CONSECO VARIABLE ANNUITY ACCOUNT H
485BPOS, EX-99.B13, 2000-12-29
Previous: CONSECO VARIABLE ANNUITY ACCOUNT H, 485BPOS, EX-99.B10, 2000-12-29
Next: HOLTER TECHNOLOGIES HOLDING AG, 10KSB, 2000-12-29





<TABLE>
<CAPTION>

                                                  ----------------------------------------------------------------------------------
ACCOUNT H STANDARD CONTRACT
CVIC - 09/30/00 Performance Check                                              UNIT VALUE     ACCUM
With Fees                                          2/11 OR 4/28    ACCUM           FOR        UNITS
                                                    INCEPTION      UNITS         ANNUAL    (DEDUCTED)       TOTAL
                                                      UNIT       PURCHASED      ADMIN FEE  FOR ANNUAL       ACCUM       09/30/00
                                                      VALUE      FOR $1,000       0.00     ADMIN FEE       UNITS       UNIT VALUE
                                                  ----------------------------------------------------------------------------------
<S>                                                 <C>            <C>                                      <C>          <C>
The Alger American Fund:
    Growth Portfolio                                18.274158      54.722                                   54.722       18.140000
    Leveraged AllCap Portfolio                      27.187828      36.781                                   36.781       24.874541
    MidCap Growth Portfolio                         16.997148      58.833                                   58.833       19.384000
    Small Capitalization Portfolio                  17.029963      58.720                                   58.720       14.224234
American Century Variable Portfolios, Inc:
    Income and Growth Fund                          13.064971      76.541                                   76.541       13.355742
    International Fund                              19.264747      51.908                                   51.908       15.617213
    Value Fund                                       8.867277     112.774                                  112.774       10.330874
Berger Institutional Products Trust:
    Growth Fund                                     17.074675      58.566                                   58.566       17.587851
    Growth and Income Fund                          20.313825      49.228                                   49.228       20.931583
    International Fund                              13.740907      72.775                                   72.775       12.549336
    New Generation Fund - 04/28                     10.000000     100.000                                  100.000       10.398444
    Small Company Growth Fund                       21.008588      47.600                                   47.600       21.305720
Conseco Series Trust:
    Balanced Portfolio                              14.839696      67.387                                   67.387       16.374883
    Conseco 20 Focus - 04/28                        10.000000     100.000                                  100.000       13.357758
    Equity Portfolio                                18.002117      55.549                                   55.549       20.305953
    Fixed Income Portfolio                          10.192945      98.107                                   98.107       10.773243
    Government Securities Portfolio                 10.058084      99.423                                   99.423       10.671679
    High Yield Portfolio - 04/28                    10.000000     100.000                                  100.000       10.102369
    Money Market Portfolio                          10.742333      93.090                                   93.090       11.056453
The Dreyfus Socially Responsible Growth             15.215725      65.721                                   65.721       15.852828
Dreyfus Stock Index Fund                            13.600819      73.525                                   73.525       14.043409
Dreyfus Variable Investment Fund:
    Disciplined Stock Portfolio                     11.946955      83.703                                   83.703       12.552580
    International Value Portfolio                   10.970191      91.156                                   91.156       10.798062
Federated Insurance Series:
    High Income Bond Fund II                         9.909465     100.914                                  100.914        9.678278
    International Equity Fund II                    23.609649      42.356                                   42.356       17.736201
    Utility Fund II                                 11.425349      87.525                                   87.525       11.232507
Invesco Variable Investment Funds, Inc:
    Equity Income Fund                              11.177727      89.464                                   89.464       12.228354
    High Yield Fund                                 10.163792      98.388                                   98.388        9.968372
Janus Aspen Series:
    Aggressive Growth Portfolio                     32.871236      30.422                                   30.422       28.087299
    Growth Portfolio                                18.729711      53.391                                   53.391       18.318763
    Worldwide Growth Portfolio                      21.113003      47.364                                   47.364       18.441370

Lazard Retirement Series, Inc:
    Equity Portfolio                                10.638922      93.994                                   93.994       11.569657
    Small Cap Portfolio                              9.381859     106.589                                  106.589       10.954304
Lord Abbett Series Fund, Inc:
    Growth and Income Portfolio                     11.333414      88.235                                   88.235       13.073428
Mitchell Hutchins Series Trust:
    Growth and Income Portfolio                     11.533403      86.705                                   86.705       11.423744
Neuberger Berman Advisers Management Trust:
    Limited Maturity Bond Portfolio                 10.211540      97.928                                   97.928       10.562111
    Partners Portfolio                              10.061835      99.385                                   99.385       10.551269
Rydex Variable Trust:
    Nova Portfolio                                  18.407580      54.325                                   54.325       17.572955
    OTC Portfolio                                   39.086082      25.585                                   25.585       36.494889
Seligman Portfolios, Inc.
    Communications and Information Portfolio        10.000000     100.000                                  100.000        7.735170
    Global Technology Portfolio                     10.000000     100.000                                  100.000        8.458632
Strong Variable Insurance Funds, Inc:
    Mid Cap Growth Fund II                        25.42663727      39.329                                   39.329       25.850517
Strong Opportunity Fund II, Inc                   14.10296283      70.907                                   70.907       15.164171
Van Eck Worldwide Insurance Trust:
    Worldwide Bond Fund                           9.857714525     101.443                                  101.443        9.595568
    Worldwide Emerging Markets Fund               14.91868095      67.030                                   67.030        9.950003
    Worldwide Hard Assets Fund                     7.83881692     127.570                                  127.570        9.062094
    Worldwide Real Estate Fund                     8.06773925     123.950                                  123.950        9.437128


<CAPTION>

------------------------------------------------------------------------------------------------
                                                                       TOTAL ACCUM      AVERAGE
                                           TOTAL ACCUM                 VALUE AFTER      ANNUAL
                                           VALUE AFTER      FULL        DEDUCTION        TOTAL
    TOTAL      SURRENDER                    DEDUCTION     SURRENDER        FOR          RETURN
    ACCUM       CHARGE       SURRENDER      FOR SURR        ADMIN       ADMIN FEE          n
    VALUE        CALC          CHARGE        CHARGE          FEE          (ERV)       P(1+T)=ERV
------------------------------------------------------------------------------------------------

      992.66 90% * 8%         (71.47)       921.19          0.00         921.19        -7.88%
      914.91 90% * 8%         (65.87)       849.04          0.00         849.04       -15.10%
    1,140.42 90% * 8%         (82.11)     1,058.31          0.00       1,058.31         5.83%
      835.25 90% * 8%         (60.14)       775.11          0.00         775.11       -22.49%

    1,022.26 90% * 8%         (73.60)       948.66          0.00         948.66        -5.13%
      810.66 90% * 8%         (58.37)       752.29          0.00         752.29       -24.77%
    1,165.05 90% * 8%         (83.88)     1,081.17          0.00       1,081.17         8.12%

    1,030.05 90% * 8%         (74.16)       955.89          0.00         955.89        -4.41%
    1,030.42 90% * 8%         (74.19)       956.23          0.00         956.23        -4.38%
      913.28 90% * 8%         (65.76)       847.52          0.00         847.52       -15.25%
    1,039.84 90% * 8%         (74.87)       964.97          0.00         964.97        -3.50%
    1,014.15 90% * 8%         (73.02)       941.13          0.00         941.13        -5.89%

    1,103.45 90% * 8%         (79.45)     1,024.00          0.00       1,024.00         2.40%
    1,335.78 90% * 8%         (96.18)     1,239.60          0.00       1,239.60        23.96%
    1,127.98 90% * 8%         (81.21)     1,046.77          0.00       1,046.77         4.68%
    1,056.93 90% * 8%         (76.10)       980.83          0.00         980.83        -1.92%
    1,061.01 90% * 8%         (76.39)       984.62          0.00         984.62        -1.54%
    1,010.24 90% * 8%         (72.74)       937.50          0.00         937.50        -6.25%
    1,029.25 90% * 8%         (74.11)       955.14          0.00         955.14        -4.49%
    1,041.86 90% * 8%         (75.01)       966.85          0.00         966.85        -3.32%
    1,032.54 90% * 8%         (74.34)       958.20          0.00         958.20        -4.18%

    1,050.69 90% * 8%         (75.65)       975.04          0.00         975.04        -2.50%
      984.31 90% * 8%         (70.87)       913.44          0.00         913.44        -8.66%

      976.67 90% * 8%         (70.32)       906.35          0.00         906.35        -9.37%
      751.23 90% * 8%         (54.09)       697.14          0.00         697.14       -30.29%
      983.13 90% * 8%         (70.79)       912.34          0.00         912.34        -8.77%

    1,094.00 90% * 8%         (78.77)     1,015.23          0.00       1,015.23         1.52%
      980.77 90% * 8%         (70.62)       910.15          0.00         910.15        -8.99%

      854.47 90% * 8%         (61.52)       792.95          0.00         792.95       -20.71%
      978.06 90% * 8%         (70.42)       907.64          0.00         907.64        -9.24%
      873.46 90% * 8%         (62.89)       810.57          0.00         810.57       -18.94%


    1,087.48 90% * 8%         (78.30)     1,009.18          0.00       1,009.18         0.92%
    1,167.61 90% * 8%         (84.07)     1,083.54          0.00       1,083.54         8.35%

    1,153.53 90% * 8%         (83.05)     1,070.48          0.00       1,070.48         7.05%

      990.50 90% * 8%         (71.32)       919.18          0.00         919.18        -8.08%

    1,034.33 90% * 8%         (74.47)       959.86          0.00         959.86        -4.01%
    1,048.64 90% * 8%         (75.50)       973.14          0.00         973.14        -2.69%

      954.65 90% * 8%         (68.73)       885.92          0.00         885.92       -11.41%
      933.72 90% * 8%         (67.23)       866.49          0.00         866.49       -13.35%

      773.52 90% * 8%         (55.69)       717.83          0.00         717.83       -28.22%
      845.86 90% * 8%         (60.90)       784.96          0.00         784.96       -21.50%

    1,016.67 90% * 8%         (73.20)       943.47          0.00         943.47        -5.65%
    1,075.25 90% * 8%         (77.42)       997.83          0.00         997.83        -0.22%

      973.40 90% * 8%         (70.08)       903.32          0.00         903.32        -9.67%
      666.95 90% * 8%         (48.02)       618.93          0.00         618.93       -38.11%
    1,156.05 90% * 8%         (83.24)     1,072.81          0.00       1,072.81         7.28%
    1,169.73 90% * 8%         (84.22)     1,085.51          0.00       1,085.51         8.55%
</TABLE>



<PAGE>


<TABLE>
<CAPTION>

                                                  ----------------------------------------------------------------------------------
ACCOUNT H--GMDB
CVIC - 09/30/00 Performance Check                                              UNIT VALUE      ACCUM
With Fees                                          02/11 OR *       ACCUM          FOR         UNITS
                                                   INCEPTION        UNITS        ANNUAL      (DEDUCTED)     TOTAL
                                                      UNIT        PURCHASED     ADMIN FEE    FOR ANNUAL     ACCUM       09/30/00
                                                      VALUE       FOR $1,000      0.00      ADMIN FEE      UNITS       UNIT VALUE
                                                  ----------------------------------------------------------------------------------
<S>                                                  <C>            <C>                                     <C>          <C>
The Alger American Fund:
    Growth Portfolio                                 18.258413      54.769                                  54.769       18.089980
    Leveraged AllCap Portfolio                       27.164481      36.813                                  36.813       24.805952
    MidCap Growth Portfolio                          16.982535      58.884                                  58.884       19.330580
    Small Capitalization Portfolio                   17.015333      58.771                                  58.771       14.184983
American Century Variable Portfolios, Inc:
    Income and Growth Fund                           13.053691      76.607                                  76.607       13.318917
    International Fund                               19.248236      51.953                                  51.953       15.574183
    Value Fund                                        8.859603     112.872                                 112.872       10.302376
Berger Institutional Products Trust:
    Growth Fund                                      17.060017      58.617                                  58.617       17.539373
    Growth and Income Fund                           20.296363      49.270                                  49.270       20.873896
    International Fund                               13.729076      72.838                                  72.838       12.514723
    New Generation Fund - 04/28                      10.000000     100.000                                 100.000       10.385300
    Small Company Growth Fund                        20.990598      47.640                                  47.640       21.247017
Conseco Series Trust:
    Balanced Portfolio                               14.826933      67.445                                  67.445       16.329750
    Conseco 20 Focus - 04/28                         10.000000     100.000                                 100.000       13.340910
    Equity Portfolio                                 17.986654      55.597                                  55.597       20.249990
    Fixed Income Portfolio                           10.184149      98.192                                  98.192       10.743354
    Government Securities Portfolio                  10.049403      99.508                                  99.508       10.642251
    High Yield Portfolio - 04/28                     10.000000     100.000                                 100.000       10.089591
    Money Market Portfolio                           10.733069      93.170                                  93.170       11.025968
The Dreyfus Socially Responsible Growth              15.202601      65.778                                  65.778       15.809130
Dreyfus Stock Index Fund                             13.589080      73.589                                  73.589       14.004694
Dreyfus Variable Investment Fund:
    Disciplined Stock Portfolio                      11.936644      83.776                                  83.776       12.517972
    International Value Portfolio                    10.960725      91.235                                  91.235       10.768269
Federated Insurance Series:
    High Income Bond Fund II                          9.900917     101.001                                 101.001        9.651585
    International Equity Fund II                     23.589447      42.392                                  42.392       17.687329
    Utility Fund II                                  11.415485      87.600                                  87.600       11.201516
Invesco Variable Investment Funds, Inc:
    Equity Income Fund                               11.168071      89.541                                  89.541       12.194632
    High Yield Fund                                  10.155026      98.473                                  98.473        9.940881
Janus Aspen Series:
    Aggressive Growth Portfolio                      32.843081      30.448                                  30.448       28.009800
    Growth Portfolio                                 18.713580      53.437                                  53.437       18.268250
    Worldwide Growth Portfolio                       21.094895      47.405                                  47.405       18.390550
Lazard Retirement Series, Inc:
    Equity Portfolio                                 10.629725      94.076                                  94.076       11.537764
    Small Cap Portfolio                               9.373761     106.681                                 106.681       10.924102
Lord Abbett Series Fund, Inc:
    Growth and Income Portfolio                      11.323618      88.311                                  88.311       13.037387
Mitchell Hutchins Series Trust:
    Growth and Income Portfolio                      11.523450      86.780                                  86.780       11.392244
Neuberger Berman Advisers Management Trust:
    Limited Maturity Bond Portfolio                  10.202730      98.013                                  98.013       10.532987
    Partners Portfolio                               10.053139      99.471                                  99.471       10.522165
Rydex Variable Trust:
    Nova Portfolio                                   18.407580      54.325                                  54.325       17.550710
    OTC Portfolio                                    39.086082      25.585                                  25.585       36.448647
Seligman Portfolios, Inc.
    Communications and Information Portfolio         10.000000     100.000                                 100.000        7.725370
    Global Technology Portfolio                      10.000000     100.000                                 100.000        8.447926
Strong Variable Insurance Funds, Inc:
    Mid Cap Growth Fund II                            25.40481      39.363                                  39.363       25.779249
Strong Opportunity Fund II, Inc                      14.090803      70.968                                  70.968       15.122368
Van Eck Worldwide Insurance Trust:
    Worldwide Bond Fund                              9.8492067     101.531                                 101.531        9.569097
    Worldwide Emerging Markets Fund                  14.905918      67.087                                  67.087        9.922557
    Worldwide Hard Assets Fund                       7.8320474     127.681                                 127.681        9.037102
    Worldwide Real Estate Fund                       8.0607697     124.058                                 124.058        9.411103


<CAPTION>

-----------------------------------------------------------------------------------------------------
                                                                            TOTAL ACCUM     AVERAGE
                                              TOTAL ACCUM                   VALUE AFTER     ANNUAL
                                              VALUE AFTER        FULL        DEDUCTION       TOTAL
     TOTAL     SURRENDER                       DEDUCTION      SURRENDER         FOR         RETURN
     ACCUM      CHARGE       SURRENDER         FOR SURR         ADMIN        ADMIN FEE         n
     VALUE       CALC         CHARGE            CHARGE           FEE           (ERV)      P(1+T)=ERV
-----------------------------------------------------------------------------------------------------


      990.77 90% * 8%              (71.34)       919.43           0.00        919.43        -8.06%
      913.18 90% * 8%              (65.75)       847.43           0.00        847.43       -15.26%
    1,138.26 90% * 8%              (81.95)     1,056.31           0.00      1,056.31         5.63%
      833.67 90% * 8%              (60.02)       773.65           0.00        773.65       -22.64%

    1,020.32 90% * 8%              (73.46)       946.86           0.00        946.86        -5.31%
      809.13 90% * 8%              (58.26)       750.87           0.00        750.87       -24.91%
    1,162.85 90% * 8%              (83.73)     1,079.12           0.00      1,079.12         7.91%

    1,028.11 90% * 8%              (74.02)       954.09           0.00        954.09        -4.59%
    1,028.46 90% * 8%              (74.05)       954.41           0.00        954.41        -4.56%
      911.55 90% * 8%              (65.63)       845.92           0.00        845.92       -15.41%
    1,038.53 90% * 8%              (74.77)       963.76           0.00        963.76        -3.62%
    1,012.21 90% * 8%              (72.88)       939.33           0.00        939.33        -6.07%

    1,101.36 90% * 8%              (79.30)     1,022.06           0.00      1,022.06         2.21%
    1,334.09 90% * 8%              (96.05)     1,238.04           0.00      1,238.04        23.80%
    1,125.84 90% * 8%              (81.06)     1,044.78           0.00      1,044.78         4.48%
    1,054.91 90% * 8%              (75.95)       978.96           0.00        978.96        -2.10%
    1,058.99 90% * 8%              (76.25)       982.74           0.00        982.74        -1.73%
    1,008.96 90% * 8%              (72.65)       936.31           0.00        936.31        -6.37%
    1,027.29 90% * 8%              (73.96)       953.33           0.00        953.33        -4.67%
    1,039.89 90% * 8%              (74.87)       965.02           0.00        965.02        -3.50%
    1,030.59 90% * 8%              (74.20)       956.39           0.00        956.39        -4.36%

    1,048.71 90% * 8%              (75.51)       973.20           0.00        973.20        -2.68%
      982.44 90% * 8%              (70.74)       911.70           0.00        911.70        -8.83%

      974.82 90% * 8%              (70.19)       904.63           0.00        904.63        -9.54%
      749.80 90% * 8%              (53.99)       695.81           0.00        695.81       -30.42%
      981.25 90% * 8%              (70.65)       910.60           0.00        910.60        -8.94%

    1,091.92 90% * 8%              (78.62)     1,013.30           0.00      1,013.30         1.33%
      978.91 90% * 8%              (70.48)       908.43           0.00        908.43        -9.16%

      852.84 90% * 8%              (61.40)       791.44           0.00        791.44       -20.86%
      976.20 90% * 8%              (70.29)       905.91           0.00        905.91        -9.41%
      871.80 90% * 8%              (62.77)       809.03           0.00        809.03       -19.10%

    1,085.43 90% * 8%              (78.15)     1,007.28           0.00      1,007.28         0.73%
    1,165.39 90% * 8%              (83.91)     1,081.48           0.00      1,081.48         8.15%

    1,151.34 90% * 8%              (82.90)     1,068.44           0.00      1,068.44         6.84%

      988.62 90% * 8%              (71.18)       917.44           0.00        917.44        -8.26%

    1,032.37 90% * 8%              (74.33)       958.04           0.00        958.04        -4.20%
    1,046.65 90% * 8%              (75.36)       971.29           0.00        971.29        -2.87%

      953.44 90% * 8%              (68.65)       884.79           0.00        884.79       -11.52%
      932.54 90% * 8%              (67.14)       865.40           0.00        865.40       -13.46%

      772.54 90% * 8%              (55.62)       716.92           0.00        716.92       -28.31%
      844.79 90% * 8%              (60.82)       783.97           0.00        783.97       -21.60%

    1,014.75 90% * 8%              (73.06)       941.69           0.00        941.69        -5.83%
    1,073.20 90% * 8%              (77.27)       995.93           0.00        995.93        -0.41%

      971.56 90% * 8%              (69.95)       901.61           0.00        901.61        -9.84%
      665.67 90% * 8%              (47.93)       617.74           0.00        617.74       -38.23%
    1,153.87 90% * 8%              (83.08)     1,070.79           0.00      1,070.79         7.08%
    1,167.52 90% * 8%              (84.06)     1,083.46           0.00      1,083.46         8.35%
</TABLE>

<PAGE>


<TABLE>
<CAPTION>

                                                  ----------------------------------------------------------------------------------
ACCOUNT H--GMDB + GMIB
CVIC - 09/30/00 Performance Check                                                 UNIT VALUE     ACCUM
With Fees                                          02/11 OR *           ACCUM        FOR         UNITS
                                                    INCEPTION           UNITS       ANNUAL      (DEDUCTED)    TOTAL
                                                       UNIT           PURCHASED    ADMIN FEE    FOR ANNUAL    ACCUM       09/30/00
                                                       VALUE         FOR $1,000      0.00       ADMIN FEE     UNITS      UNIT VALUE
                                                  ----------------------------------------------------------------------------------
<S>                                                   <C>              <C>                                    <C>         <C>
The Alger American Fund:
    Growth Portfolio                                  18.242680        54.817                                 54.817      18.040096
    Leveraged AllCap Portfolio                        27.141154        36.844                                 36.844      24.737551
    MidCap Growth Portfolio                           16.967934        58.935                                 58.935      19.277304
    Small Capitalization Portfolio                    17.000715        58.821                                 58.821      14.145840
American Century Variable Portfolios, Inc:
    Income and Growth Fund                            13.042420        76.673                                 76.673      13.282193
    International Fund                                19.231738        51.997                                 51.997      15.531270
    Value Fund                                         8.851936       112.970                                112.970      10.273958
Berger Institutional Products Trust:
    Growth Fund                                       17.045371        58.667                                 58.667      17.491027
    Growth and Income Fund                            20.278916        49.312                                 49.312      20.816367
    International Fund                                13.717254        72.901                                 72.901      12.480205
    New Generation Fund - 04/28                       10.000000       100.000                                100.000      10.372172
    Small Company Growth Fund                         20.972623        47.681                                 47.681      21.188476
Conseco Series Trust:
    Balanced Portfolio                                14.814181        67.503                                 67.503      16.284742
    Conseco 20 Focus - 04/28                          10.000000       100.000                                100.000      13.324083
    Equity Portfolio                                  17.971204        55.645                                 55.645      20.194180
    Fixed Income Portfolio                            10.175361        98.277                                 98.277      10.713909
    Government Securities Portfolio                   10.040730        99.594                                 99.594      10.612904
    High Yield Portfolio - 04/28                      10.000000       100.000                                100.000      10.076830
    Money Market Portfolio                            10.723812        93.250                                 93.250      10.995668
The Dreyfus Socially Responsible Growth               15.189489        65.835                                 65.835      15.765552
Dreyfus Stock Index Fund                              13.577350        73.652                                 73.652      13.966085
Dreyfus Variable Investment Fund:
    Disciplined Stock Portfolio                       11.926341        83.848                                 83.848      12.483458
    International Value Portfolio                     10.951267        91.314                                 91.314      10.738557
Federated Insurance Series:
    High Income Bond Fund II                           9.892376       101.088                                101.088       9.624965
    International Equity Fund II                      23.569261        42.428                                 42.428      17.638591
    Utility Fund II                                   11.405629        87.676                                 87.676      11.170610
Invesco Variable Investment Funds, Inc:
    Equity Income Fund                                11.158424        89.618                                 89.618      12.161002
    High Yield Fund                                   10.146267        98.558                                 98.558       9.913466
Janus Aspen Series:
    Aggressive Growth Portfolio                       32.814949        30.474                                 30.474      27.932514
    Growth Portfolio                                  18.697462        53.483                                 53.483      18.217875
    Worldwide Growth Portfolio                        21.076802        47.446                                 47.446      18.339871

Lazard Retirement Series, Inc:
    Equity Portfolio                                  10.620535        94.157                                 94.157      11.505958
    Small Cap Portfolio                                9.365670       106.773                                106.773      10.893982
Lord Abbett Series Fund, Inc:
    Growth and Income Portfolio                       11.313831        88.387                                 88.387      13.001445
Mitchell Hutchins Series Trust:
    Growth and Income Portfolio                       11.513505        86.855                                 86.855      11.360829
Neuberger Berman Advisers Management Trust:
    Limited Maturity Bond Portfolio                   10.193928        98.098                                 98.098      10.503942
    Partners Portfolio                                10.044450        99.557                                 99.557      10.493140
Rydex Variable Trust:
    Nova Portfolio                                    18.407580        54.325                                 54.325      17.528493
    OTC Portfolio                                     39.086082        25.585                                 25.585      36.402463
Seligman Portfolios, Inc.
    Communications and Information Portfolio          10.000000       100.000                                100.000       7.715582
    Global Technology Portfolio                       10.000000       100.000                                100.000       8.437233
Strong Variable Insurance Funds, Inc:
    Mid Cap Growth Fund II                            25.383002        39.396                                 39.396      25.708176
Strong Opportunity Fund II, Inc                       14.078654        71.030                                 71.030      15.080679
Van Eck Worldwide Insurance Trust:
    Worldwide Bond Fund                               9.8407061       101.619                                101.619       9.542698
    Worldwide Emerging Markets Fund                   14.893165        67.145                                 67.145       9.895186
    Worldwide Hard Assets Fund                        7.8252836       127.791                                127.791       9.012179
    Worldwide Real Estate Fund                         8.053806       124.165                                124.165       9.385150


<CAPTION>

--------------------------------------------------------------------------------------------------
                                                                      TOTAL ACCUM      AVERAGE
                                        TOTAL ACCUM                  VALUE AFTER      ANNUAL
                                         VALUE AFTER        FULL        DEDUCTION        TOTAL
      TOTAL     SURRENDER                 DEDUCTION      SURRENDER        FOR          RETURN
      ACCUM      CHARGE     SURRENDER      FOR SURR        ADMIN       ADMIN FEE          n
      VALUE       CALC        CHARGE        CHARGE          FEE          (ERV)        P(1+T)=ERV
--------------------------------------------------------------------------------------------------


       988.90 90% * 8%         (71.20)       917.70          0.00         917.70        -8.23%
       911.43 90% * 8%         (65.62)       845.81          0.00         845.81       -15.42%
     1,136.11 90% * 8%         (81.80)     1,054.31          0.00       1,054.31         5.43%
       832.07 90% * 8%         (59.91)       772.16          0.00         772.16       -22.78%

     1,018.39 90% * 8%         (73.32)       945.07          0.00         945.07        -5.49%
       807.58 90% * 8%         (58.15)       749.43          0.00         749.43       -25.06%
     1,160.65 90% * 8%         (83.57)     1,077.08          0.00       1,077.08         7.71%

     1,026.15 90% * 8%         (73.88)       952.27          0.00         952.27        -4.77%
     1,026.50 90% * 8%         (73.91)       952.59          0.00         952.59        -4.74%
       909.82 90% * 8%         (65.51)       844.31          0.00         844.31       -15.57%
     1,037.22 90% * 8%         (74.68)       962.54          0.00         962.54        -3.75%
     1,010.29 90% * 8%         (72.74)       937.55          0.00         937.55        -6.25%

     1,099.27 90% * 8%         (79.15)     1,020.12          0.00       1,020.12         2.01%
     1,332.41 90% * 8%         (95.93)     1,236.48          0.00       1,236.48        23.65%
     1,123.71 90% * 8%         (80.91)     1,042.80          0.00       1,042.80         4.28%
     1,052.93 90% * 8%         (75.81)       977.12          0.00         977.12        -2.29%
     1,056.98 90% * 8%         (76.10)       980.88          0.00         980.88        -1.91%
     1,007.68 90% * 8%         (72.55)       935.13          0.00         935.13        -6.49%
     1,025.35 90% * 8%         (73.83)       951.52          0.00         951.52        -4.85%
     1,037.93 90% * 8%         (74.73)       963.20          0.00         963.20        -3.68%
     1,028.63 90% * 8%         (74.06)       954.57          0.00         954.57        -4.54%

     1,046.71 90% * 8%         (75.36)       971.35          0.00         971.35        -2.87%
       980.58 90% * 8%         (70.60)       909.98          0.00         909.98        -9.00%

       972.97 90% * 8%         (70.05)       902.92          0.00         902.92        -9.71%
       748.37 90% * 8%         (53.88)       694.49          0.00         694.49       -30.55%
       979.39 90% * 8%         (70.52)       908.87          0.00         908.87        -9.11%

     1,089.84 90% * 8%         (78.47)     1,011.37          0.00       1,011.37         1.14%
       977.05 90% * 8%         (70.35)       906.70          0.00         906.70        -9.33%

       851.22 90% * 8%         (61.29)       789.93          0.00         789.93       -21.01%
       974.35 90% * 8%         (70.15)       904.20          0.00         904.20        -9.58%
       870.15 90% * 8%         (62.65)       807.50          0.00         807.50       -19.25%


     1,083.37 90% * 8%         (78.00)     1,005.37          0.00       1,005.37         0.54%
     1,163.18 90% * 8%         (83.75)     1,079.43          0.00       1,079.43         7.94%

     1,149.16 90% * 8%         (82.74)     1,066.42          0.00       1,066.42         6.64%

       986.74 90% * 8%         (71.05)       915.69          0.00         915.69        -8.43%

     1,030.42 90% * 8%         (74.19)       956.23          0.00         956.23        -4.38%
     1,044.67 90% * 8%         (75.22)       969.45          0.00         969.45        -3.06%

       952.24 90% * 8%         (68.56)       883.68          0.00         883.68       -11.63%
       931.36 90% * 8%         (67.06)       864.30          0.00         864.30       -13.57%

       771.56 90% * 8%         (55.55)       716.01          0.00         716.01       -28.40%
       843.72 90% * 8%         (60.75)       782.97          0.00         782.97       -21.70%

     1,012.80 90% * 8%         (72.92)       939.88          0.00         939.88        -6.01%
     1,071.18 90% * 8%         (77.12)       994.06          0.00         994.06        -0.59%

       969.72 90% * 8%         (69.82)       899.90          0.00         899.90       -10.01%
       664.41 90% * 8%         (47.84)       616.57          0.00         616.57       -38.34%
     1,151.68 90% * 8%         (82.92)     1,068.76          0.00       1,068.76         6.88%
     1,165.31 90% * 8%         (83.90)     1,081.41          0.00       1,081.41         8.14%
</TABLE>



<PAGE>

<TABLE>
<CAPTION>

                                                 -----------------------------------------------------------------------------------
ACCOUNT H STANDARD CONTRACT
CVIC - 09/30/00 Performance Check                                                UNIT VALUE       ACCUM
W/o Fees                                          2/11 OR 4/28        ACCUM          FOR          UNITS
                                                    INCEPTION         UNITS        ANNUAL      (DEDUCTED)     TOTAL
                                                        UNIT        PURCHASED     ADMIN FEE    FOR ANNUAL     ACCUM      09/30/00
                                                        VALUE       FOR $1,000      0.00        ADMIN FEE     UNITS     UNIT VALUE
                                                 -----------------------------------------------------------------------------------
<S>                                                    <C>            <C>                                     <C>         <C>
The Alger American Fund:
    Growth Portfolio                                   18.274158      54.722                                  54.722      18.140000
    Leveraged AllCap Portfolio                         27.187828      36.781                                  36.781      24.874541
    MidCap Growth Portfolio                            16.997148      58.833                                  58.833      19.384000
    Small Capitalization Portfolio                     17.029963      58.720                                  58.720      14.224234
American Century Variable Portfolios, Inc:
    Income and Growth Fund                             13.064971      76.541                                  76.541      13.355742
    International Fund                                 19.264747      51.908                                  51.908      15.617213
    Value Fund                                          8.867277     112.774                                 112.774      10.330874
Berger Institutional Products Trust:
    Growth Fund                                        17.074675      58.566                                  58.566      17.587851
    Growth and Income Fund                             20.313825      49.228                                  49.228      20.931583
    International Fund                                 13.740907      72.775                                  72.775      12.549336
    New Generation Fund - 04/28                        10.000000     100.000                                 100.000      10.398444
    Small Company Growth Fund                          21.008588      47.600                                  47.600      21.305720
Conseco Series Trust:
    Balanced Portfolio                                 14.839696      67.387                                  67.387      16.374883
    Conseco 20 Focus - 04/28                           10.000000     100.000                                 100.000      13.357758
    Equity Portfolio                                   18.002117      55.549                                  55.549      20.305953
    Fixed Income Portfolio                             10.192945      98.107                                  98.107      10.773243
    Government Securities Portfolio                    10.058084      99.423                                  99.423      10.671679
    High Yield Portfolio - 04/28                       10.000000     100.000                                 100.000      10.102369
    Money Market Portfolio                             10.742333      93.090                                  93.090      11.056453
The Dreyfus Socially Responsible Growth                15.215725      65.721                                  65.721      15.852828
Dreyfus Stock Index Fund                               13.600819      73.525                                  73.525      14.043409
Dreyfus Variable Investment Fund:
    Disciplined Stock Portfolio                        11.946955      83.703                                  83.703      12.552580
    International Value Portfolio                      10.970191      91.156                                  91.156      10.798062
Federated Insurance Series:
    High Income Bond Fund II                            9.909465     100.914                                 100.914       9.678278
    International Equity Fund II                       23.609649      42.356                                  42.356      17.736201
    Utility Fund II                                    11.425349      87.525                                  87.525      11.232507
Invesco Variable Investment Funds, Inc:
    Equity Income Fund                                 11.177727      89.464                                  89.464      12.228354
    High Yield Fund                                    10.163792      98.388                                  98.388       9.968372
Janus Aspen Series:
    Aggressive Growth Portfolio                        32.871236      30.422                                  30.422      28.087299
    Growth Portfolio                                   18.729711      53.391                                  53.391      18.318763
    Worldwide Growth Portfolio                         21.113003      47.364                                  47.364      18.441370

Lazard Retirement Series, Inc:
    Equity Portfolio                                   10.638922      93.994                                  93.994      11.569657
    Small Cap Portfolio                                 9.381859     106.589                                 106.589      10.954304
Lord Abbett Series Fund, Inc:
    Growth and Income Portfolio                        11.333414      88.235                                  88.235      13.073428
Mitchell Hutchins Series Trust:
    Growth and Income Portfolio                        11.533403      86.705                                  86.705      11.423744
Neuberger Berman Advisers Management Trust:
    Limited Maturity Bond Portfolio                    10.211540      97.928                                  97.928      10.562111
    Partners Portfolio                                 10.061835      99.385                                  99.385      10.551269
Rydex Variable Trust:
    Nova Portfolio                                     18.407580      54.325                                  54.325      17.572955
    OTC Portfolio                                      39.086082      25.585                                  25.585      36.494889
Seligman Portfolios, Inc.
    Communications and Information Portfolio           10.000000     100.000                                 100.000       7.735170
    Global Technology Portfolio                        10.000000     100.000                                 100.000       8.458632
Strong Variable Insurance Funds, Inc:
    Mid Cap Growth Fund II                           25.42663727      39.329                                  39.329      25.850517
Strong Opportunity Fund II, Inc                      14.10296283      70.907                                  70.907      15.164171
Van Eck Worldwide Insurance Trust:
    Worldwide Bond Fund                              9.857714525     101.443                                 101.443       9.595568
    Worldwide Emerging Markets Fund                  14.91868095      67.030                                  67.030       9.950003
    Worldwide Hard Assets Fund                        7.83881692     127.570                                 127.570       9.062094
    Worldwide Real Estate Fund                        8.06773925     123.950                                 123.950       9.437128


<CAPTION>

-------------------------------------------------------------------------------------------------------
                                                                            TOTAL ACCUM      AVERAGE
                                               TOTAL ACCUM                  VALUE AFTER      ANNUAL
                                               VALUE AFTER       FULL        DEDUCTION        TOTAL
       TOTAL       SURRENDER                    DEDUCTION      SURRENDER        FOR          RETURN
       ACCUM        CHARGE       SURRENDER      FOR SURR         ADMIN       ADMIN FEE          n
       VALUE         CALC         CHARGE         CHARGE           FEE          (ERV)       P(1+T)=ERV
-------------------------------------------------------------------------------------------------------


       992.66                                     992.66          0.00         992.66        -0.73%
       914.91                                     914.91          0.00         914.91        -8.51%
     1,140.42                                   1,140.42          0.00       1,140.42        14.04%
       835.25                                     835.25          0.00         835.25       -16.48%

     1,022.26                                   1,022.26          0.00       1,022.26         2.23%
       810.66                                     810.66          0.00         810.66       -18.93%
     1,165.05                                   1,165.05          0.00       1,165.05        16.51%

     1,030.05                                   1,030.05          0.00       1,030.05         3.00%
     1,030.42                                   1,030.42          0.00       1,030.42         3.04%
       913.28                                     913.28          0.00         913.28        -8.67%
     1,039.84                                   1,039.84          0.00       1,039.84         3.98%
     1,014.15                                   1,014.15          0.00       1,014.15         1.42%

     1,103.45                                   1,103.45          0.00       1,103.45        10.35%
     1,335.78                                   1,335.78          0.00       1,335.78        33.58%
     1,127.98                                   1,127.98          0.00       1,127.98        12.80%
     1,056.93                                   1,056.93          0.00       1,056.93         5.69%
     1,061.01                                   1,061.01          0.00       1,061.01         6.10%
     1,010.24                                   1,010.24          0.00       1,010.24         1.02%
     1,029.25                                   1,029.25          0.00       1,029.25         2.92%
     1,041.86                                   1,041.86          0.00       1,041.86         4.19%
     1,032.54                                   1,032.54          0.00       1,032.54         3.25%

     1,050.69                                   1,050.69          0.00       1,050.69         5.07%
       984.31                                     984.31          0.00         984.31        -1.57%

       976.67                                     976.67          0.00         976.67        -2.33%
       751.23                                     751.23          0.00         751.23       -24.88%
       983.13                                     983.13          0.00         983.13        -1.69%

     1,094.00                                   1,094.00          0.00       1,094.00         9.40%
       980.77                                     980.77          0.00         980.77        -1.92%

       854.47                                     854.47          0.00         854.47       -14.55%
       978.06                                     978.06          0.00         978.06        -2.19%
       873.46                                     873.46          0.00         873.46       -12.65%


     1,087.48                                   1,087.48          0.00       1,087.48         8.75%
     1,167.61                                   1,167.61          0.00       1,167.61        16.76%

     1,153.53                                   1,153.53          0.00       1,153.53        15.35%

       990.50                                     990.50          0.00         990.50        -0.95%

     1,034.33                                   1,034.33          0.00       1,034.33         3.43%
     1,048.64                                   1,048.64          0.00       1,048.64         4.86%

       954.65                                     954.65          0.00         954.65        -4.54%
       933.72                                     933.72          0.00         933.72        -6.63%

       773.52                                     773.52          0.00         773.52       -22.65%
       845.86                                     845.86          0.00         845.86       -15.41%

     1,016.67                                   1,016.67          0.00       1,016.67         1.67%
     1,075.25                                   1,075.25          0.00       1,075.25         7.53%

       973.40                                     973.40          0.00         973.40        -2.66%
       666.95                                     666.95          0.00         666.95       -33.31%
     1,156.05                                   1,156.05          0.00       1,156.05        15.61%
     1,169.73                                   1,169.73          0.00       1,169.73        16.97%
</TABLE>


<PAGE>


<TABLE>

<CAPTION>
                                                    --------------------------------------------------------------------------------
ACCOUNT H--GMDB
CVIC - 09/30/00 Performance Check                                                 UNIT VALUE     ACCUM
W/o Fees                                            2/11 OR 4/28      ACCUM           FOR        UNITS
                                                      INCEPTION       UNITS         ANNUAL     (DEDUCTED)    TOTAL
                                                         UNIT       PURCHASED      ADMIN FEE   FOR ANNUAL    ACCUM      09/30/00
                                                         VALUE      FOR $1,000       0.00       ADMIN FEE    UNITS     UNIT VALUE
                                                    --------------------------------------------------------------------------------
<S>                                                    <C>            <C>                                    <C>         <C>
The Alger American Fund:
    Growth Portfolio                                   18.258413      54.769                                 54.769      18.089980
    Leveraged AllCap Portfolio                         27.164481      36.813                                 36.813      24.805952
    MidCap Growth Portfolio                            16.982535      58.884                                 58.884      19.330580
    Small Capitalization Portfolio                     17.015333      58.771                                 58.771      14.184983
American Century Variable Portfolios, Inc:
    Income and Growth Fund                             13.053691      76.607                                 76.607      13.318917
    International Fund                                 19.248236      51.953                                 51.953      15.574183
    Value Fund                                          8.859603     112.872                                112.872      10.302376
Berger Institutional Products Trust:
    Growth Fund                                        17.060017      58.617                                 58.617      17.539373
    Growth and Income Fund                             20.296363      49.270                                 49.270      20.873896
    International Fund                                 13.729076      72.838                                 72.838      12.514723
    New Generation Fund - 04/28                        10.000000     100.000                                100.000      10.385300
    Small Company Growth Fund                          20.990598      47.640                                 47.640      21.247017
Conseco Series Trust:
    Balanced Portfolio                                 14.826933      67.445                                 67.445      16.329750
    Conseco 20 Focus - 04/28                           10.000000     100.000                                100.000      13.340910
    Equity Portfolio                                   17.986654      55.597                                 55.597      20.249990
    Fixed Income Portfolio                             10.184149      98.192                                 98.192      10.743354
    Government Securities Portfolio                    10.049403      99.508                                 99.508      10.642251
    High Yield Portfolio - 04/28                       10.000000     100.000                                100.000      10.089591
    Money Market Portfolio                             10.733069      93.170                                 93.170      11.025968
The Dreyfus Socially Responsible Growth                15.202601      65.778                                 65.778      15.809130
Dreyfus Stock Index Fund                               13.589080      73.589                                 73.589      14.004694
Dreyfus Variable Investment Fund:
    Disciplined Stock Portfolio                        11.936644      83.776                                 83.776      12.517972
    International Value Portfolio                      10.960725      91.235                                 91.235      10.768269
Federated Insurance Series:
    High Income Bond Fund II                            9.900917     101.001                                101.001       9.651585
    International Equity Fund II                       23.589447      42.392                                 42.392      17.687329
    Utility Fund II                                    11.415485      87.600                                 87.600      11.201516
Invesco Variable Investment Funds, Inc:
    Equity Income Fund                                 11.168071      89.541                                 89.541      12.194632
    High Yield Fund                                    10.155026      98.473                                 98.473       9.940881
Janus Aspen Series:
    Aggressive Growth Portfolio                        32.843081      30.448                                 30.448      28.009800
    Growth Portfolio                                   18.713580      53.437                                 53.437      18.268250
    Worldwide Growth Portfolio                         21.094895      47.405                                 47.405      18.390550
Lazard Retirement Series, Inc:
    Equity Portfolio                                   10.629725      94.076                                 94.076      11.537764
    Small Cap Portfolio                                 9.373761     106.681                                106.681      10.924102
Lord Abbett Series Fund, Inc:
    Growth and Income Portfolio                        11.323618      88.311                                 88.311      13.037387
Mitchell Hutchins Series Trust:
    Growth and Income Portfolio                        11.523450      86.780                                 86.780      11.392244
Neuberger Berman Advisers Management Trust:
    Limited Maturity Bond Portfolio                    10.202730      98.013                                 98.013      10.532987
    Partners Portfolio                                 10.053139      99.471                                 99.471      10.522165
Rydex Variable Trust:
    Nova Portfolio                                     18.407580      54.325                                 54.325      17.550710
    OTC Portfolio                                      39.086082      25.585                                 25.585      36.448647
Seligman Portfolios, Inc.
    Communications and Information Portfolio           10.000000     100.000                                100.000       7.725370
    Global Technology Portfolio                        10.000000     100.000                                100.000       8.447926
Strong Variable Insurance Funds, Inc:
    Mid Cap Growth Fund II                           25.40481038      39.363                                 39.363      25.779249
Strong Opportunity Fund II, Inc                       14.0908031      70.968                                 70.968      15.122368
Van Eck Worldwide Insurance Trust:
    Worldwide Bond Fund                              9.849206701     101.531                                101.531       9.569097
    Worldwide Emerging Markets Fund                  14.90591761      67.087                                 67.087       9.922557
    Worldwide Hard Assets Fund                       7.832047412     127.681                                127.681       9.037102
    Worldwide Real Estate Fund                       8.060769659     124.058                                124.058       9.411103


<CAPTION>

------------------------------------------------------------------------------------------------------
                                                                          TOTAL ACCUM      AVERAGE
                                              TOTAL ACCUM                  VALUE AFTER      ANNUAL
                                              VALUE AFTER       FULL        DEDUCTION        TOTAL
       TOTAL       SURRENDER                    DEDUCTION     SURRENDER        FOR          RETURN
       ACCUM        CHARGE       SURRENDER      FOR SURR        ADMIN       ADMIN FEE          n
       VALUE         CALC          CHARGE        CHARGE          FEE          (ERV)       P(1+T)=ERV
------------------------------------------------------------------------------------------------------


      990.77                                     990.77          0.00         990.77        -0.92%
      913.18                                     913.18          0.00         913.18        -8.68%
    1,138.26                                   1,138.26          0.00       1,138.26        13.83%
      833.67                                     833.67          0.00         833.67       -16.63%

    1,020.32                                   1,020.32          0.00       1,020.32         2.03%
      809.13                                     809.13          0.00         809.13       -19.09%
    1,162.85                                   1,162.85          0.00       1,162.85        16.29%

    1,028.11                                   1,028.11          0.00       1,028.11         2.81%
    1,028.46                                   1,028.46          0.00       1,028.46         2.85%
      911.55                                     911.55          0.00         911.55        -8.85%
    1,038.53                                   1,038.53          0.00       1,038.53         3.85%
    1,012.21                                   1,012.21          0.00       1,012.21         1.22%

    1,101.36                                   1,101.36          0.00       1,101.36        10.14%
    1,334.09                                   1,334.09          0.00       1,334.09        33.41%
    1,125.84                                   1,125.84          0.00       1,125.84        12.58%
    1,054.91                                   1,054.91          0.00       1,054.91         5.49%
    1,058.99                                   1,058.99          0.00       1,058.99         5.90%
    1,008.96                                   1,008.96          0.00       1,008.96         0.90%
    1,027.29                                   1,027.29          0.00       1,027.29         2.73%
    1,039.89                                   1,039.89          0.00       1,039.89         3.99%
    1,030.59                                   1,030.59          0.00       1,030.59         3.06%

    1,048.71                                   1,048.71          0.00       1,048.71         4.87%
      982.44                                     982.44          0.00         982.44        -1.76%

      974.82                                     974.82          0.00         974.82        -2.52%
      749.80                                     749.80          0.00         749.80       -25.02%
      981.25                                     981.25          0.00         981.25        -1.88%

    1,091.92                                   1,091.92          0.00       1,091.92         9.19%
      978.91                                     978.91          0.00         978.91        -2.11%

      852.84                                     852.84          0.00         852.84       -14.72%
      976.20                                     976.20          0.00         976.20        -2.38%
      871.80                                     871.80          0.00         871.80       -12.82%

    1,085.43                                   1,085.43          0.00       1,085.43         8.54%
    1,165.39                                   1,165.39          0.00       1,165.39        16.54%

    1,151.34                                   1,151.34          0.00       1,151.34        15.13%

      988.62                                     988.62          0.00         988.62        -1.14%

    1,032.37                                   1,032.37          0.00       1,032.37         3.24%
    1,046.65                                   1,046.65          0.00       1,046.65         4.67%

      953.44                                     953.44          0.00         953.44        -4.66%
      932.54                                     932.54          0.00         932.54        -6.75%

      772.54                                     772.54          0.00         772.54       -22.75%
      844.79                                     844.79          0.00         844.79       -15.52%

    1,014.75                                   1,014.75          0.00       1,014.75         1.48%
    1,073.20                                   1,073.20          0.00       1,073.20         7.32%

      971.56                                     971.56          0.00         971.56        -2.84%
      665.67                                     665.67          0.00         665.67       -33.43%
    1,153.87                                   1,153.87          0.00       1,153.87        15.39%
    1,167.52                                   1,167.52          0.00       1,167.52        16.75%
</TABLE>


<PAGE>

<TABLE>
<CAPTION>
                                                     -------------------------------------------------------------------------------
ACCOUNT H--GMDB + GMIB
CVIC - 09/30/00 Performance Check                                                   UNIT VALUE     ACCUM
W/o Fees                                              2/11 OR 4/28      ACCUM           FOR        UNITS
                                                       INCEPTION        UNITS         ANNUAL     (DEDUCTED)    TOTAL
                                                         UNIT         PURCHASED      ADMIN FEE   FOR ANNUAL    ACCUM      09/30/00
                                                         VALUE        FOR $1,000       0.00      ADMIN FEE     UNITS     UNIT VALUE
                                                     -------------------------------------------------------------------------------
<S>                                                     <C>             <C>                                    <C>        <C>
The Alger American Fund:
    Growth Portfolio                                    18.242680       54.817                                 54.817     18.040096
    Leveraged AllCap Portfolio                          27.141154       36.844                                 36.844     24.737551
    MidCap Growth Portfolio                             16.967934       58.935                                 58.935     19.277304
    Small Capitalization Portfolio                      17.000715       58.821                                 58.821     14.145840
American Century Variable Portfolios, Inc:
    Income and Growth Fund                              13.042420       76.673                                 76.673     13.282193
    International Fund                                  19.231738       51.997                                 51.997     15.531270
    Value Fund                                           8.851936      112.970                                112.970     10.273958
Berger Institutional Products Trust:
    Growth Fund                                         17.045371       58.667                                 58.667     17.491027
    Growth and Income Fund                              20.278916       49.312                                 49.312     20.816367
    International Fund                                  13.717254       72.901                                 72.901     12.480205
    New Generation Fund - 04/28                         10.000000      100.000                                100.000     10.372172
    Small Company Growth Fund                           20.972623       47.681                                 47.681     21.188476
Conseco Series Trust:
    Balanced Portfolio                                  14.814181       67.503                                 67.503     16.284742
    Conseco 20 Focus - 04/28                            10.000000      100.000                                100.000     13.324083
    Equity Portfolio                                    17.971204       55.645                                 55.645     20.194180
    Fixed Income Portfolio                              10.175361       98.277                                 98.277     10.713909
    Government Securities Portfolio                     10.040730       99.594                                 99.594     10.612904
    High Yield Portfolio - 04/28                        10.000000      100.000                                100.000     10.076830
    Money Market Portfolio                              10.723812       93.250                                 93.250     10.995668
The Dreyfus Socially Responsible Growth                 15.189489       65.835                                 65.835     15.765552
Dreyfus Stock Index Fund                                13.577350       73.652                                 73.652     13.966085
Dreyfus Variable Investment Fund:
    Disciplined Stock Portfolio                         11.926341       83.848                                 83.848     12.483458
    International Value Portfolio                       10.951267       91.314                                 91.314     10.738557
Federated Insurance Series:
    High Income Bond Fund II                             9.892376      101.088                                101.088      9.624965
    International Equity Fund II                        23.569261       42.428                                 42.428     17.638591
    Utility Fund II                                     11.405629       87.676                                 87.676     11.170610
Invesco Variable Investment Funds, Inc:
    Equity Income Fund                                  11.158424       89.618                                 89.618     12.161002
    High Yield Fund                                     10.146267       98.558                                 98.558      9.913466
Janus Aspen Series:
    Aggressive Growth Portfolio                         32.814949       30.474                                 30.474     27.932514
    Growth Portfolio                                    18.697462       53.483                                 53.483     18.217875
    Worldwide Growth Portfolio                          21.076802       47.446                                 47.446     18.339871

Lazard Retirement Series, Inc:
    Equity Portfolio                                    10.620535       94.157                                 94.157     11.505958
    Small Cap Portfolio                                  9.365670      106.773                                106.773     10.893982
Lord Abbett Series Fund, Inc:
    Growth and Income Portfolio                         11.313831       88.387                                 88.387     13.001445
Mitchell Hutchins Series Trust:
    Growth and Income Portfolio                         11.513505       86.855                                 86.855     11.360829
Neuberger Berman Advisers Management Trust:
    Limited Maturity Bond Portfolio                     10.193928       98.098                                 98.098     10.503942
    Partners Portfolio                                  10.044450       99.557                                 99.557     10.493140
Rydex Variable Trust:
    Nova Portfolio                                      18.407580       54.325                                 54.325     17.528493
    OTC Portfolio                                       39.086082       25.585                                 25.585     36.402463
Seligman Portfolios, Inc.
    Communications and Information Portfolio            10.000000      100.000                                100.000      7.715582
    Global Technology Portfolio                         10.000000      100.000                                100.000      8.437233
Strong Variable Insurance Funds, Inc:
    Mid Cap Growth Fund II                            25.38300188       39.396                                 39.396     25.708176
Strong Opportunity Fund II, Inc                       14.07865366       71.030                                 71.030     15.080679
Van Eck Worldwide Insurance Trust:
    Worldwide Bond Fund                               9.840706083      101.619                                101.619      9.542698
    Worldwide Emerging Markets Fund                   14.89316499       67.145                                 67.145      9.895186
    Worldwide Hard Assets Fund                        7.825283641      127.791                                127.791      9.012179
    Worldwide Real Estate Fund                        8.053805977      124.165                                124.165      9.385150


<CAPTION>

--------------------------------------------------------------------------------------------------------
                                                                             TOTAL ACCUM     AVERAGE
                                               TOTAL ACCUM                   VALUE AFTER      ANNUAL
                                               VALUE AFTER        FULL        DEDUCTION       TOTAL
        TOTAL        SURRENDER                   DEDUCTION      SURRENDER        FOR          RETURN
        ACCUM         CHARGE       SURRENDER      FOR SURR        ADMIN       ADMIN FEE         n
        VALUE          CALC         CHARGE         CHARGE          FEE          (ERV)       P(1+T)=ERV
--------------------------------------------------------------------------------------------------------


        988.90                                     988.90          0.00        988.90         -1.11%
        911.43                                     911.43          0.00        911.43         -8.86%
      1,136.11                                   1,136.11          0.00      1,136.11         13.61%
        832.07                                     832.07          0.00        832.07        -16.79%

      1,018.39                                   1,018.39          0.00      1,018.39          1.84%
        807.58                                     807.58          0.00        807.58        -19.24%
      1,160.65                                   1,160.65          0.00      1,160.65         16.07%

      1,026.15                                   1,026.15          0.00      1,026.15          2.62%
      1,026.50                                   1,026.50          0.00      1,026.50          2.65%
        909.82                                     909.82          0.00        909.82         -9.02%
      1,037.22                                   1,037.22          0.00      1,037.22          3.72%
      1,010.29                                   1,010.29          0.00      1,010.29          1.03%

      1,099.27                                   1,099.27          0.00      1,099.27          9.93%
      1,332.41                                   1,332.41          0.00      1,332.41         33.24%
      1,123.71                                   1,123.71          0.00      1,123.71         12.37%
      1,052.93                                   1,052.93          0.00      1,052.93          5.29%
      1,056.98                                   1,056.98          0.00      1,056.98          5.70%
      1,007.68                                   1,007.68          0.00      1,007.68          0.77%
      1,025.35                                   1,025.35          0.00      1,025.35          2.54%
      1,037.93                                   1,037.93          0.00      1,037.93          3.79%
      1,028.63                                   1,028.63          0.00      1,028.63          2.86%

      1,046.71                                   1,046.71          0.00      1,046.71          4.67%
        980.58                                     980.58          0.00        980.58         -1.94%

        972.97                                     972.97          0.00        972.97         -2.70%
        748.37                                     748.37          0.00        748.37        -25.16%
        979.39                                     979.39          0.00        979.39         -2.06%

      1,089.84                                   1,089.84          0.00      1,089.84          8.98%
        977.05                                     977.05          0.00        977.05         -2.30%

        851.22                                     851.22          0.00        851.22        -14.88%
        974.35                                     974.35          0.00        974.35         -2.57%
        870.15                                     870.15          0.00        870.15        -12.99%


      1,083.37                                   1,083.37          0.00      1,083.37          8.34%
      1,163.18                                   1,163.18          0.00      1,163.18         16.32%

      1,149.16                                   1,149.16          0.00      1,149.16         14.92%

        986.74                                     986.74          0.00        986.74         -1.33%

      1,030.42                                   1,030.42          0.00      1,030.42          3.04%
      1,044.67                                   1,044.67          0.00      1,044.67          4.47%

        952.24                                     952.24          0.00        952.24         -4.78%
        931.36                                     931.36          0.00        931.36         -6.86%

        771.56                                     771.56          0.00        771.56        -22.84%
        843.72                                     843.72          0.00        843.72        -15.63%

      1,012.80                                   1,012.80          0.00      1,012.80          1.28%
      1,071.18                                   1,071.18          0.00      1,071.18          7.12%

        969.72                                     969.72          0.00        969.72         -3.03%
        664.41                                     664.41          0.00        664.41        -33.56%
      1,151.68                                   1,151.68          0.00      1,151.68         15.17%
      1,165.31                                   1,165.31          0.00      1,165.31         16.53%
</TABLE>




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