURN
12/31/1999







TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245


G:\accting\SEPARATE\GARCO\CONADV\SEC\[CST1299.xls]C






- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------
                      Accumulated         Unit Value   Accumulated
                         Units     Year ofFor Annual  Units Deducted   Total                 Total    Surrender
  End of      Unit     Purchased   Admin   Admin Fee    For Annual     Accum    12/31/1999   Accum     Charge   Surrender
    Qtr      Value    For $1,000    Fee        -$0.47   Admin Fee      Units   Unit Value    Value      Calc     Charge
- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------

   1998     10.39202        96.228  1998     10.39202         -0.045    96.183   10.207736     981.81 90 % X 7%    -61.85
  Incept    10.000000      100.000  N/A             0          0.000    99.955   10.207736   1,020.31 90 % X 7%    -64.28





                        -----------------------------
                        -----------------------------
                          Initials        Date
                        -----------------------------
                        -----------------------------
              Prepared by:
                        -----------------------------
                        -----------------------------
              Approved by:
                        -----------------------------
                        -----------------------------

                                           17-Apr-00
                                         04:31:50 PM

- -----------------------------------------------------
- -----------------------------------------------------
 Total Accum            Value after  Average Annual
 Value after    Full    Deduction for Total Return
Deduction for Surrender  Admin Fee           n
 Surr Charge  Admin Fee    (ERV)      P(1+T) = ERV
- -----------------------------------------------------
- -----------------------------------------------------

       919.96     -0.47       919.49          -8.05%
       956.03      0.00       956.03          -2.35%






          CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "F"
   CST - GOVERNMENT SECURITIES
         INDIVIDUAL & GROUP PROSPECTUS - CONSECO ADVANTAGE
       AVERAGE ANNUAL TOTAL RETURN
12/31/1999







TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245


G:\accting\SEPARATE\GARCO\CONADV\SEC\[CST1299.xls]D






- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------
                      Accumulated         Unit Value   Accumulated
                         Units     Year ofFor Annual  Units Deducted   Total                 Total    Surrender
  End of      Unit     Purchased   Admin   Admin Fee    For Annual     Accum    12/31/1999   Accum     Charge   Surrender
    Qtr      Value    For $1,000    Fee        -$0.47   Admin Fee      Units   Unit Value    Value      Calc     Charge
- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------

   1998     10.479885       95.421  1998    10.479885         -0.045    95.376    10.07908     961.30 90 % X 7%    -60.56
  Incept    10.000000      100.000  N/A             0          0.000    99.955    10.07908   1,007.46 90 % X 7%    -63.47



                        -----------------------------
                        -----------------------------
                          Initials        Date
                        -----------------------------
                        -----------------------------
              Prepared by:
                        -----------------------------
                        -----------------------------
              Approved by:
                        -----------------------------
                        -----------------------------

                                           17-Apr-00
                                         04:31:50 PM

- -----------------------------------------------------
- -----------------------------------------------------
 Total Accum            Value after  Average Annual
 Value after    Full    Deduction for Total Return
Deduction for Surrender  Admin Fee           n
 Surr Charge  Admin Fee    (ERV)      P(1+T) = ERV
- -----------------------------------------------------
- -----------------------------------------------------

       900.74     -0.47       900.27          -9.97%
       943.99      0.00       943.99          -3.00%









          CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "F"
        CST - MONEY MARKET
         INDIVIDUAL & GROUP PROSPECTUS - CONSECO ADVANTAGE
       AVERAGE ANNUAL TOTAL RETURN
12/31/1999







TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245


G:\accting\SEPARATE\GARCO\CONADV\SEC\[CST1299.xls]E






- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------
                      Accumulated         Unit Value   Accumulated
                         Units     Year ofFor Annual  Units Deducted   Total                 Total    Surrender
  End of      Unit     Purchased   Admin   Admin Fee    For Annual     Accum    12/31/1999   Accum     Charge   Surrender
    Qtr      Value    For $1,000    Fee        -$0.47   Admin Fee      Units   Unit Value    Value      Calc     Charge
- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------

   1998     10.335375       96.755  1998    10.335375         -0.045    96.710   10.689683   1,033.79 90 % X 7%    -65.13
  Incept    10.000000      100.000  N/A             0          0.000    99.955   10.689683   1,068.48 90 % X 7%    -67.31



                        -----------------------------
                        -----------------------------
                          Initials        Date
                        -----------------------------
                        -----------------------------
              Prepared by:
                        -----------------------------
                        -----------------------------
              Approved by:
                        -----------------------------
                        -----------------------------

                                           17-Apr-00
                                         04:31:50 PM

- -----------------------------------------------------
- -----------------------------------------------------
 Total Accum            Value after  Average Annual
 Value after    Full    Deduction for Total Return
Deduction for Surrender  Admin Fee           n
 Surr Charge  Admin Fee    (ERV)      P(1+T) = ERV
- -----------------------------------------------------
- -----------------------------------------------------

       968.66     -0.47       968.19          -3.18%
     1,001.17      0.00     1,001.17           0.06%










          CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "F"
   DREYFUS - DISCIPLINED STOCK
         INDIVIDUAL & GROUP PROSPECTUS - CONSECO ADVANTAGE
       AVERAGE ANNUAL TOTAL RETURN
12/31/1999







TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245


G:\accting\SEPARATE\GARCO\CONADV\SEC\[Dry1299.XLS]A






- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------
                      Accumulated         Unit Value   Accumulated
                         Units     Year ofFor Annual  Units Deducted   Total                 Total    Surrender
  End of      Unit     Purchased   Admin   Admin Fee    For Annual     Accum    12/31/1999   Accum     Charge   Surrender
    Qtr      Value    For $1,000    Fee        -$0.47   Admin Fee      Units   Unit Value    Value      Calc     Charge
- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------

   1998     10.726492       93.227  1998    10.726492         -0.044    93.183   12.534297   1,167.99 90 % X 7%    -73.58
  Incept    10.000000      100.000  N/A             0          0.000    99.956   12.534297   1,252.88 90 % X 7%    -78.93




                        -----------------------------
                        -----------------------------
                          Initials        Date
                        -----------------------------
                        -----------------------------
              Prepared by:
                        -----------------------------
                        -----------------------------
              Approved by:
                        -----------------------------
                        -----------------------------

                                           17-Apr-00
                                         04:33:10 PM

- -----------------------------------------------------
- -----------------------------------------------------
 Total Accum            Value after  Average Annual
 Value after    Full    Deduction for Total Return
Deduction for Surrender  Admin Fee           n
 Surr Charge  Admin Fee    (ERV)      P(1+T) = ERV
- -----------------------------------------------------
- -----------------------------------------------------

     1,094.41     -0.47     1,093.94           9.39%
     1,173.95      0.00     1,173.95           8.86%








          CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "F"
      DREYFUS - INTERNATIONAL VALUE
         INDIVIDUAL & GROUP PROSPECTUS - CONSECO ADVANTAGE
       AVERAGE ANNUAL TOTAL RETURN
12/31/1999







TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245


G:\accting\SEPARATE\GARCO\CONADV\SEC\[Dry1299.XLS]B






- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------
                      Accumulated         Unit Value   Accumulated
                         Units     Year ofFor Annual  Units Deducted   Total                 Total    Surrender
  End of      Unit     Purchased   Admin   Admin Fee    For Annual     Accum    12/31/1999   Accum     Charge   Surrender
    Qtr      Value    For $1,000    Fee        -$0.47   Admin Fee      Units   Unit Value    Value      Calc     Charge
- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------

   1998     9.423371       106.119  1998     9.423371         -0.050   106.069   11.882741   1,260.39 90 % X 7%    -79.40
  Incept    10.000000      100.000  N/A             0          0.000    99.950   11.882741   1,187.68 90 % X 7%    -74.82



                        -----------------------------
                        -----------------------------
                          Initials        Date
                        -----------------------------
                        -----------------------------
              Prepared by:
                        -----------------------------
                        -----------------------------
              Approved by:
                        -----------------------------
                        -----------------------------

                                           17-Apr-00
                                         04:33:10 PM

- -----------------------------------------------------
- -----------------------------------------------------
 Total Accum            Value after  Average Annual
 Value after    Full    Deduction for Total Return
Deduction for Surrender  Admin Fee           n
 Surr Charge  Admin Fee    (ERV)      P(1+T) = ERV
- -----------------------------------------------------
- -----------------------------------------------------

     1,180.99     -0.47     1,180.52          18.05%
     1,112.86      0.00     1,112.86           5.82%











          CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "F"
        DREYFUS - SOCIALLY RESPONSIBLE GROWTH
         INDIVIDUAL & GROUP PROSPECTUS - CONSECO ADVANTAGE
       AVERAGE ANNUAL TOTAL RETURN
12/31/1999







TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245


G:\accting\SEPARATE\GARCO\CONADV\SEC\[Dry1299.XLS]C






- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------
                      Accumulated         Unit Value   Accumulated
                         Units     Year ofFor Annual  Units Deducted   Total                 Total    Surrender
  End of      Unit     Purchased   Admin   Admin Fee    For Annual     Accum    12/31/1999   Accum     Charge   Surrender
    Qtr      Value    For $1,000    Fee        -$0.47   Admin Fee      Units   Unit Value    Value      Calc     Charge
- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------

   1998     12.260875       81.560  1998    12.260875         -0.038    81.522   15.727365   1,282.12 90 % X 7%    -80.77
  Incept    10.000000      100.000  N/A             0          0.000    99.962   15.727365   1,572.13 90 % X 7%    -99.04





                        -----------------------------
                        -----------------------------
                          Initials        Date
                        -----------------------------
                        -----------------------------
              Prepared by:
                        -----------------------------
                        -----------------------------
              Approved by:
                        -----------------------------
                        -----------------------------

                                           17-Apr-00
                                         04:33:10 PM

- -----------------------------------------------------
- -----------------------------------------------------
 Total Accum            Value after  Average Annual
 Value after    Full    Deduction for Total Return
Deduction for Surrender  Admin Fee           n
 Surr Charge  Admin Fee    (ERV)      P(1+T) = ERV
- -----------------------------------------------------
- -----------------------------------------------------

     1,201.35     -0.47     1,200.88          20.09%
     1,473.09      0.00     1,473.09          22.75%









          CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "F"
      DREYFUS - STOCK INDEX
         INDIVIDUAL & GROUP PROSPECTUS - CONSECO ADVANTAGE
       AVERAGE ANNUAL TOTAL RETURN
12/31/1999







TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245


G:\accting\SEPARATE\GARCO\CONADV\SEC\[Dry1299.XLS]D






- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------
                      Accumulated         Unit Value   Accumulated
                         Units     Year ofFor Annual  Units Deducted   Total                 Total    Surrender
  End of      Unit     Purchased   Admin   Admin Fee    For Annual     Accum    12/31/1999   Accum     Charge   Surrender
    Qtr      Value    For $1,000    Fee        -$0.47   Admin Fee      Units   Unit Value    Value      Calc     Charge
- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------

   1998     12.119694       82.510  1998    12.119694         -0.039    82.471   14.413769   1,188.72 90 % X 7%    -74.89
  Incept    10.000000      100.000  N/A             0          0.000    99.961   14.413769   1,440.82 90 % X 7%    -90.77





                        -----------------------------
                        -----------------------------
                          Initials        Date
                        -----------------------------
                        -----------------------------
              Prepared by:
                        -----------------------------
                        -----------------------------
              Approved by:
                        -----------------------------
                        -----------------------------

                                           17-Apr-00
                                         04:33:10 PM

- -----------------------------------------------------
- -----------------------------------------------------
 Total Accum            Value after  Average Annual
 Value after    Full    Deduction for Total Return
Deduction for Surrender  Admin Fee           n
 Surr Charge  Admin Fee    (ERV)      P(1+T) = ERV
- -----------------------------------------------------
- -----------------------------------------------------

     1,113.83     -0.47     1,113.36          11.34%
     1,350.05      0.00     1,350.05          17.21%










          CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "F"
      FEDERATED - HIGH INCOME BOND
         INDIVIDUAL & GROUP PROSPECTUS - CONSECO ADVANTAGE
       AVERAGE ANNUAL TOTAL RETURN
12/31/1999







TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245


G:\accting\SEPARATE\GARCO\CONADV\SEC\[Fed1299.XLS]A






- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------
                      Accumulated         Unit Value   Accumulated
                         Units     Year ofFor Annual  Units Deducted   Total                 Total    Surrender
  End of      Unit     Purchased   Admin   Admin Fee    For Annual     Accum    12/31/1999   Accum     Charge   Surrender
    Qtr      Value    For $1,000    Fee        -$0.47   Admin Fee      Units   Unit Value    Value      Calc     Charge
- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------

   1998     9.906275       100.946  1998     9.906275         -0.047   100.899    9.993764   1,008.36 90 % X 7%    -63.53
  Incept    10.000000      100.000  N/A             0          0.000    99.953    9.993764     998.90 90 % X 7%    -62.93



                        -----------------------------
                        -----------------------------
                          Initials        Date
                        -----------------------------
                        -----------------------------
              Prepared by:
                        -----------------------------
                        -----------------------------
              Approved by:
                        -----------------------------
                        -----------------------------

                                           17-Apr-00
                                         04:34:30 PM

- -----------------------------------------------------
- -----------------------------------------------------
 Total Accum            Value after  Average Annual
 Value after    Full    Deduction for Total Return
Deduction for Surrender  Admin Fee           n
 Surr Charge  Admin Fee    (ERV)      P(1+T) = ERV
- -----------------------------------------------------
- -----------------------------------------------------

       944.83     -0.47       944.36          -5.56%
       935.97      0.00       935.97          -3.44%










          CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "F"
     FEDERATED - INT'L EQUITY
         INDIVIDUAL & GROUP PROSPECTUS - CONSECO ADVANTAGE
       AVERAGE ANNUAL TOTAL RETURN
12/31/1999







TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245


G:\accting\SEPARATE\GARCO\CONADV\SEC\[Fed1299.XLS]B






- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------
                      Accumulated         Unit Value   Accumulated
                         Units     Year ofFor Annual  Units Deducted   Total                 Total    Surrender
  End of      Unit     Purchased   Admin   Admin Fee    For Annual     Accum    12/31/1999   Accum     Charge   Surrender
    Qtr      Value    For $1,000    Fee        -$0.47   Admin Fee      Units   Unit Value    Value      Calc     Charge
- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------

   1998     11.457418       87.280  1998    11.457418         -0.041    87.239   20.888997   1,822.33 90 % X 7%   -114.81
  Incept    10.000000      100.000  N/A             0          0.000    99.959   20.888997   2,088.04 90 % X 7%   -131.55



                        -----------------------------
                        -----------------------------
                          Initials        Date
                        -----------------------------
                        -----------------------------
              Prepared by:
                        -----------------------------
                        -----------------------------
              Approved by:
                        -----------------------------
                        -----------------------------

                                           17-Apr-00
                                         04:34:30 PM

- -----------------------------------------------------
- -----------------------------------------------------
 Total Accum            Value after  Average Annual
 Value after    Full    Deduction for Total Return
Deduction for Surrender  Admin Fee           n
 Surr Charge  Admin Fee    (ERV)      P(1+T) = ERV
- -----------------------------------------------------
- -----------------------------------------------------

     1,707.52     -0.47     1,707.05          70.71%
     1,956.49      0.00     1,956.49          42.63%








          CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "F"
       FEDERATED - UTILITY
         INDIVIDUAL & GROUP PROSPECTUS - CONSECO ADVANTAGE
       AVERAGE ANNUAL TOTAL RETURN
12/31/1999







TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245


G:\accting\SEPARATE\GARCO\CONADV\SEC\[Fed1299.XLS]C






- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------
                      Accumulated         Unit Value   Accumulated
                         Units     Year ofFor Annual  Units Deducted   Total                 Total    Surrender
  End of      Unit     Purchased   Admin   Admin Fee    For Annual     Accum    12/31/1999   Accum     Charge   Surrender
    Qtr      Value    For $1,000    Fee        -$0.47   Admin Fee      Units   Unit Value    Value      Calc     Charge
- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------

   1998     11.387984       87.812  1998    11.387984         -0.041    87.771   11.419878   1,002.33 90 % X 7%    -63.15
  Incept    10.000000      100.000  N/A             0          0.000    99.959   11.419878   1,141.52 90 % X 7%    -71.92



                        -----------------------------
                        -----------------------------
                          Initials        Date
                        -----------------------------
                        -----------------------------
              Prepared by:
                        -----------------------------
                        -----------------------------
              Approved by:
                        -----------------------------
                        -----------------------------

                                           17-Apr-00
                                         04:34:30 PM

- -----------------------------------------------------
- -----------------------------------------------------
 Total Accum            Value after  Average Annual
 Value after    Full    Deduction for Total Return
Deduction for Surrender  Admin Fee           n
 Surr Charge  Admin Fee    (ERV)      P(1+T) = ERV
- -----------------------------------------------------
- -----------------------------------------------------

       939.18     -0.47       938.71          -6.13%
     1,069.60      0.00     1,069.60           3.62%







          CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "F"
       INVESCO - HIGH YIELD
         INDIVIDUAL & GROUP PROSPECTUS - CONSECO ADVANTAGE
       AVERAGE ANNUAL TOTAL RETURN
12/31/1999







TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245


G:\accting\SEPARATE\GARCO\CONADV\SEC\[INV1299.XLS]A






- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------
                      Accumulated         Unit Value   Accumulated
                         Units     Year ofFor Annual  Units Deducted   Total                 Total    Surrender
  End of      Unit     Purchased   Admin   Admin Fee    For Annual     Accum    12/31/1999   Accum     Charge   Surrender
    Qtr      Value    For $1,000    Fee        -$0.47   Admin Fee      Units   Unit Value    Value      Calc     Charge
- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------

   1998     9.512365       105.126  1998     9.512365         -0.049   105.077   10.251437   1,077.19 90 % X 7%    -67.86
  Incept    10.000000      100.000  N/A             0          0.000    99.951   10.251437   1,024.64 90 % X 7%    -64.55



                        -----------------------------
                        -----------------------------
                          Initials        Date
                        -----------------------------
                        -----------------------------
              Prepared by:
                        -----------------------------
                        -----------------------------
              Approved by:
                        -----------------------------
                        -----------------------------

                                           17-Apr-00
                                         04:35:42 PM

- -----------------------------------------------------
- -----------------------------------------------------
 Total Accum            Value after  Average Annual
 Value after    Full    Deduction for Total Return
Deduction for Surrender  Admin Fee           n
 Surr Charge  Admin Fee    (ERV)      P(1+T) = ERV
- -----------------------------------------------------
- -----------------------------------------------------

     1,009.33     -0.47     1,008.86           0.89%
       960.09      0.00       960.09          -2.41%








          CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "F"
     INVESCO - EQUITY INCOME
         INDIVIDUAL & GROUP PROSPECTUS - CONSECO ADVANTAGE
       AVERAGE ANNUAL TOTAL RETURN
12/31/1999







TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245


G:\accting\SEPARATE\GARCO\CONADV\SEC\[INV1299.XLS]B






- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------
                      Accumulated         Unit Value   Accumulated
                         Units     Year ofFor Annual  Units Deducted   Total                 Total    Surrender
  End of      Unit     Purchased   Admin   Admin Fee    For Annual     Accum    12/31/1999   Accum     Charge   Surrender
    Qtr      Value    For $1,000    Fee        -$0.47   Admin Fee      Units   Unit Value    Value      Calc     Charge
- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------

   1998     10.299751       97.090  1998    10.299751         -0.046    97.044   11.673618   1,132.86 90 % X 7%    -71.37
  Incept    10.000000      100.000  N/A             0          0.000    99.954   11.673618   1,166.83 90 % X 7%    -73.51


                        -----------------------------
                        -----------------------------
                          Initials        Date
                        -----------------------------
                        -----------------------------
              Prepared by:
                        -----------------------------
                        -----------------------------
              Approved by:
                        -----------------------------
                        -----------------------------

                                           17-Apr-00
                                         04:35:42 PM

- -----------------------------------------------------
- -----------------------------------------------------
 Total Accum            Value after  Average Annual
 Value after    Full    Deduction for Total Return
Deduction for Surrender  Admin Fee           n
 Surr Charge  Admin Fee    (ERV)      P(1+T) = ERV
- -----------------------------------------------------
- -----------------------------------------------------

     1,061.49     -0.47     1,061.02           6.10%
     1,093.32      0.00     1,093.32           5.48%













          CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "F"
    JANUS - AGGRESSIVE GROWTH
         INDIVIDUAL & GROUP PROSPECTUS - CONSECO ADVANTAGE
       AVERAGE ANNUAL TOTAL RETURN
12/31/1999







TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245


G:\accting\SEPARATE\GARCO\CONADV\SEC\[Jan1299.XLS]A






- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------
                      Accumulated         Unit Value   Accumulated
                         Units     Year ofFor Annual  Units Deducted   Total                 Total    Surrender
  End of      Unit     Purchased   Admin   Admin Fee    For Annual     Accum    12/31/1999   Accum     Charge   Surrender
    Qtr      Value    For $1,000    Fee        -$0.47   Admin Fee      Units   Unit Value    Value      Calc     Charge
- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------

   1998     12.86373        77.738  1998     12.86373         -0.037    77.701   28.593392   2,221.75 90 % X 7%   -139.97
  Incept    10.000000      100.000  N/A             0          0.000    99.963   28.593392   2,858.29 90 % X 7%   -180.07






                        -----------------------------
                        -----------------------------
                          Initials        Date
                        -----------------------------
                        -----------------------------
              Prepared by:
                        -----------------------------
                        -----------------------------
              Approved by:
                        -----------------------------
                        -----------------------------

                                           17-Apr-00
                                         04:37:02 PM

- -----------------------------------------------------
- -----------------------------------------------------
 Total Accum            Value after  Average Annual
 Value after    Full    Deduction for Total Return
Deduction for Surrender  Admin Fee           n
 Surr Charge  Admin Fee    (ERV)      P(1+T) = ERV
- -----------------------------------------------------
- -----------------------------------------------------

     2,081.78     -0.47     2,081.31         108.13%
     2,678.22      0.00     2,678.22          68.41%









          CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "F"
   JANUS - GROWTH
         INDIVIDUAL & GROUP PROSPECTUS - CONSECO ADVANTAGE
       AVERAGE ANNUAL TOTAL RETURN
12/31/1999







TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245


G:\accting\SEPARATE\GARCO\CONADV\SEC\[Jan1299.XLS]B






- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------
                      Accumulated         Unit Value   Accumulated
                         Units     Year ofFor Annual  Units Deducted   Total                 Total    Surrender
  End of      Unit     Purchased   Admin   Admin Fee    For Annual     Accum    12/31/1999   Accum     Charge   Surrender
    Qtr      Value    For $1,000    Fee        -$0.47   Admin Fee      Units   Unit Value    Value      Calc     Charge
- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------

   1998     12.663149       78.969  1998    12.663149         -0.037    78.932   17.979753   1,419.18 90 % X 7%    -89.41
  Incept    10.000000      100.000  N/A             0          0.000    99.963   17.979753   1,797.31 90 % X 7%   -113.23




                        -----------------------------
                        -----------------------------
                          Initials        Date
                        -----------------------------
                        -----------------------------
              Prepared by:
                        -----------------------------
                        -----------------------------
              Approved by:
                        -----------------------------
                        -----------------------------

                                           17-Apr-00
                                         04:37:02 PM

- -----------------------------------------------------
- -----------------------------------------------------
 Total Accum            Value after  Average Annual
 Value after    Full    Deduction for Total Return
Deduction for Surrender  Admin Fee           n
 Surr Charge  Admin Fee    (ERV)      P(1+T) = ERV
- -----------------------------------------------------
- -----------------------------------------------------

     1,329.77     -0.47     1,329.30          32.93%
     1,684.08      0.00     1,684.08          31.76%









          CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "F"
     JANUS - WORLDWIDE GROWTH
         INDIVIDUAL & GROUP PROSPECTUS - CONSECO ADVANTAGE
       AVERAGE ANNUAL TOTAL RETURN
12/31/1999







TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245


G:\accting\SEPARATE\GARCO\CONADV\SEC\[Jan1299.XLS]C






- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------
                      Accumulated         Unit Value   Accumulated
                         Units     Year ofFor Annual  Units Deducted   Total                 Total    Surrender
  End of      Unit     Purchased   Admin   Admin Fee    For Annual     Accum    12/31/1999   Accum     Charge   Surrender
    Qtr      Value    For $1,000    Fee        -$0.47   Admin Fee      Units   Unit Value    Value      Calc     Charge
- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------

   1998     11.887497       84.122  1998    11.887497         -0.040    84.082   19.277664   1,620.91 90 % X 7%   -102.12
  Incept    10.000000      100.000  N/A             0          0.000    99.960   19.277664   1,927.00 90 % X 7%   -121.40




                        -----------------------------
                        -----------------------------
                          Initials        Date
                        -----------------------------
                        -----------------------------
              Prepared by:
                        -----------------------------
                        -----------------------------
              Approved by:
                        -----------------------------
                        -----------------------------

                                           17-Apr-00
                                         04:37:02 PM

- -----------------------------------------------------
- -----------------------------------------------------
 Total Accum            Value after  Average Annual
 Value after    Full    Deduction for Total Return
Deduction for Surrender  Admin Fee           n
 Surr Charge  Admin Fee    (ERV)      P(1+T) = ERV
- -----------------------------------------------------
- -----------------------------------------------------

     1,518.79     -0.47     1,518.32          51.83%
     1,805.60      0.00     1,805.60          36.70%







          CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "F"
  LAZARD - EQUITY
         INDIVIDUAL & GROUP PROSPECTUS - CONSECO ADVANTAGE
       AVERAGE ANNUAL TOTAL RETURN
12/31/1999







TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245


G:\accting\SEPARATE\GARCO\CONADV\SEC\[LA1299.XLS]A






- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------
                      Accumulated         Unit Value   Accumulated
                         Units     Year ofFor Annual  Units Deducted   Total                 Total    Surrender
  End of      Unit     Purchased   Admin   Admin Fee    For Annual     Accum    12/31/1999   Accum     Charge   Surrender
    Qtr      Value    For $1,000    Fee        -$0.47   Admin Fee      Units   Unit Value    Value      Calc     Charge
- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------

   1998     10.950014       91.324  1998    10.950014         -0.043    91.281   11.679204   1,066.09 90 % X 7%    -67.16
  Incept    10.000000      100.000  N/A             0          0.000    99.957   11.679204   1,167.42 90 % X 7%    -73.55



                        -----------------------------
                        -----------------------------
                          Initials        Date
                        -----------------------------
                        -----------------------------
              Prepared by:
                        -----------------------------
                        -----------------------------
              Approved by:
                        -----------------------------
                        -----------------------------

                                           18-Apr-00
                                         08:24:13 AM

- -----------------------------------------------------
- -----------------------------------------------------
 Total Accum            Value after  Average Annual
 Value after    Full    Deduction for Total Return
Deduction for Surrender  Admin Fee           n
 Surr Charge  Admin Fee    (ERV)      P(1+T) = ERV
- -----------------------------------------------------
- -----------------------------------------------------

       998.93     -0.47       998.46          -0.15%
     1,093.87      0.00     1,093.87           4.86%











          CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "F"
        LAZARD - SMALL CAP
         INDIVIDUAL & GROUP PROSPECTUS - CONSECO ADVANTAGE
       AVERAGE ANNUAL TOTAL RETURN
12/31/1999







TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245


G:\accting\SEPARATE\GARCO\CONADV\SEC\[LA1299.XLS]B






- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------
                      Accumulated         Unit Value   Accumulated
                         Units     Year ofFor Annual  Units Deducted   Total                 Total    Surrender
  End of      Unit     Purchased   Admin   Admin Fee    For Annual     Accum    12/31/1999   Accum     Charge   Surrender
    Qtr      Value    For $1,000    Fee        -$0.47   Admin Fee      Units   Unit Value    Value      Calc     Charge
- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------

   1998     9.311319       107.396  1998     9.311319         -0.050   107.346    9.652585   1,036.16 90 % X 7%    -65.28
  Incept    10.000000      100.000  N/A             0          0.000    99.950    9.652585     964.77 90 % X 7%    -60.78





                        -----------------------------
                        -----------------------------
                          Initials        Date
                        -----------------------------
                        -----------------------------
              Prepared by:
                        -----------------------------
                        -----------------------------
              Approved by:
                        -----------------------------
                        -----------------------------

                                           18-Apr-00
                                         08:24:13 AM

- -----------------------------------------------------
- -----------------------------------------------------
 Total Accum            Value after  Average Annual
 Value after    Full    Deduction for Total Return
Deduction for Surrender  Admin Fee           n
 Surr Charge  Admin Fee    (ERV)      P(1+T) = ERV
- -----------------------------------------------------
- -----------------------------------------------------

       970.88     -0.47       970.41          -2.96%
       903.99      0.00       903.99          -5.20%









          CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "F"
      LORD ABBETT - GROWTH & INCOME
         INDIVIDUAL & GROUP PROSPECTUS - CONSECO ADVANTAGE
       AVERAGE ANNUAL TOTAL RETURN
12/31/1999







TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245


G:\accting\SEPARATE\GARCO\CONADV\SEC\[LORD1299.XLS]A






- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------
                      Accumulated         Unit Value   Accumulated
                         Units     Year ofFor Annual  Units Deducted   Total                 Total    Surrender
  End of      Unit     Purchased   Admin   Admin Fee    For Annual     Accum    12/31/1999   Accum     Charge   Surrender
    Qtr      Value    For $1,000    Fee        -$0.47   Admin Fee      Units   Unit Value    Value      Calc     Charge
- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------

   1998     10.812166       92.488  1998    10.812166         -0.043    92.445   12.447055   1,150.66 90 % X 7%    -72.49
  Incept    10.000000      100.000  N/A             0          0.000    99.957   12.447055   1,244.16 90 % X 7%    -78.38




                        -----------------------------
                        -----------------------------
                          Initials        Date
                        -----------------------------
                        -----------------------------
              Prepared by:
                        -----------------------------
                        -----------------------------
              Approved by:
                        -----------------------------
                        -----------------------------

                                           17-Apr-00
                                         04:57:11 PM

- -----------------------------------------------------
- -----------------------------------------------------
 Total Accum            Value after  Average Annual
 Value after    Full    Deduction for Total Return
Deduction for Surrender  Admin Fee           n
 Surr Charge  Admin Fee    (ERV)      P(1+T) = ERV
- -----------------------------------------------------
- -----------------------------------------------------

     1,078.17     -0.47     1,077.70           7.77%
     1,165.78      0.00     1,165.78           8.45%













          CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "F"
         MITCHELL HUTCHINS - GROWTH & INCOME
         INDIVIDUAL & GROUP PROSPECTUS - CONSECO ADVANTAGE
       AVERAGE ANNUAL TOTAL RETURN
12/31/1999







TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245


G:\accting\SEPARATE\GARCO\CONADV\SEC\[MH1299.XLS]A






- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------
                      Accumulated         Unit Value   Accumulated
                         Units     Year ofFor Annual  Units Deducted   Total                 Total    Surrender
  End of      Unit     Purchased   Admin   Admin Fee    For Annual     Accum    12/31/1999   Accum     Charge   Surrender
    Qtr      Value    For $1,000    Fee        -$0.47   Admin Fee      Units   Unit Value    Value      Calc      Charge
- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------

   1998     11.029509       90.666  1998    11.029509         -0.043    90.623   12.000004   1,087.48 90 % X 7%     -68.51
  Incept    10.000000      100.000  N/A             0          0.000    99.957   12.000004   1,199.49 90 % X 7%     -75.57



                         -----------------------------
                         -----------------------------
                           Initials        Date
                         -----------------------------
                         -----------------------------
               Prepared by:
                         -----------------------------
                         -----------------------------
               Approved by:
                         -----------------------------
                         -----------------------------

                                            18-Apr-00
                                          08:25:14 AM

- ------------------------------------------------------
- ------------------------------------------------------
  Total Accum            Value after  Average Annual
  Value after    Full    Deduction for Total Return
 Deduction for Surrender  Admin Fee           n
  Surr Charge  Admin Fee    (ERV)      P(1+T) = ERV
- ------------------------------------------------------
- ------------------------------------------------------

      1,018.97     -0.47     1,018.50           1.85%
      1,123.92      0.00     1,123.92           6.38%











          CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "F"
    NEUBERGER - LIMITED MATURITY BOND
         INDIVIDUAL & GROUP PROSPECTUS - CONSECO ADVANTAGE
       AVERAGE ANNUAL TOTAL RETURN
12/31/1999







TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245


G:\accting\SEPARATE\GARCO\CONADV\SEC\[NEU1299.XLS]A






- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------
                      Accumulated         Unit Value   Accumulated
                         Units     Year ofFor Annual  Units Deducted   Total                 Total    Surrender
  End of      Unit     Purchased   Admin   Admin Fee    For Annual     Accum    12/31/1999   Accum     Charge   Surrender
    Qtr      Value    For $1,000    Fee        -$0.47   Admin Fee      Units   Unit Value    Value      Calc     Charge
- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------

   1998     10.228889       97.762  1998    10.228889         -0.046    97.716   10.235735   1,000.20 90 % X 7%    -63.01
  Incept    10.000000      100.000  N/A             0          0.000    99.954   10.235735   1,023.10 90 % X 7%    -64.46




                        -----------------------------
                        -----------------------------
                          Initials        Date
                        -----------------------------
                        -----------------------------
              Prepared by:
                        -----------------------------
                        -----------------------------
              Approved by:
                        -----------------------------
                        -----------------------------

                                           18-Apr-00
                                         08:26:26 AM

- -----------------------------------------------------
- -----------------------------------------------------
 Total Accum            Value after  Average Annual
 Value after    Full    Deduction for Total Return
Deduction for Surrender  Admin Fee           n
 Surr Charge  Admin Fee    (ERV)      P(1+T) = ERV
- -----------------------------------------------------
- -----------------------------------------------------

       937.19     -0.47       936.72          -6.33%
       958.64      0.00       958.64          -2.21%










          CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "F"
       NEUBERGER - PARTNERS
         INDIVIDUAL & GROUP PROSPECTUS - CONSECO ADVANTAGE
       AVERAGE ANNUAL TOTAL RETURN
12/31/1999







TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245


G:\accting\SEPARATE\GARCO\CONADV\SEC\[NEU1299.XLS]B






- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------
                      Accumulated         Unit Value   Accumulated
                         Units     Year ofFor Annual  Units Deducted   Total                 Total    Surrender
  End of      Unit     Purchased   Admin   Admin Fee    For Annual     Accum    12/31/1999   Accum     Charge   Surrender
    Qtr      Value    For $1,000    Fee        -$0.47   Admin Fee      Units   Unit Value    Value      Calc     Charge
- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------

   1998     10.056279       99.440  1998    10.056279         -0.047    99.393   10.647332   1,058.27 90 % X 7%    -66.67
  Incept    10.000000      100.000  N/A             0          0.000    99.953   10.647332   1,064.24 90 % X 7%    -67.05





                        -----------------------------
                        -----------------------------
                          Initials        Date
                        -----------------------------
                        -----------------------------
              Prepared by:
                        -----------------------------
                        -----------------------------
              Approved by:
                        -----------------------------
                        -----------------------------

                                           18-Apr-00
                                         08:26:26 AM

- -----------------------------------------------------
- -----------------------------------------------------
 Total Accum            Value after  Average Annual
 Value after    Full    Deduction for Total Return
Deduction for Surrender  Admin Fee           n
 Surr Charge  Admin Fee    (ERV)      P(1+T) = ERV
- -----------------------------------------------------
- -----------------------------------------------------

       991.60     -0.47       991.13          -0.89%
       997.19      0.00       997.19          -0.15%








          CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "F"
    STRONG - MID CAP GROWTH II
         INDIVIDUAL & GROUP PROSPECTUS - CONSECO ADVANTAGE
       AVERAGE ANNUAL TOTAL RETURN
12/31/1999







TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245


G:\accting\SEPARATE\GARCO\CONADV\SEC\[STRG1299.xls]A






- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------
                      Accumulated         Unit Value   Accumulated
                         Units     Year ofFor Annual  Units Deducted   Total                 Total    Surrender
  End of      Unit     Purchased   Admin   Admin Fee    For Annual     Accum    12/31/1999   Accum     Charge   Surrender
    Qtr      Value    For $1,000    Fee        -$0.47   Admin Fee      Units   Unit Value    Value      Calc     Charge
- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------

   1998     12.50596        79.962  1998     12.50596         -0.038    79.924   23.416477   1,871.55 90 % X 7%   -117.91
  Incept    10.000000      100.000  N/A             0          0.000    99.962   23.416477   2,340.77 90 % X 7%   -147.47





                        -----------------------------
                        -----------------------------
                          Initials        Date
                        -----------------------------
                        -----------------------------
              Prepared by:
                        -----------------------------
                        -----------------------------
              Approved by:
                        -----------------------------
                        -----------------------------

                                           17-Apr-00
                                         05:01:29 PM

- -----------------------------------------------------
- -----------------------------------------------------
 Total Accum            Value after  Average Annual
 Value after    Full    Deduction for Total Return
Deduction for Surrender  Admin Fee           n
 Surr Charge  Admin Fee    (ERV)      P(1+T) = ERV
- -----------------------------------------------------
- -----------------------------------------------------

     1,753.64     -0.47     1,753.17          75.32%
     2,193.30      0.00     2,193.30          51.52%








          CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "F"
       STRONG - OPPORTUNITY
         INDIVIDUAL & GROUP PROSPECTUS - CONSECO ADVANTAGE
       AVERAGE ANNUAL TOTAL RETURN
12/31/1999







TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245


G:\accting\SEPARATE\GARCO\CONADV\SEC\[STRG1299.xls]B






- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------
                      Accumulated         Unit Value   Accumulated
                         Units     Year ofFor Annual  Units Deducted   Total                 Total    Surrender
  End of      Unit     Purchased   Admin   Admin Fee    For Annual     Accum    12/31/1999   Accum     Charge   Surrender
    Qtr      Value    For $1,000    Fee        -$0.47   Admin Fee      Units   Unit Value    Value      Calc     Charge
- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------

   1998     10.886238       91.859  1998    10.886238         -0.043    91.816   14.482342   1,329.71 90 % X 7%    -83.77
  Incept    10.000000      100.000  N/A             0          0.000    99.957   14.482342   1,447.61 90 % X 7%    -91.20



                        -----------------------------
                        -----------------------------
                          Initials        Date
                        -----------------------------
                        -----------------------------
              Prepared by:
                        -----------------------------
                        -----------------------------
              Approved by:
                        -----------------------------
                        -----------------------------

                                           17-Apr-00
                                         05:01:29 PM

- -----------------------------------------------------
- -----------------------------------------------------
 Total Accum            Value after  Average Annual
 Value after    Full    Deduction for Total Return
Deduction for Surrender  Admin Fee           n
 Surr Charge  Admin Fee    (ERV)      P(1+T) = ERV
- -----------------------------------------------------
- -----------------------------------------------------

     1,245.94     -0.47     1,245.47          24.55%
     1,356.41      0.00     1,356.41          17.50%












          CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "F"
     VAN ECK - WORLDWIDE BOND
         INDIVIDUAL & GROUP PROSPECTUS - CONSECO ADVANTAGE
       AVERAGE ANNUAL TOTAL RETURN
12/31/1999







TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245


G:\accting\SEPARATE\GARCO\CONADV\SEC\[VAN1299X.XLS]A






- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------
                      Accumulated         Unit Value   Accumulated
                         Units     Year ofFor Annual  Units Deducted   Total                 Total    Surrender
  End of      Unit     Purchased   Admin   Admin Fee    For Annual     Accum    12/31/1999   Accum     Charge   Surrender
    Qtr      Value    For $1,000    Fee        -$0.47   Admin Fee      Units   Unit Value    Value      Calc     Charge
- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------

   1998     11.014099       90.793  1998    11.014099         -0.043    90.750   10.011282     908.53 90 % X 7%    -57.24
  Incept    10.000000      100.000  N/A             0          0.000    99.957   10.011282   1,000.70 90 % X 7%    -63.04



                        -----------------------------
                        -----------------------------
                          Initials        Date
                        -----------------------------
                        -----------------------------
              Prepared by:
                        -----------------------------
                        -----------------------------
              Approved by:
                        -----------------------------
                        -----------------------------

                                           18-Apr-00
                                         08:21:57 AM

- -----------------------------------------------------
- -----------------------------------------------------
 Total Accum            Value after  Average Annual
 Value after    Full    Deduction for Total Return
Deduction for Surrender  Admin Fee           n
 Surr Charge  Admin Fee    (ERV)      P(1+T) = ERV
- -----------------------------------------------------
- -----------------------------------------------------

       851.29     -0.47       850.82         -14.92%
       937.66      0.00       937.66          -3.35%











          CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "F"
    VAN ECK - EMERGING MARKETS
         INDIVIDUAL & GROUP PROSPECTUS - CONSECO ADVANTAGE
       AVERAGE ANNUAL TOTAL RETURN
12/31/1999







TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245


G:\accting\SEPARATE\GARCO\CONADV\SEC\[VAN1299X.XLS]B






- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------
                      Accumulated         Unit Value   Accumulated
                         Units     Year ofFor Annual  Units Deducted   Total                 Total    Surrender
  End of      Unit     Purchased   Admin   Admin Fee    For Annual     Accum    12/31/1999   Accum     Charge   Surrender
    Qtr      Value    For $1,000    Fee        -$0.47   Admin Fee      Units   Unit Value    Value      Calc     Charge
- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------

   1998      6.73448       148.490  1998      6.73448         -0.070   148.420   13.300962   1,974.13 90 % X 7%   -124.37
  Incept    10.000000      100.000  N/A             0          0.000    99.930   13.300962   1,329.17 90 % X 7%    -83.74



                        -----------------------------
                        -----------------------------
                          Initials        Date
                        -----------------------------
                        -----------------------------
              Prepared by:
                        -----------------------------
                        -----------------------------
              Approved by:
                        -----------------------------
                        -----------------------------

                                           18-Apr-00
                                         08:21:57 AM

- -----------------------------------------------------
- -----------------------------------------------------
 Total Accum            Value after  Average Annual
 Value after    Full    Deduction for Total Return
Deduction for Surrender  Admin Fee           n
 Surr Charge  Admin Fee    (ERV)      P(1+T) = ERV
- -----------------------------------------------------
- -----------------------------------------------------

     1,849.76     -0.47     1,849.29          84.93%
     1,245.43      0.00     1,245.43          12.31%









          CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "F"
      VAN ECK - HARD ASSETS
         INDIVIDUAL & GROUP PROSPECTUS - CONSECO ADVANTAGE
       AVERAGE ANNUAL TOTAL RETURN
12/31/1999







TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245


G:\accting\SEPARATE\GARCO\CONADV\SEC\[VAN1299X.XLS]C






- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------
                      Accumulated         Unit Value   Accumulated
                         Units     Year ofFor Annual  Units Deducted   Total                 Total    Surrender
  End of      Unit     Purchased   Admin   Admin Fee    For Annual     Accum    12/31/1999   Accum     Charge   Surrender
    Qtr      Value    For $1,000    Fee        -$0.47   Admin Fee      Units   Unit Value    Value      Calc     Charge
- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------

   1998     7.058843       141.666  1998     7.058843         -0.067   141.599     8.42266   1,192.64 90 % X 7%    -75.14
  Incept    10.000000      100.000  N/A             0          0.000    99.933     8.42266     841.71 90 % X 7%    -53.03



                        -----------------------------
                        -----------------------------
                          Initials        Date
                        -----------------------------
                        -----------------------------
              Prepared by:
                        -----------------------------
                        -----------------------------
              Approved by:
                        -----------------------------
                        -----------------------------

                                           18-Apr-00
                                         08:21:57 AM

- -----------------------------------------------------
- -----------------------------------------------------
 Total Accum            Value after  Average Annual
 Value after    Full    Deduction for Total Return
Deduction for Surrender  Admin Fee           n
 Surr Charge  Admin Fee    (ERV)      P(1+T) = ERV
- -----------------------------------------------------
- -----------------------------------------------------

     1,117.50     -0.47     1,117.03          11.70%
       788.68      0.00       788.68         -11.80%







          CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "F"
   VAN ECK - REAL ESTATE TRUST
         INDIVIDUAL & GROUP PROSPECTUS - CONSECO ADVANTAGE
       AVERAGE ANNUAL TOTAL RETURN
12/31/1999







TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245


G:\accting\SEPARATE\GARCO\CONADV\SEC\[VAN1299X.XLS]D






- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------
                      Accumulated         Unit Value   Accumulated
                         Units     Year ofFor Annual  Units Deducted   Total                 Total    Surrender
  End of      Unit     Purchased   Admin   Admin Fee    For Annual     Accum    12/31/1999   Accum     Charge   Surrender
    Qtr      Value    For $1,000    Fee        -$0.47   Admin Fee      Units   Unit Value    Value      Calc     Charge
- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------

   1998     8.642784       115.703  1998     8.642784         -0.054   115.649    8.350561     965.73 90 % X 7%    -60.84
  Incept    10.000000      100.000  N/A             0          0.000    99.946    8.350561     834.60 90 % X 7%    -52.58



                        -----------------------------
                        -----------------------------
                          Initials        Date
                        -----------------------------
                        -----------------------------
              Prepared by:
                        -----------------------------
                        -----------------------------
              Approved by:
                        -----------------------------
                        -----------------------------

                                           18-Apr-00
                                         08:21:57 AM

- -----------------------------------------------------
- -----------------------------------------------------
 Total Accum            Value after  Average Annual
 Value after    Full    Deduction for Total Return
Deduction for Surrender  Admin Fee           n
 Surr Charge  Admin Fee    (ERV)      P(1+T) = ERV
- -----------------------------------------------------
- -----------------------------------------------------

       904.89     -0.47       904.42          -9.56%
       782.02      0.00       782.02         -12.20%
</TABLE>




<TABLE>
<CAPTION>
          CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "F"
     ALGER AMERICAN - GROWTH
         INDIVIDUAL & GROUP PROSPECTUS - CONSECO ADVANTAGE
       AVERAGE ANNUAL TOTAL RETURN
12/31/1999







TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245


G:\accting\SEPARATE\GARCO\CONADV\SEC\[Alg1299X.XLS]A






- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------
                      Accumulated         Unit Value   Accumulated
                         Units     Year ofFor Annual  Units Deducted   Total                 Total    Surrender
  End of      Unit     Purchased   Admin   Admin Fee    For Annual     Accum    12/31/1999   Accum     Charge   Surrender
    Qtr      Value    For $1,000    Fee         $0.00   Admin Fee      Units   Unit Value    Value      Calc     Charge
- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------

<S>         <C>             <C>     <C>     <C>                <C>      <C>      <C>         <C>      <C>    <C>
   1998     13.912974       71.875  1998    13.912974          0.000    71.875   18.349209   1,318.85 90 % X 7%
  Incept    10.000000      100.000  N/A             0          0.000   100.000   18.349209   1,834.92 90 % X 7%





                        -----------------------------
                        -----------------------------
                          Initials        Date
                        -----------------------------
                        -----------------------------
              Prepared by:
                        -----------------------------
                        -----------------------------
              Approved by:
                        -----------------------------
                        -----------------------------

                                           17-Apr-00
                                         04:28:29 PM

- -----------------------------------------------------
- -----------------------------------------------------
 Total Accum            Value after  Average Annual
 Value after    Full    Deduction for Total Return
Deduction for Surrender  Admin Fee           n
 Surr Charge  Admin Fee    (ERV)      P(1+T) = ERV
- -----------------------------------------------------
- -----------------------------------------------------

     <C>           <C>      <C>               <C>
     1,318.85      0.00     1,318.85          31.89%
     1,834.92      0.00     1,834.92          37.87%



          CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "F"
    ALGER AMERICAN - LEVERAGED
         INDIVIDUAL & GROUP PROSPECTUS - CONSECO ADVANTAGE
       AVERAGE ANNUAL TOTAL RETURN
12/31/1999







TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245


G:\accting\SEPARATE\GARCO\CONADV\SEC\[Alg1299X.XLS]B






- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------
                      Accumulated         Unit Value   Accumulated
                         Units     Year ofFor Annual  Units Deducted   Total                 Total    Surrender
  End of      Unit     Purchased   Admin   Admin Fee    For Annual     Accum    12/31/1999   Accum     Charge   Surrender
    Qtr      Value    For $1,000    Fee         $0.00   Admin Fee      Units   Unit Value    Value      Calc     Charge
- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------

   1998     14.867397       67.261  1998    14.867397          0.000    67.261   26.105651   1,755.89 90 % X 7%
  Incept    10.000000      100.000  N/A             0          0.000   100.000   26.105651   2,610.57 90 % X 7%




                        -----------------------------
                        -----------------------------
                          Initials        Date
                        -----------------------------
                        -----------------------------
              Prepared by:
                        -----------------------------
                        -----------------------------
              Approved by:
                        -----------------------------
                        -----------------------------

                                           17-Apr-00
                                         04:28:29 PM

- -----------------------------------------------------
- -----------------------------------------------------
 Total Accum            Value after  Average Annual
 Value after    Full    Deduction for Total Return
Deduction for Surrender  Admin Fee           n
 Surr Charge  Admin Fee    (ERV)      P(1+T) = ERV
- -----------------------------------------------------
- -----------------------------------------------------

     1,755.89      0.00     1,755.89          75.59%
     2,610.57      0.00     2,610.57          66.15%













          CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "F"
     ALGER AMERICAN - MID CAP
         INDIVIDUAL & GROUP PROSPECTUS - CONSECO ADVANTAGE
       AVERAGE ANNUAL TOTAL RETURN
12/31/1999







TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245


G:\accting\SEPARATE\GARCO\CONADV\SEC\[Alg1299X.XLS]C






- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------
                      Accumulated         Unit Value   Accumulated
                         Units     Year ofFor Annual  Units Deducted   Total                 Total    Surrender
  End of      Unit     Purchased   Admin   Admin Fee    For Annual     Accum    12/31/1999   Accum     Charge   Surrender
    Qtr      Value    For $1,000    Fee         $0.00   Admin Fee      Units   Unit Value    Value      Calc     Charge
- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------

   1998     12.390612       80.706  1998    12.390612          0.000    80.706   16.109755   1,300.15 90 % X 7%
  Incept    10.000000      100.000  N/A             0          0.000   100.000   16.109755   1,610.98 90 % X 7%





                        -----------------------------
                        -----------------------------
                          Initials        Date
                        -----------------------------
                        -----------------------------
              Prepared by:
                        -----------------------------
                        -----------------------------
              Approved by:
                        -----------------------------
                        -----------------------------

                                           17-Apr-00
                                         04:28:29 PM

- -----------------------------------------------------
- -----------------------------------------------------
 Total Accum            Value after  Average Annual
 Value after    Full    Deduction for Total Return
Deduction for Surrender  Admin Fee           n
 Surr Charge  Admin Fee    (ERV)      P(1+T) = ERV
- -----------------------------------------------------
- -----------------------------------------------------

     1,300.15      0.00     1,300.15          30.02%
     1,610.98      0.00     1,610.98          28.70%









          CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "F"
    ALGER AMERICAN - SMALL CAP
         INDIVIDUAL & GROUP PROSPECTUS - CONSECO ADVANTAGE
       AVERAGE ANNUAL TOTAL RETURN
12/31/1999







TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245


G:\accting\SEPARATE\GARCO\CONADV\SEC\[Alg1299X.XLS]D






- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------
                      Accumulated         Unit Value   Accumulated
                         Units     Year ofFor Annual  Units Deducted   Total                 Total    Surrender
  End of      Unit     Purchased   Admin   Admin Fee    For Annual     Accum    12/31/1999   Accum     Charge   Surrender
    Qtr      Value    For $1,000    Fee         $0.00   Admin Fee      Units   Unit Value    Value      Calc     Charge
- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------

   1998     11.196182       89.316  1998    11.196182          0.000    89.316   15.834233   1,414.25 90 % X 7%
  Incept    10.000000      100.000  N/A             0          0.000   100.000   15.834233   1,583.42 90 % X 7%




                        -----------------------------
                        -----------------------------
                          Initials        Date
                        -----------------------------
                        -----------------------------
              Prepared by:
                        -----------------------------
                        -----------------------------
              Approved by:
                        -----------------------------
                        -----------------------------

                                           17-Apr-00
                                         04:28:29 PM

- -----------------------------------------------------
- -----------------------------------------------------
 Total Accum            Value after  Average Annual
 Value after    Full    Deduction for Total Return
Deduction for Surrender  Admin Fee           n
 Surr Charge  Admin Fee    (ERV)      P(1+T) = ERV
- -----------------------------------------------------
- -----------------------------------------------------

     1,414.25      0.00     1,414.25          41.43%
     1,583.42      0.00     1,583.42          27.53%











          CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "F"
    AMERICAN - INCOME & GROWTH
         INDIVIDUAL & GROUP PROSPECTUS - CONSECO ADVANTAGE
       AVERAGE ANNUAL TOTAL RETURN
12/31/1999







TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245


G:\accting\SEPARATE\GARCO\CONADV\SEC\[AM1299X.XLS]A






- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------
                      Accumulated         Unit Value   Accumulated
                         Units     Year ofFor Annual  Units Deducted   Total                 Total    Surrender
  End of      Unit     Purchased   Admin   Admin Fee    For Annual     Accum    12/31/1999   Accum     Charge   Surrender
    Qtr      Value    For $1,000    Fee         $0.00   Admin Fee      Units   Unit Value    Value      Calc     Charge
- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------

   1998     12.058202       82.931  1998    12.058202          0.000    82.931    14.03334   1,163.80 90 % X 7%
  Incept    10.000000      100.000  N/A             0          0.000   100.000    14.03334   1,403.33 90 % X 7%




                        -----------------------------
                        -----------------------------
                          Initials        Date
                        -----------------------------
                        -----------------------------
              Prepared by:
                        -----------------------------
                        -----------------------------
              Approved by:
                        -----------------------------
                        -----------------------------

                                           17-Apr-00
                                         04:29:20 PM

- -----------------------------------------------------
- -----------------------------------------------------
 Total Accum            Value after  Average Annual
 Value after    Full    Deduction for Total Return
Deduction for Surrender  Admin Fee           n
 Surr Charge  Admin Fee    (ERV)      P(1+T) = ERV
- -----------------------------------------------------
- -----------------------------------------------------

     1,163.80      0.00     1,163.80          16.38%
     1,403.33      0.00     1,403.33          19.64%








          CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "F"
     AMERICAN - INTERNATIONAL
         INDIVIDUAL & GROUP PROSPECTUS - CONSECO ADVANTAGE
       AVERAGE ANNUAL TOTAL RETURN
12/31/1999







TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245


G:\accting\SEPARATE\GARCO\CONADV\SEC\[AM1299X.XLS]B






- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------
                      Accumulated         Unit Value   Accumulated
                         Units     Year ofFor Annual  Units Deducted   Total                 Total    Surrender
  End of      Unit     Purchased   Admin   Admin Fee    For Annual     Accum    12/31/1999   Accum     Charge   Surrender
    Qtr      Value    For $1,000    Fee         $0.00   Admin Fee      Units   Unit Value    Value      Calc     Charge
- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------

   1998     11.110331       90.006  1998    11.110331          0.000    90.006   17.972904   1,617.67 90 % X 7%
  Incept    10.000000      100.000  N/A             0          0.000   100.000   17.972904   1,797.29 90 % X 7%


                        -----------------------------
                        -----------------------------
                          Initials        Date
                        -----------------------------
                        -----------------------------
              Prepared by:
                        -----------------------------
                        -----------------------------
              Approved by:
                        -----------------------------
                        -----------------------------

                                           17-Apr-00
                                         04:29:20 PM

- -----------------------------------------------------
- -----------------------------------------------------
 Total Accum            Value after  Average Annual
 Value after    Full    Deduction for Total Return
Deduction for Surrender  Admin Fee           n
 Surr Charge  Admin Fee    (ERV)      P(1+T) = ERV
- -----------------------------------------------------
- -----------------------------------------------------

     1,617.67      0.00     1,617.67          61.77%
     1,797.29      0.00     1,797.29          36.37%










          CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "F"
  AMERICAN - VALUE
         INDIVIDUAL & GROUP PROSPECTUS - CONSECO ADVANTAGE
       AVERAGE ANNUAL TOTAL RETURN
12/31/1999







TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245


G:\accting\SEPARATE\GARCO\CONADV\SEC\[AM1299X.XLS]C






- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------
                      Accumulated         Unit Value   Accumulated
                         Units     Year ofFor Annual  Units Deducted   Total                 Total    Surrender
  End of      Unit     Purchased   Admin   Admin Fee    For Annual     Accum    12/31/1999   Accum     Charge   Surrender
    Qtr      Value    For $1,000    Fee         $0.00   Admin Fee      Units   Unit Value    Value      Calc     Charge
- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------

   1998     10.217429       97.872  1998    10.217429          0.000    97.872    9.989754     977.72 90 % X 7%
  Incept    10.000000      100.000  N/A             0          0.000   100.000    9.989754     998.98 90 % X 7%



                        -----------------------------
                        -----------------------------
                          Initials        Date
                        -----------------------------
                        -----------------------------
              Prepared by:
                        -----------------------------
                        -----------------------------
              Approved by:
                        -----------------------------
                        -----------------------------

                                           17-Apr-00
                                         04:29:20 PM

- -----------------------------------------------------
- -----------------------------------------------------
 Total Accum            Value after  Average Annual
 Value after    Full    Deduction for Total Return
Deduction for Surrender  Admin Fee           n
 Surr Charge  Admin Fee    (ERV)      P(1+T) = ERV
- -----------------------------------------------------
- -----------------------------------------------------

       977.72      0.00       977.72          -2.23%
       998.98      0.00       998.98          -0.05%







          CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "F"
  BERGER - GROWTH
         INDIVIDUAL & GROUP PROSPECTUS - CONSECO ADVANTAGE
       AVERAGE ANNUAL TOTAL RETURN
12/31/1999







TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245


G:\accting\SEPARATE\GARCO\CONADV\SEC\[Ber1299X.XLS]A






- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------
                      Accumulated         Unit Value   Accumulated
                         Units     Year ofFor Annual  Units Deducted   Total                 Total    Surrender
  End of      Unit     Purchased   Admin   Admin Fee    For Annual     Accum    12/31/1999   Accum     Charge   Surrender
    Qtr      Value    For $1,000    Fee         $0.00   Admin Fee      Units   Unit Value    Value      Calc     Charge
- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------

   1998     10.69441        93.507  1998     10.69441          0.000    93.507   15.727365   1,470.62 90 % X 7%
  Incept    10.000000      100.000  N/A             0          0.000   100.000   15.727365   1,572.74 90 % X 7%




                        -----------------------------
                        -----------------------------
                          Initials        Date
                        -----------------------------
                        -----------------------------
              Prepared by:
                        -----------------------------
                        -----------------------------
              Approved by:
                        -----------------------------
                        -----------------------------

                                           17-Apr-00
                                         04:30:07 PM

- -----------------------------------------------------
- -----------------------------------------------------
 Total Accum            Value after  Average Annual
 Value after    Full    Deduction for Total Return
Deduction for Surrender  Admin Fee           n
 Surr Charge  Admin Fee    (ERV)      P(1+T) = ERV
- -----------------------------------------------------
- -----------------------------------------------------

     1,470.62      0.00     1,470.62          47.06%
     1,572.74      0.00     1,572.74          27.07%









          CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "F"
       BERGER - BIAM INT'L
         INDIVIDUAL & GROUP PROSPECTUS - CONSECO ADVANTAGE
       AVERAGE ANNUAL TOTAL RETURN
12/31/1999







TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245


G:\accting\SEPARATE\GARCO\CONADV\SEC\[Ber1299X.XLS]B






- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------
                      Accumulated         Unit Value   Accumulated
                         Units     Year ofFor Annual  Units Deducted   Total                 Total    Surrender
  End of      Unit     Purchased   Admin   Admin Fee    For Annual     Accum    12/31/1999   Accum     Charge   Surrender
    Qtr      Value    For $1,000    Fee         $0.00   Admin Fee      Units   Unit Value    Value      Calc     Charge
- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------

   1998     10.805593       92.545  1998    10.805593          0.000    92.545   14.002359   1,295.85 90 % X 7%
  Incept    10.000000      100.000  N/A             0          0.000   100.000   14.002359   1,400.24 90 % X 7%




                        -----------------------------
                        -----------------------------
                          Initials        Date
                        -----------------------------
                        -----------------------------
              Prepared by:
                        -----------------------------
                        -----------------------------
              Approved by:
                        -----------------------------
                        -----------------------------

                                           17-Apr-00
                                         04:30:07 PM

- -----------------------------------------------------
- -----------------------------------------------------
 Total Accum            Value after  Average Annual
 Value after    Full    Deduction for Total Return
Deduction for Surrender  Admin Fee           n
 Surr Charge  Admin Fee    (ERV)      P(1+T) = ERV
- -----------------------------------------------------
- -----------------------------------------------------

     1,295.85      0.00     1,295.85          29.59%
     1,400.24      0.00     1,400.24          19.50%




          CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "F"
     BERGER - GROWTH & INCOME
         INDIVIDUAL & GROUP PROSPECTUS - CONSECO ADVANTAGE
       AVERAGE ANNUAL TOTAL RETURN
12/31/1999







TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245


G:\accting\SEPARATE\GARCO\CONADV\SEC\[Ber1299X.XLS]C






- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------
                      Accumulated         Unit Value   Accumulated
                         Units     Year ofFor Annual  Units Deducted   Total                 Total    Surrender
  End of      Unit     Purchased   Admin   Admin Fee    For Annual     Accum    12/31/1999   Accum     Charge   Surrender
    Qtr      Value    For $1,000    Fee         $0.00   Admin Fee      Units   Unit Value    Value      Calc     Charge
- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------

   1998     12.236958       81.720  1998    12.236958          0.000    81.720   19.192747   1,568.43 90 % X 7%
  Incept    10.000000      100.000  N/A             0          0.000   100.000   19.192747   1,919.27 90 % X 7%


                        -----------------------------
                        -----------------------------
                          Initials        Date
                        -----------------------------
                        -----------------------------
              Prepared by:
                        -----------------------------
                        -----------------------------
              Approved by:
                        -----------------------------
                        -----------------------------

                                           17-Apr-00
                                         04:30:07 PM

- -----------------------------------------------------
- -----------------------------------------------------
 Total Accum            Value after  Average Annual
 Value after    Full    Deduction for Total Return
Deduction for Surrender  Admin Fee           n
 Surr Charge  Admin Fee    (ERV)      P(1+T) = ERV
- -----------------------------------------------------
- -----------------------------------------------------

     1,568.43      0.00     1,568.43          56.84%
     1,919.27      0.00     1,919.27          41.19%








          CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "F"
      BERGER - SMALL COMPANY
         INDIVIDUAL & GROUP PROSPECTUS - CONSECO ADVANTAGE
       AVERAGE ANNUAL TOTAL RETURN
12/31/1999







TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245


G:\accting\SEPARATE\GARCO\CONADV\SEC\[Ber1299X.XLS]D






- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------
                      Accumulated         Unit Value   Accumulated
                         Units     Year ofFor Annual  Units Deducted   Total                 Total    Surrender
  End of      Unit     Purchased   Admin   Admin Fee    For Annual     Accum    12/31/1999   Accum     Charge   Surrender
    Qtr      Value    For $1,000    Fee         $0.00   Admin Fee      Units   Unit Value    Value      Calc     Charge
- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------

   1998     9.799291       102.048  1998     9.799291          0.000   102.048   18.500508   1,887.94 90 % X 7%
  Incept    10.000000      100.000  N/A             0          0.000   100.000   18.500508   1,850.05 90 % X 7%



                        -----------------------------
                        -----------------------------
                          Initials        Date
                        -----------------------------
                        -----------------------------
              Prepared by:
                        -----------------------------
                        -----------------------------
              Approved by:
                        -----------------------------
                        -----------------------------

                                           17-Apr-00
                                         04:30:07 PM

- -----------------------------------------------------
- -----------------------------------------------------
 Total Accum            Value after  Average Annual
 Value after    Full    Deduction for Total Return
Deduction for Surrender  Admin Fee           n
 Surr Charge  Admin Fee    (ERV)      P(1+T) = ERV
- -----------------------------------------------------
- -----------------------------------------------------

     1,887.94      0.00     1,887.94          88.79%
     1,850.05      0.00     1,850.05          38.47%










          CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "F"
   CST - BALANCED
         INDIVIDUAL & GROUP PROSPECTUS - CONSECO ADVANTAGE
       AVERAGE ANNUAL TOTAL RETURN
12/31/1999







TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245


G:\accting\SEPARATE\GARCO\CONADV\SEC\[CST1299X.xls]A






- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------
                      Accumulated         Unit Value   Accumulated
                         Units     Year ofFor Annual  Units Deducted   Total                 Total    Surrender
  End of      Unit     Purchased   Admin   Admin Fee    For Annual     Accum    12/31/1999   Accum     Charge   Surrender
    Qtr      Value    For $1,000    Fee         $0.00   Admin Fee      Units   Unit Value    Value      Calc     Charge
- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------

   1998     10.510299       95.145  1998    10.510299          0.000    95.145   13.562053   1,290.36 90 % X 7%
  Incept    10.000000      100.000  N/A             0          0.000   100.000   13.562053   1,356.21 90 % X 7%



                        -----------------------------
                        -----------------------------
                          Initials        Date
                        -----------------------------
                        -----------------------------
              Prepared by:
                        -----------------------------
                        -----------------------------
              Approved by:
                        -----------------------------
                        -----------------------------

                                           17-Apr-00
                                         04:31:33 PM

- -----------------------------------------------------
- -----------------------------------------------------
 Total Accum            Value after  Average Annual
 Value after    Full    Deduction for Total Return
Deduction for Surrender  Admin Fee           n
 Surr Charge  Admin Fee    (ERV)      P(1+T) = ERV
- -----------------------------------------------------
- -----------------------------------------------------

     1,290.36      0.00     1,290.36          29.04%
     1,356.21      0.00     1,356.21          17.49%











          CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "F"
    CST - EQUITY
         INDIVIDUAL & GROUP PROSPECTUS - CONSECO ADVANTAGE
       AVERAGE ANNUAL TOTAL RETURN
12/31/1999







TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245


G:\accting\SEPARATE\GARCO\CONADV\SEC\[CST1299X.xls]B






- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------
                      Accumulated         Unit Value   Accumulated
                         Units     Year ofFor Annual  Units Deducted   Total                 Total    Surrender
  End of      Unit     Purchased   Admin   Admin Fee    For Annual     Accum    12/31/1999   Accum     Charge   Surrender
    Qtr      Value    For $1,000    Fee         $0.00   Admin Fee      Units   Unit Value    Value      Calc     Charge
- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------

   1998     10.87803        91.928  1998     10.87803          0.000    91.928   16.012935   1,472.04 90 % X 7%
  Incept    10.000000      100.000  N/A             0          0.000   100.000   16.012935   1,601.29 90 % X 7%



                        -----------------------------
                        -----------------------------
                          Initials        Date
                        -----------------------------
                        -----------------------------
              Prepared by:
                        -----------------------------
                        -----------------------------
              Approved by:
                        -----------------------------
                        -----------------------------

                                           17-Apr-00
                                         04:31:33 PM

- -----------------------------------------------------
- -----------------------------------------------------
 Total Accum            Value after  Average Annual
 Value after    Full    Deduction for Total Return
Deduction for Surrender  Admin Fee           n
 Surr Charge  Admin Fee    (ERV)      P(1+T) = ERV
- -----------------------------------------------------
- -----------------------------------------------------

     1,472.04      0.00     1,472.04          47.20%
     1,601.29      0.00     1,601.29          28.29%









          CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "F"
        CST - FIXED INCOME
         INDIVIDUAL & GROUP PROSPECTUS - CONSECO ADVANTAGE
       AVERAGE ANNUAL TOTAL RETURN
12/31/1999







TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245


G:\accting\SEPARATE\GARCO\CONADV\SEC\[CST1299X.xls]C






- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------
                      Accumulated         Unit Value   Accumulated
                         Units     Year ofFor Annual  Units Deducted   Total                 Total    Surrender
  End of      Unit     Purchased   Admin   Admin Fee    For Annual     Accum    12/31/1999   Accum     Charge   Surrender
    Qtr      Value    For $1,000    Fee         $0.00   Admin Fee      Units   Unit Value    Value      Calc     Charge
- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------

   1998     10.39202        96.228  1998     10.39202          0.000    96.228   10.207736     982.27 90 % X 7%
  Incept    10.000000      100.000  N/A             0          0.000   100.000   10.207736   1,020.77 90 % X 7%




                        -----------------------------
                        -----------------------------
                          Initials        Date
                        -----------------------------
                        -----------------------------
              Prepared by:
                        -----------------------------
                        -----------------------------
              Approved by:
                        -----------------------------
                        -----------------------------

                                           17-Apr-00
                                         04:31:33 PM

- -----------------------------------------------------
- -----------------------------------------------------
 Total Accum            Value after  Average Annual
 Value after    Full    Deduction for Total Return
Deduction for Surrender  Admin Fee           n
 Surr Charge  Admin Fee    (ERV)      P(1+T) = ERV
- -----------------------------------------------------
- -----------------------------------------------------

       982.27      0.00       982.27          -1.77%
     1,020.77      0.00     1,020.77           1.09%










          CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "F"
   CST - GOVERNMENT SECURITIES
         INDIVIDUAL & GROUP PROSPECTUS - CONSECO ADVANTAGE
       AVERAGE ANNUAL TOTAL RETURN
12/31/1999







TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245


G:\accting\SEPARATE\GARCO\CONADV\SEC\[CST1299X.xls]D






- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------
                      Accumulated         Unit Value   Accumulated
                         Units     Year ofFor Annual  Units Deducted   Total                 Total    Surrender
  End of      Unit     Purchased   Admin   Admin Fee    For Annual     Accum    12/31/1999   Accum     Charge   Surrender
    Qtr      Value    For $1,000    Fee         $0.00   Admin Fee      Units   Unit Value    Value      Calc     Charge
- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------

   1998     10.479885       95.421  1998    10.479885          0.000    95.421    10.07908     961.76 90 % X 7%
  Incept    10.000000      100.000  N/A             0          0.000   100.000    10.07908   1,007.91 90 % X 7%



                        -----------------------------
                        -----------------------------
                          Initials        Date
                        -----------------------------
                        -----------------------------
              Prepared by:
                        -----------------------------
                        -----------------------------
              Approved by:
                        -----------------------------
                        -----------------------------

                                           17-Apr-00
                                         04:31:33 PM

- -----------------------------------------------------
- -----------------------------------------------------
 Total Accum            Value after  Average Annual
 Value after    Full    Deduction for Total Return
Deduction for Surrender  Admin Fee           n
 Surr Charge  Admin Fee    (ERV)      P(1+T) = ERV
- -----------------------------------------------------
- -----------------------------------------------------

       961.76      0.00       961.76          -3.82%
     1,007.91      0.00     1,007.91           0.42%











          CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "F"
        CST - MONEY MARKET
         INDIVIDUAL & GROUP PROSPECTUS - CONSECO ADVANTAGE
       AVERAGE ANNUAL TOTAL RETURN
12/31/1999







TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245


G:\accting\SEPARATE\GARCO\CONADV\SEC\[CST1299X.xls]E






- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------
                      Accumulated         Unit Value   Accumulated
                         Units     Year ofFor Annual  Units Deducted   Total                 Total    Surrender
  End of      Unit     Purchased   Admin   Admin Fee    For Annual     Accum    12/31/1999   Accum     Charge   Surrender
    Qtr      Value    For $1,000    Fee         $0.00   Admin Fee      Units   Unit Value    Value      Calc     Charge
- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------

   1998     10.335375       96.755  1998    10.335375          0.000    96.755   10.689683   1,034.28 90 % X 7%
  Incept    10.000000      100.000  N/A             0          0.000   100.000   10.689683   1,068.97 90 % X 7%




                        -----------------------------
                        -----------------------------
                          Initials        Date
                        -----------------------------
                        -----------------------------
              Prepared by:
                        -----------------------------
                        -----------------------------
              Approved by:
                        -----------------------------
                        -----------------------------

                                           17-Apr-00
                                         04:31:33 PM

- -----------------------------------------------------
- -----------------------------------------------------
 Total Accum            Value after  Average Annual
 Value after    Full    Deduction for Total Return
Deduction for Surrender  Admin Fee           n
 Surr Charge  Admin Fee    (ERV)      P(1+T) = ERV
- -----------------------------------------------------
- -----------------------------------------------------

     1,034.28      0.00     1,034.28           3.43%
     1,068.97      0.00     1,068.97           3.59%









          CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "F"
   DREYFUS - DISCIPLINED STOCK
         INDIVIDUAL & GROUP PROSPECTUS - CONSECO ADVANTAGE
       AVERAGE ANNUAL TOTAL RETURN
12/31/1999







TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245


G:\accting\SEPARATE\GARCO\CONADV\SEC\[Dry1299X.XLS]A






- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------
                      Accumulated         Unit Value   Accumulated
                         Units     Year ofFor Annual  Units Deducted   Total                 Total    Surrender
  End of      Unit     Purchased   Admin   Admin Fee    For Annual     Accum    12/31/1999   Accum     Charge   Surrender
    Qtr      Value    For $1,000    Fee         $0.00   Admin Fee      Units   Unit Value    Value      Calc     Charge
- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------

   1998     10.726492       93.227  1998    10.726492          0.000    93.227   12.534297   1,168.53 90 % X 7%
  Incept    10.000000      100.000  N/A             0          0.000   100.000   12.534297   1,253.43 90 % X 7%




                        -----------------------------
                        -----------------------------
                          Initials        Date
                        -----------------------------
                        -----------------------------
              Prepared by:
                        -----------------------------
                        -----------------------------
              Approved by:
                        -----------------------------
                        -----------------------------

                                           17-Apr-00
                                         04:32:46 PM

- -----------------------------------------------------
- -----------------------------------------------------
 Total Accum            Value after  Average Annual
 Value after    Full    Deduction for Total Return
Deduction for Surrender  Admin Fee           n
 Surr Charge  Admin Fee    (ERV)      P(1+T) = ERV
- -----------------------------------------------------
- -----------------------------------------------------

     1,168.53      0.00     1,168.53          16.85%
     1,253.43      0.00     1,253.43          14.47%












          CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "F"
      DREYFUS - INTERNATIONAL VALUE
         INDIVIDUAL & GROUP PROSPECTUS - CONSECO ADVANTAGE
       AVERAGE ANNUAL TOTAL RETURN
12/31/1999







TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245


G:\accting\SEPARATE\GARCO\CONADV\SEC\[Dry1299X.XLS]B






- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------
                      Accumulated         Unit Value   Accumulated
                         Units     Year ofFor Annual  Units Deducted   Total                 Total    Surrender
  End of      Unit     Purchased   Admin   Admin Fee    For Annual     Accum    12/31/1999   Accum     Charge   Surrender
    Qtr      Value    For $1,000    Fee         $0.00   Admin Fee      Units   Unit Value    Value      Calc     Charge
- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------

   1998     9.423371       106.119  1998     9.423371          0.000   106.119   11.882741   1,260.98 90 % X 7%
  Incept    10.000000      100.000  N/A             0          0.000   100.000   11.882741   1,188.27 90 % X 7%



                        -----------------------------
                        -----------------------------
                          Initials        Date
                        -----------------------------
                        -----------------------------
              Prepared by:
                        -----------------------------
                        -----------------------------
              Approved by:
                        -----------------------------
                        -----------------------------

                                           17-Apr-00
                                         04:32:46 PM

- -----------------------------------------------------
- -----------------------------------------------------
 Total Accum            Value after  Average Annual
 Value after    Full    Deduction for Total Return
Deduction for Surrender  Admin Fee           n
 Surr Charge  Admin Fee    (ERV)      P(1+T) = ERV
- -----------------------------------------------------
- -----------------------------------------------------

     1,260.98      0.00     1,260.98          26.10%
     1,188.27      0.00     1,188.27          10.87%










          CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "F"
        DREYFUS - SOCIALLY RESPONSIBLE GROWTH
         INDIVIDUAL & GROUP PROSPECTUS - CONSECO ADVANTAGE
       AVERAGE ANNUAL TOTAL RETURN
12/31/1999







TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245


G:\accting\SEPARATE\GARCO\CONADV\SEC\[Dry1299X.XLS]C






- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------
                      Accumulated         Unit Value   Accumulated
                         Units     Year ofFor Annual  Units Deducted   Total                 Total    Surrender
  End of      Unit     Purchased   Admin   Admin Fee    For Annual     Accum    12/31/1999   Accum     Charge   Surrender
    Qtr      Value    For $1,000    Fee         $0.00   Admin Fee      Units   Unit Value    Value      Calc     Charge
- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------

   1998     12.260875       81.560  1998    12.260875          0.000    81.560   15.727365   1,282.72 90 % X 7%
  Incept    10.000000      100.000  N/A             0          0.000   100.000   15.727365   1,572.74 90 % X 7%





                        -----------------------------
                        -----------------------------
                          Initials        Date
                        -----------------------------
                        -----------------------------
              Prepared by:
                        -----------------------------
                        -----------------------------
              Approved by:
                        -----------------------------
                        -----------------------------

                                           17-Apr-00
                                         04:32:46 PM

- -----------------------------------------------------
- -----------------------------------------------------
 Total Accum            Value after  Average Annual
 Value after    Full    Deduction for Total Return
Deduction for Surrender  Admin Fee           n
 Surr Charge  Admin Fee    (ERV)      P(1+T) = ERV
- -----------------------------------------------------
- -----------------------------------------------------

     1,282.72      0.00     1,282.72          28.27%
     1,572.74      0.00     1,572.74          27.07%











          CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "F"
      DREYFUS - STOCK INDEX
         INDIVIDUAL & GROUP PROSPECTUS - CONSECO ADVANTAGE
       AVERAGE ANNUAL TOTAL RETURN
12/31/1999







TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245


G:\accting\SEPARATE\GARCO\CONADV\SEC\[Dry1299X.XLS]D






- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------
                      Accumulated         Unit Value   Accumulated
                         Units     Year ofFor Annual  Units Deducted   Total                 Total    Surrender
  End of      Unit     Purchased   Admin   Admin Fee    For Annual     Accum    12/31/1999   Accum     Charge   Surrender
    Qtr      Value    For $1,000    Fee         $0.00   Admin Fee      Units   Unit Value    Value      Calc     Charge
- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------

   1998     12.119694       82.510  1998    12.119694          0.000    82.510   14.413769   1,189.28 90 % X 7%
  Incept    10.000000      100.000  N/A             0          0.000   100.000   14.413769   1,441.38 90 % X 7%




                        -----------------------------
                        -----------------------------
                          Initials        Date
                        -----------------------------
                        -----------------------------
              Prepared by:
                        -----------------------------
                        -----------------------------
              Approved by:
                        -----------------------------
                        -----------------------------

                                           17-Apr-00
                                         04:32:46 PM

- -----------------------------------------------------
- -----------------------------------------------------
 Total Accum            Value after  Average Annual
 Value after    Full    Deduction for Total Return
Deduction for Surrender  Admin Fee           n
 Surr Charge  Admin Fee    (ERV)      P(1+T) = ERV
- -----------------------------------------------------
- -----------------------------------------------------

     1,189.28      0.00     1,189.28          18.93%
     1,441.38      0.00     1,441.38          21.34%













          CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "F"
      FEDERATED - HIGH INCOME BOND
         INDIVIDUAL & GROUP PROSPECTUS - CONSECO ADVANTAGE
       AVERAGE ANNUAL TOTAL RETURN
12/31/1999







TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245


G:\accting\SEPARATE\GARCO\CONADV\SEC\[Fed1299X.XLS]A






- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------
                      Accumulated         Unit Value   Accumulated
                         Units     Year ofFor Annual  Units Deducted   Total                 Total    Surrender
  End of      Unit     Purchased   Admin   Admin Fee    For Annual     Accum    12/31/1999   Accum     Charge   Surrender
    Qtr      Value    For $1,000    Fee         $0.00   Admin Fee      Units   Unit Value    Value      Calc     Charge
- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------

   1998     9.906275       100.946  1998     9.906275          0.000   100.946    9.993764   1,008.83 90 % X 7%
  Incept    10.000000      100.000  N/A             0          0.000   100.000    9.993764     999.38 90 % X 7%



                        -----------------------------
                        -----------------------------
                          Initials        Date
                        -----------------------------
                        -----------------------------
              Prepared by:
                        -----------------------------
                        -----------------------------
              Approved by:
                        -----------------------------
                        -----------------------------

                                           17-Apr-00
                                         04:34:07 PM

- -----------------------------------------------------
- -----------------------------------------------------
 Total Accum            Value after  Average Annual
 Value after    Full    Deduction for Total Return
Deduction for Surrender  Admin Fee           n
 Surr Charge  Admin Fee    (ERV)      P(1+T) = ERV
- -----------------------------------------------------
- -----------------------------------------------------

     1,008.83      0.00     1,008.83           0.88%
       999.38      0.00       999.38          -0.03%









          CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "F"
     FEDERATED - INT'L EQUITY
         INDIVIDUAL & GROUP PROSPECTUS - CONSECO ADVANTAGE
       AVERAGE ANNUAL TOTAL RETURN
12/31/1999







TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245


G:\accting\SEPARATE\GARCO\CONADV\SEC\[Fed1299X.XLS]B






- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------
                      Accumulated         Unit Value   Accumulated
                         Units     Year ofFor Annual  Units Deducted   Total                 Total    Surrender
  End of      Unit     Purchased   Admin   Admin Fee    For Annual     Accum    12/31/1999   Accum     Charge   Surrender
    Qtr      Value    For $1,000    Fee         $0.00   Admin Fee      Units   Unit Value    Value      Calc     Charge
- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------

   1998     11.457418       87.280  1998    11.457418          0.000    87.280   20.888997   1,823.19 90 % X 7%
  Incept    10.000000      100.000  N/A             0          0.000   100.000   20.888997   2,088.90 90 % X 7%


                        -----------------------------
                        -----------------------------
                          Initials        Date
                        -----------------------------
                        -----------------------------
              Prepared by:
                        -----------------------------
                        -----------------------------
              Approved by:
                        -----------------------------
                        -----------------------------

                                           17-Apr-00
                                         04:34:07 PM

- -----------------------------------------------------
- -----------------------------------------------------
 Total Accum            Value after  Average Annual
 Value after    Full    Deduction for Total Return
Deduction for Surrender  Admin Fee           n
 Surr Charge  Admin Fee    (ERV)      P(1+T) = ERV
- -----------------------------------------------------
- -----------------------------------------------------

     1,823.19      0.00     1,823.19          82.32%
     2,088.90      0.00     2,088.90          47.66%












          CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "F"
       FEDERATED - UTILITY
         INDIVIDUAL & GROUP PROSPECTUS - CONSECO ADVANTAGE
       AVERAGE ANNUAL TOTAL RETURN
12/31/1999







TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245


G:\accting\SEPARATE\GARCO\CONADV\SEC\[Fed1299X.XLS]C






- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------
                      Accumulated         Unit Value   Accumulated
                         Units     Year ofFor Annual  Units Deducted   Total                 Total    Surrender
  End of      Unit     Purchased   Admin   Admin Fee    For Annual     Accum    12/31/1999   Accum     Charge   Surrender
    Qtr      Value    For $1,000    Fee         $0.00   Admin Fee      Units   Unit Value    Value      Calc     Charge
- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------

   1998     11.387984       87.812  1998    11.387984          0.000    87.812   11.419878   1,002.80 90 % X 7%
  Incept    10.000000      100.000  N/A             0          0.000   100.000   11.419878   1,141.99 90 % X 7%




                        -----------------------------
                        -----------------------------
                          Initials        Date
                        -----------------------------
                        -----------------------------
              Prepared by:
                        -----------------------------
                        -----------------------------
              Approved by:
                        -----------------------------
                        -----------------------------

                                           17-Apr-00
                                         04:34:07 PM

- -----------------------------------------------------
- -----------------------------------------------------
 Total Accum            Value after  Average Annual
 Value after    Full    Deduction for Total Return
Deduction for Surrender  Admin Fee           n
 Surr Charge  Admin Fee    (ERV)      P(1+T) = ERV
- -----------------------------------------------------
- -----------------------------------------------------

     1,002.80      0.00     1,002.80           0.28%
     1,141.99      0.00     1,141.99           7.28%










          CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "F"
       INVESCO - HIGH YIELD
         INDIVIDUAL & GROUP PROSPECTUS - CONSECO ADVANTAGE
       AVERAGE ANNUAL TOTAL RETURN
12/31/1999







TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245


G:\accting\SEPARATE\GARCO\CONADV\SEC\[INV1299X.XLS]A






- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------
                      Accumulated         Unit Value   Accumulated
                         Units     Year ofFor Annual  Units Deducted   Total                 Total    Surrender
  End of      Unit     Purchased   Admin   Admin Fee    For Annual     Accum    12/31/1999   Accum     Charge   Surrender
    Qtr      Value    For $1,000    Fee         $0.00   Admin Fee      Units   Unit Value    Value      Calc     Charge
- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------

   1998     9.512365       105.126  1998     9.512365          0.000   105.126   10.251437   1,077.69 90 % X 7%
  Incept    10.000000      100.000  N/A             0          0.000   100.000   10.251437   1,025.14 90 % X 7%



                        -----------------------------
                        -----------------------------
                          Initials        Date
                        -----------------------------
                        -----------------------------
              Prepared by:
                        -----------------------------
                        -----------------------------
              Approved by:
                        -----------------------------
                        -----------------------------

                                           17-Apr-00
                                         04:35:25 PM

- -----------------------------------------------------
- -----------------------------------------------------
 Total Accum            Value after  Average Annual
 Value after    Full    Deduction for Total Return
Deduction for Surrender  Admin Fee           n
 Surr Charge  Admin Fee    (ERV)      P(1+T) = ERV
- -----------------------------------------------------
- -----------------------------------------------------

     1,077.69      0.00     1,077.69           7.77%
     1,025.14      0.00     1,025.14           1.50%









          CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "F"
     INVESCO - EQUITY INCOME
         INDIVIDUAL & GROUP PROSPECTUS - CONSECO ADVANTAGE
       AVERAGE ANNUAL TOTAL RETURN
12/31/1999







TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245


G:\accting\SEPARATE\GARCO\CONADV\SEC\[INV1299X.XLS]B






- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------
                      Accumulated         Unit Value   Accumulated
                         Units     Year ofFor Annual  Units Deducted   Total                 Total    Surrender
  End of      Unit     Purchased   Admin   Admin Fee    For Annual     Accum    12/31/1999   Accum     Charge   Surrender
    Qtr      Value    For $1,000    Fee         $0.00   Admin Fee      Units   Unit Value    Value      Calc     Charge
- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------

   1998     10.299751       97.090  1998    10.299751          0.000    97.090   11.673618   1,133.39 90 % X 7%
  Incept    10.000000      100.000  N/A             0          0.000   100.000   11.673618   1,167.36 90 % X 7%



                        -----------------------------
                        -----------------------------
                          Initials        Date
                        -----------------------------
                        -----------------------------
              Prepared by:
                        -----------------------------
                        -----------------------------
              Approved by:
                        -----------------------------
                        -----------------------------

                                           17-Apr-00
                                         04:35:25 PM

- -----------------------------------------------------
- -----------------------------------------------------
 Total Accum            Value after  Average Annual
 Value after    Full    Deduction for Total Return
Deduction for Surrender  Admin Fee           n
 Surr Charge  Admin Fee    (ERV)      P(1+T) = ERV
- -----------------------------------------------------
- -----------------------------------------------------

     1,133.39      0.00     1,133.39          13.34%
     1,167.36      0.00     1,167.36           9.70%








          CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "F"
    JANUS - AGGRESSIVE GROWTH
         INDIVIDUAL & GROUP PROSPECTUS - CONSECO ADVANTAGE
       AVERAGE ANNUAL TOTAL RETURN
12/31/1999







TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245


G:\accting\SEPARATE\GARCO\CONADV\SEC\[Jan1299X.XLS]A






- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------
                      Accumulated         Unit Value   Accumulated
                         Units     Year ofFor Annual  Units Deducted   Total                 Total    Surrender
  End of      Unit     Purchased   Admin   Admin Fee    For Annual     Accum    12/31/1999   Accum     Charge   Surrender
    Qtr      Value    For $1,000    Fee         $0.00   Admin Fee      Units   Unit Value    Value      Calc     Charge
- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------

   1998     12.86373        77.738  1998     12.86373          0.000    77.738   28.593392   2,222.79 90 % X 7%
  Incept    10.000000      100.000  N/A             0          0.000   100.000   28.593392   2,859.34 90 % X 7%





                        -----------------------------
                        -----------------------------
                          Initials        Date
                        -----------------------------
                        -----------------------------
              Prepared by:
                        -----------------------------
                        -----------------------------
              Approved by:
                        -----------------------------
                        -----------------------------

                                           17-Apr-00
                                         04:36:46 PM

- -----------------------------------------------------
- -----------------------------------------------------
 Total Accum            Value after  Average Annual
 Value after    Full    Deduction for Total Return
Deduction for Surrender  Admin Fee           n
 Surr Charge  Admin Fee    (ERV)      P(1+T) = ERV
- -----------------------------------------------------
- -----------------------------------------------------

     2,222.79      0.00     2,222.79         122.28%
     2,859.34      0.00     2,859.34          74.35%









          CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "F"
   JANUS - GROWTH
         INDIVIDUAL & GROUP PROSPECTUS - CONSECO ADVANTAGE
       AVERAGE ANNUAL TOTAL RETURN
12/31/1999







TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245


G:\accting\SEPARATE\GARCO\CONADV\SEC\[Jan1299X.XLS]B






- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------
                      Accumulated         Unit Value   Accumulated
                         Units     Year ofFor Annual  Units Deducted   Total                 Total    Surrender
  End of      Unit     Purchased   Admin   Admin Fee    For Annual     Accum    12/31/1999   Accum     Charge   Surrender
    Qtr      Value    For $1,000    Fee         $0.00   Admin Fee      Units   Unit Value    Value      Calc     Charge
- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------

   1998     12.663149       78.969  1998    12.663149          0.000    78.969   17.979753   1,419.84 90 % X 7%
  Incept    10.000000      100.000  N/A             0          0.000   100.000   17.979753   1,797.98 90 % X 7%





                        -----------------------------
                        -----------------------------
                          Initials        Date
                        -----------------------------
                        -----------------------------
              Prepared by:
                        -----------------------------
                        -----------------------------
              Approved by:
                        -----------------------------
                        -----------------------------

                                           17-Apr-00
                                         04:36:46 PM

- -----------------------------------------------------
- -----------------------------------------------------
 Total Accum            Value after  Average Annual
 Value after    Full    Deduction for Total Return
Deduction for Surrender  Admin Fee           n
 Surr Charge  Admin Fee    (ERV)      P(1+T) = ERV
- -----------------------------------------------------
- -----------------------------------------------------

     1,419.84      0.00     1,419.84          41.98%
     1,797.98      0.00     1,797.98          36.40%









          CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "F"
     JANUS - WORLDWIDE GROWTH
         INDIVIDUAL & GROUP PROSPECTUS - CONSECO ADVANTAGE
       AVERAGE ANNUAL TOTAL RETURN
12/31/1999







TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245


G:\accting\SEPARATE\GARCO\CONADV\SEC\[Jan1299X.XLS]C






- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------
                      Accumulated         Unit Value   Accumulated
                         Units     Year ofFor Annual  Units Deducted   Total                 Total    Surrender
  End of      Unit     Purchased   Admin   Admin Fee    For Annual     Accum    12/31/1999   Accum     Charge   Surrender
    Qtr      Value    For $1,000    Fee         $0.00   Admin Fee      Units   Unit Value    Value      Calc     Charge
- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------

   1998     11.887497       84.122  1998    11.887497          0.000    84.122   19.277664   1,621.68 90 % X 7%
  Incept    10.000000      100.000  N/A             0          0.000   100.000   19.277664   1,927.77 90 % X 7%




                        -----------------------------
                        -----------------------------
                          Initials        Date
                        -----------------------------
                        -----------------------------
              Prepared by:
                        -----------------------------
                        -----------------------------
              Approved by:
                        -----------------------------
                        -----------------------------

                                           17-Apr-00
                                         04:36:46 PM

- -----------------------------------------------------
- -----------------------------------------------------
 Total Accum            Value after  Average Annual
 Value after    Full    Deduction for Total Return
Deduction for Surrender  Admin Fee           n
 Surr Charge  Admin Fee    (ERV)      P(1+T) = ERV
- -----------------------------------------------------
- -----------------------------------------------------

     1,621.68      0.00     1,621.68          62.17%
     1,927.77      0.00     1,927.77          41.52%









          CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "F"
  LAZARD - EQUITY
         INDIVIDUAL & GROUP PROSPECTUS - CONSECO ADVANTAGE
       AVERAGE ANNUAL TOTAL RETURN
12/31/1999







TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245


G:\accting\SEPARATE\GARCO\CONADV\SEC\[LA1299X.XLS]A






- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------
                      Accumulated         Unit Value   Accumulated
                         Units     Year ofFor Annual  Units Deducted   Total                 Total    Surrender
  End of      Unit     Purchased   Admin   Admin Fee    For Annual     Accum    12/31/1999   Accum     Charge   Surrender
    Qtr      Value    For $1,000    Fee         $0.00   Admin Fee      Units   Unit Value    Value      Calc     Charge
- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------

   1998     10.950014       91.324  1998    10.950014          0.000    91.324   11.679204   1,066.59 90 % X 7%
  Incept    10.000000      100.000  N/A             0          0.000   100.000   11.679204   1,167.92 90 % X 7%



                        -----------------------------
                        -----------------------------
                          Initials        Date
                        -----------------------------
                        -----------------------------
              Prepared by:
                        -----------------------------
                        -----------------------------
              Approved by:
                        -----------------------------
                        -----------------------------

                                           17-Apr-00
                                         04:38:13 PM

- -----------------------------------------------------
- -----------------------------------------------------
 Total Accum            Value after  Average Annual
 Value after    Full    Deduction for Total Return
Deduction for Surrender  Admin Fee           n
 Surr Charge  Admin Fee    (ERV)      P(1+T) = ERV
- -----------------------------------------------------
- -----------------------------------------------------

     1,066.59      0.00     1,066.59           6.66%
     1,167.92      0.00     1,167.92           8.56%










          CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "F"
        LAZARD - SMALL CAP
         INDIVIDUAL & GROUP PROSPECTUS - CONSECO ADVANTAGE
       AVERAGE ANNUAL TOTAL RETURN
12/31/1999







TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245


G:\accting\SEPARATE\GARCO\CONADV\SEC\[LA1299X.XLS]B






- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------
                      Accumulated         Unit Value   Accumulated
                         Units     Year ofFor Annual  Units Deducted   Total                 Total    Surrender
  End of      Unit     Purchased   Admin   Admin Fee    For Annual     Accum    12/31/1999   Accum     Charge   Surrender
    Qtr      Value    For $1,000    Fee         $0.00   Admin Fee      Units   Unit Value    Value      Calc     Charge
- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------

   1998     9.311319       107.396  1998     9.311319          0.000   107.396    9.652585   1,036.65 90 % X 7%
  Incept    10.000000      100.000  N/A             0          0.000   100.000    9.652585     965.26 90 % X 7%



                        -----------------------------
                        -----------------------------
                          Initials        Date
                        -----------------------------
                        -----------------------------
              Prepared by:
                        -----------------------------
                        -----------------------------
              Approved by:
                        -----------------------------
                        -----------------------------

                                           17-Apr-00
                                         04:38:13 PM

- -----------------------------------------------------
- -----------------------------------------------------
 Total Accum            Value after  Average Annual
 Value after    Full    Deduction for Total Return
Deduction for Surrender  Admin Fee           n
 Surr Charge  Admin Fee    (ERV)      P(1+T) = ERV
- -----------------------------------------------------
- -----------------------------------------------------

     1,036.65      0.00     1,036.65           3.67%
       965.26      0.00       965.26          -1.85%










          CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "F"
      LORD ABBETT - GROWTH & INCOME
         INDIVIDUAL & GROUP PROSPECTUS - CONSECO ADVANTAGE
       AVERAGE ANNUAL TOTAL RETURN
12/31/1999







TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245


G:\accting\SEPARATE\GARCO\CONADV\SEC\[LORD1299X.XLS]A






- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------
                      Accumulated         Unit Value   Accumulated
                         Units     Year ofFor Annual  Units Deducted   Total                 Total    Surrender
  End of      Unit     Purchased   Admin   Admin Fee    For Annual     Accum    12/31/1999   Accum     Charge   Surrender
    Qtr      Value    For $1,000    Fee         $0.00   Admin Fee      Units   Unit Value    Value      Calc     Charge
- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------

   1998     10.812166       92.488  1998    10.812166          0.000    92.488   12.447055   1,151.20 90 % X 7%
  Incept    10.000000      100.000  N/A             0          0.000   100.000   12.447055   1,244.71 90 % X 7%





                        -----------------------------
                        -----------------------------
                          Initials        Date
                        -----------------------------
                        -----------------------------
              Prepared by:
                        -----------------------------
                        -----------------------------
              Approved by:
                        -----------------------------
                        -----------------------------

                                           17-Apr-00
                                         04:56:38 PM

- -----------------------------------------------------
- -----------------------------------------------------
 Total Accum            Value after  Average Annual
 Value after    Full    Deduction for Total Return
Deduction for Surrender  Admin Fee           n
 Surr Charge  Admin Fee    (ERV)      P(1+T) = ERV
- -----------------------------------------------------
- -----------------------------------------------------

     1,151.20      0.00     1,151.20          15.12%
     1,244.71      0.00     1,244.71          12.28%









          CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "F"
         MITCHELL HUTCHINS - GROWTH & INCOME
         INDIVIDUAL & GROUP PROSPECTUS - CONSECO ADVANTAGE
       AVERAGE ANNUAL TOTAL RETURN
12/31/1999







TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245


G:\accting\SEPARATE\GARCO\CONADV\SEC\[MH1299X.XLS]A






- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------
                      Accumulated         Unit Value   Accumulated
                         Units     Year ofFor Annual  Units Deducted   Total                 Total    Surrender
  End of      Unit     Purchased   Admin   Admin Fee    For Annual     Accum    12/31/1999   Accum     Charge   Surrender
    Qtr      Value    For $1,000    Fee         $0.00   Admin Fee      Units   Unit Value    Value      Calc     Charge
- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------

   1998     11.029509       90.666  1998    11.029509          0.000    90.666   12.000004   1,087.99 90 % X 7%
  Incept    10.000000      100.000  N/A             0          0.000   100.000   12.000004   1,200.00 90 % X 7%




                        -----------------------------
                        -----------------------------
                          Initials        Date
                        -----------------------------
                        -----------------------------
              Prepared by:
                        -----------------------------
                        -----------------------------
              Approved by:
                        -----------------------------
                        -----------------------------

                                           17-Apr-00
                                         04:58:30 PM

- -----------------------------------------------------
- -----------------------------------------------------
 Total Accum            Value after  Average Annual
 Value after    Full    Deduction for Total Return
Deduction for Surrender  Admin Fee           n
 Surr Charge  Admin Fee    (ERV)      P(1+T) = ERV
- -----------------------------------------------------
- -----------------------------------------------------

     1,087.99      0.00     1,087.99           8.80%
     1,200.00      0.00     1,200.00          10.13%




















          CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "F"
    NEUBERGER - LIMITED MATURITY BOND
         INDIVIDUAL & GROUP PROSPECTUS - CONSECO ADVANTAGE
       AVERAGE ANNUAL TOTAL RETURN
12/31/1999







TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245


G:\accting\SEPARATE\GARCO\CONADV\SEC\[NEU1299X.XLS]A






- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------
                      Accumulated         Unit Value   Accumulated
                         Units     Year ofFor Annual  Units Deducted   Total                 Total    Surrender
  End of      Unit     Purchased   Admin   Admin Fee    For Annual     Accum    12/31/1999   Accum     Charge   Surrender
    Qtr      Value    For $1,000    Fee         $0.00   Admin Fee      Units   Unit Value    Value      Calc     Charge
- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------

   1998     10.228889       97.762  1998    10.228889          0.000    97.762   10.235735   1,000.67 90 % X 7%
  Incept    10.000000      100.000  N/A             0          0.000   100.000   10.235735   1,023.57 90 % X 7%





                        -----------------------------
                        -----------------------------
                          Initials        Date
                        -----------------------------
                        -----------------------------
              Prepared by:
                        -----------------------------
                        -----------------------------
              Approved by:
                        -----------------------------
                        -----------------------------

                                           17-Apr-00
                                         04:59:57 PM

- -----------------------------------------------------
- -----------------------------------------------------
 Total Accum            Value after  Average Annual
 Value after    Full    Deduction for Total Return
Deduction for Surrender  Admin Fee           n
 Surr Charge  Admin Fee    (ERV)      P(1+T) = ERV
- -----------------------------------------------------
- -----------------------------------------------------

     1,000.67      0.00     1,000.67           0.07%
     1,023.57      0.00     1,023.57           1.24%









          CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "F"
       NEUBERGER - PARTNERS
         INDIVIDUAL & GROUP PROSPECTUS - CONSECO ADVANTAGE
       AVERAGE ANNUAL TOTAL RETURN
12/31/1999







TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245


G:\accting\SEPARATE\GARCO\CONADV\SEC\[NEU1299X.XLS]B






- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------
                      Accumulated         Unit Value   Accumulated
                         Units     Year ofFor Annual  Units Deducted   Total                 Total    Surrender
  End of      Unit     Purchased   Admin   Admin Fee    For Annual     Accum    12/31/1999   Accum     Charge   Surrender
    Qtr      Value    For $1,000    Fee         $0.00   Admin Fee      Units   Unit Value    Value      Calc     Charge
- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------

   1998     10.056279       99.440  1998    10.056279          0.000    99.440   10.647332   1,058.77 90 % X 7%
  Incept    10.000000      100.000  N/A             0          0.000   100.000   10.647332   1,064.73 90 % X 7%



                        -----------------------------
                        -----------------------------
                          Initials        Date
                        -----------------------------
                        -----------------------------
              Prepared by:
                        -----------------------------
                        -----------------------------
              Approved by:
                        -----------------------------
                        -----------------------------

                                           17-Apr-00
                                         04:59:57 PM

- -----------------------------------------------------
- -----------------------------------------------------
 Total Accum            Value after  Average Annual
 Value after    Full    Deduction for Total Return
Deduction for Surrender  Admin Fee           n
 Surr Charge  Admin Fee    (ERV)      P(1+T) = ERV
- -----------------------------------------------------
- -----------------------------------------------------

     1,058.77      0.00     1,058.77           5.88%
     1,064.73      0.00     1,064.73           3.37%










          CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "F"
    STRONG - MID CAP GRWOTH II
         INDIVIDUAL & GROUP PROSPECTUS - CONSECO ADVANTAGE
       AVERAGE ANNUAL TOTAL RETURN
12/31/1999







TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245


G:\accting\SEPARATE\GARCO\CONADV\SEC\[STRG1299X.xls]A






- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------
                      Accumulated         Unit Value   Accumulated
                         Units     Year ofFor Annual  Units Deducted   Total                 Total    Surrender
  End of      Unit     Purchased   Admin   Admin Fee    For Annual     Accum    12/31/1999   Accum     Charge   Surrender
    Qtr      Value    For $1,000    Fee         $0.00   Admin Fee      Units   Unit Value    Value      Calc     Charge
- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------

   1998     12.50596        79.962  1998     12.50596          0.000    79.962   23.416477   1,872.43 90 % X 7%
  Incept    10.000000      100.000  N/A             0          0.000   100.000   23.416477   2,341.65 90 % X 7%





                        -----------------------------
                        -----------------------------
                          Initials        Date
                        -----------------------------
                        -----------------------------
              Prepared by:
                        -----------------------------
                        -----------------------------
              Approved by:
                        -----------------------------
                        -----------------------------

                                           17-Apr-00
                                         05:01:07 PM

- -----------------------------------------------------
- -----------------------------------------------------
 Total Accum            Value after  Average Annual
 Value after    Full    Deduction for Total Return
Deduction for Surrender  Admin Fee           n
 Surr Charge  Admin Fee    (ERV)      P(1+T) = ERV
- -----------------------------------------------------
- -----------------------------------------------------

     1,872.43      0.00     1,872.43          87.24%
     2,341.65      0.00     2,341.65          56.86%









          CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "F"
       STRONG - OPPORTUNITY
         INDIVIDUAL & GROUP PROSPECTUS - CONSECO ADVANTAGE
       AVERAGE ANNUAL TOTAL RETURN
12/31/1999







TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245


G:\accting\SEPARATE\GARCO\CONADV\SEC\[STRG1299X.xls]B






- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------
                      Accumulated         Unit Value   Accumulated
                         Units     Year ofFor Annual  Units Deducted   Total                 Total    Surrender
  End of      Unit     Purchased   Admin   Admin Fee    For Annual     Accum    12/31/1999   Accum     Charge   Surrender
    Qtr      Value    For $1,000    Fee         $0.00   Admin Fee      Units   Unit Value    Value      Calc     Charge
- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------

   1998     10.886238       91.859  1998    10.886238          0.000    91.859   14.482342   1,330.33 90 % X 7%
  Incept    10.000000      100.000  N/A             0          0.000   100.000   14.482342   1,448.23 90 % X 7%




                        -----------------------------
                        -----------------------------
                          Initials        Date
                        -----------------------------
                        -----------------------------
              Prepared by:
                        -----------------------------
                        -----------------------------
              Approved by:
                        -----------------------------
                        -----------------------------

                                           17-Apr-00
                                         05:01:07 PM

- -----------------------------------------------------
- -----------------------------------------------------
 Total Accum            Value after  Average Annual
 Value after    Full    Deduction for Total Return
Deduction for Surrender  Admin Fee           n
 Surr Charge  Admin Fee    (ERV)      P(1+T) = ERV
- -----------------------------------------------------
- -----------------------------------------------------

     1,330.33      0.00     1,330.33          33.03%
     1,448.23      0.00     1,448.23          21.65%








          CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "F"
     VAN ECK - WORLDWIDE BOND
         INDIVIDUAL & GROUP PROSPECTUS - CONSECO ADVANTAGE
       AVERAGE ANNUAL TOTAL RETURN
12/31/1999







TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245


G:\accting\SEPARATE\GARCO\CONADV\SEC\[VAN1299X.XLS]A






- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------
                      Accumulated         Unit Value   Accumulated
                         Units     Year ofFor Annual  Units Deducted   Total                 Total    Surrender
  End of      Unit     Purchased   Admin   Admin Fee    For Annual     Accum    12/31/1999   Accum     Charge   Surrender
    Qtr      Value    For $1,000    Fee         $0.00   Admin Fee      Units   Unit Value    Value      Calc     Charge
- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------

   1998     11.014099       90.793  1998    11.014099          0.000    90.793   10.011282     908.95 90 % X 7%
  Incept    10.000000      100.000  N/A             0          0.000   100.000   10.011282   1,001.13 90 % X 7%




                        -----------------------------
                        -----------------------------
                          Initials        Date
                        -----------------------------
                        -----------------------------
              Prepared by:
                        -----------------------------
                        -----------------------------
              Approved by:
                        -----------------------------
                        -----------------------------

                                           17-Apr-00
                                         05:02:38 PM

- -----------------------------------------------------
- -----------------------------------------------------
 Total Accum            Value after  Average Annual
 Value after    Full    Deduction for Total Return
Deduction for Surrender  Admin Fee           n
 Surr Charge  Admin Fee    (ERV)      P(1+T) = ERV
- -----------------------------------------------------
- -----------------------------------------------------

       908.95      0.00       908.95          -9.11%
     1,001.13      0.00     1,001.13           0.06%










          CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "F"
    VAN ECK - EMERGING MARKETS
         INDIVIDUAL & GROUP PROSPECTUS - CONSECO ADVANTAGE
       AVERAGE ANNUAL TOTAL RETURN
12/31/1999







TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245


G:\accting\SEPARATE\GARCO\CONADV\SEC\[VAN1299X.XLS]B






- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------
                      Accumulated         Unit Value   Accumulated
                         Units     Year ofFor Annual  Units Deducted   Total                 Total    Surrender
  End of      Unit     Purchased   Admin   Admin Fee    For Annual     Accum    12/31/1999   Accum     Charge   Surrender
    Qtr      Value    For $1,000    Fee         $0.00   Admin Fee      Units   Unit Value    Value      Calc     Charge
- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------

   1998      6.73448       148.490  1998      6.73448          0.000   148.490   13.300962   1,975.06 90 % X 7%
  Incept    10.000000      100.000  N/A             0          0.000   100.000   13.300962   1,330.10 90 % X 7%



                        -----------------------------
                        -----------------------------
                          Initials        Date
                        -----------------------------
                        -----------------------------
              Prepared by:
                        -----------------------------
                        -----------------------------
              Approved by:
                        -----------------------------
                        -----------------------------

                                           17-Apr-00
                                         05:02:38 PM

- -----------------------------------------------------
- -----------------------------------------------------
 Total Accum            Value after  Average Annual
 Value after    Full    Deduction for Total Return
Deduction for Surrender  Admin Fee           n
 Surr Charge  Admin Fee    (ERV)      P(1+T) = ERV
- -----------------------------------------------------
- -----------------------------------------------------

     1,975.06      0.00     1,975.06          97.51%
     1,330.10      0.00     1,330.10          16.29%







          CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "F"
      VAN ECK - HARD ASSETS
         INDIVIDUAL & GROUP PROSPECTUS - CONSECO ADVANTAGE
       AVERAGE ANNUAL TOTAL RETURN
12/31/1999







TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245


G:\accting\SEPARATE\GARCO\CONADV\SEC\[VAN1299X.XLS]C






- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------
                      Accumulated         Unit Value   Accumulated
                         Units     Year ofFor Annual  Units Deducted   Total                 Total    Surrender
  End of      Unit     Purchased   Admin   Admin Fee    For Annual     Accum    12/31/1999   Accum     Charge   Surrender
    Qtr      Value    For $1,000    Fee         $0.00   Admin Fee      Units   Unit Value    Value      Calc     Charge
- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------

   1998     7.058843       141.666  1998     7.058843          0.000   141.666     8.42266   1,193.20 90 % X 7%
  Incept    10.000000      100.000  N/A             0          0.000   100.000     8.42266     842.27 90 % X 7%



                        -----------------------------
                        -----------------------------
                          Initials        Date
                        -----------------------------
                        -----------------------------
              Prepared by:
                        -----------------------------
                        -----------------------------
              Approved by:
                        -----------------------------
                        -----------------------------

                                           17-Apr-00
                                         05:02:38 PM

- -----------------------------------------------------
- -----------------------------------------------------
 Total Accum            Value after  Average Annual
 Value after    Full    Deduction for Total Return
Deduction for Surrender  Admin Fee           n
 Surr Charge  Admin Fee    (ERV)      P(1+T) = ERV
- -----------------------------------------------------
- -----------------------------------------------------

     1,193.20      0.00     1,193.20          19.32%
       842.27      0.00       842.27          -8.68%









          CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "F"
   VAN ECK - REAL ESTATE TRUST
         INDIVIDUAL & GROUP PROSPECTUS - CONSECO ADVANTAGE
       AVERAGE ANNUAL TOTAL RETURN
12/31/1999







TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245


G:\accting\SEPARATE\GARCO\CONADV\SEC\[VAN1299X.XLS]D






- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------
                      Accumulated         Unit Value   Accumulated
                         Units     Year ofFor Annual  Units Deducted   Total                 Total    Surrender
  End of      Unit     Purchased   Admin   Admin Fee    For Annual     Accum    12/31/1999   Accum     Charge   Surrender
    Qtr      Value    For $1,000    Fee         $0.00   Admin Fee      Units   Unit Value    Value      Calc     Charge
- --------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------

   1998     8.642784       115.703  1998     8.642784          0.000   115.703    8.350561     966.18 90 % X 7%
  Incept    10.000000      100.000  N/A             0          0.000   100.000    8.350561     835.06 90 % X 7%





                        -----------------------------
                        -----------------------------
                          Initials        Date
                        -----------------------------
                        -----------------------------
              Prepared by:
                        -----------------------------
                        -----------------------------
              Approved by:
                        -----------------------------
                        -----------------------------

                                           17-Apr-00
                                         05:02:38 PM

- -----------------------------------------------------
- -----------------------------------------------------
 Total Accum            Value after  Average Annual
 Value after    Full    Deduction for Total Return
Deduction for Surrender  Admin Fee           n
 Surr Charge  Admin Fee    (ERV)      P(1+T) = ERV
- -----------------------------------------------------
- -----------------------------------------------------

       966.18      0.00       966.18          -3.38%
       835.06      0.00       835.06          -9.10%
</TABLE>




     CONSECO, INC. (Indiana) - (publicly traded)

          CIHC, Incorporated (Delaware)

               Bankers National Life Insurance Company (Texas)

                    National Fidelity Life Insurance Company (Missouri)

               Bankers Life Insurance Company of Illinois (Illinois)

                    Bankers Life & Casualty Company (Illinois)

Conseco Life Insurance Company of Texas (Texas)

Conseco Variable Insurance Company (Texas)

Conseco Annuity Assurance Company (Illinois)

Vulcan Life Insurance Company (Indiana) - (98%)

Conseco Direct Life Insurance Company (Pennsylvania)

Wabash Life Insurance Company (Indiana)

Conseco Life Insurance Company (Indiana)

Washington National Insurance Company (Illinois)

Conseco Senior Health Insurance Company (Pennsylvania)

Pioneer Life Insurance Company (Illinois)

Conseco Life Insurance Company of New York (New York)

Conseco Medical Insurance Company (Illinois)

Continental Life Insurance Company (Texas)


United Presidential Life Insurance Company (Indiana)

Conseco Health Insurance Company (Arizona)

Frontier National Life Insurance Company (Ohio)

Conseco Capital Management, Inc. (Delaware)

Conseco Equity Sales, Inc. (Texas)

Conseco Securities, Inc. (Delaware)

Conseco Services, LLC (Indiana)

Marketing Distribution Systems Consulting Group, Inc. (Delaware)

     Conseco Finance Corp. (Delaware)

     Conseco  Finance Servicing Corp. (Delaware)

    Conseco Series Trust (Massachusetts)*

     Conseco Fund Group (Massachusetts) (publicly held)**

*    The shares of Conseco Series Trust  currently are sold to Bankers  National
     Variable  Account B, Conseco  Variable  Annuity Account C, Conseco Variable
     Annuity Account E, Conseco  Variable  Annuity  Account F, Conseco  Variable
     Account G, Conseco  Variable Annuity Account H, each being segregated asset
     accounts  established  pursuant  to  Texas  law by  Bankers  National  Life
     Insurance  Company and Conseco Variable  Insurance  Company,  respectively.
     Shares of Conseco Series Trust are also sold to BMA Variable Life Account A
     of Business Men's Assurance Company of America.

**   The  shares  of the  Conseco  Fund  Group are sold to the  public;  Conseco
     affiliates currently hold in excess of 95% of its shares.



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