CONSECO VARIABLE ANNUITY ACCOUNT E
485BPOS, 2000-04-28
Previous: VAN KAMPEN GLOBAL MANAGED ASSETS FUND, 485BPOS, 2000-04-28
Next: SECURITY LIFE SEPARATE ACCOUNT L1, 485BPOS, 2000-04-28




                                                     Registration Nos. 33-74092
                                                                       811-8288

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM N-4

            REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933        [X]
                          Pre-Effective Amendment No.
                        Post-Effective Amendment No. 9                     [X]
                                       and
         REGISTRATION STATEMENT UNDER THE INVESTMENT COMPANY ACT OF 1940
                                Amendment No. 9                            [X]

                      CONSECO VARIABLE ANNUITY ACCOUNT E
                           (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)

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

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


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 box:

[ ]  this post-effective amendment designates a new effective date for a
     previously filed post-effective amendment

Title of Securities Registered:
     Individual and Group Deferred Annuity Contracts and Certificates



                       CONSECO VARIABLE ANNUITY ACCOUNT E

                                    FORM N-4

                              CROSS REFERENCE SHEET
                             Pursuant to Rule 495(a)
                        Under The Securities Act of 1933

<TABLE>
<CAPTION>

Form N-4
Item No.                                    PART A - Prospectus Caption
- - --------                                             ------------------
<S>    <C>                                                 <C>
 1.    Cover Page...................................       Cover Page

 2.    Definitions..................................       Definitions

 3.    Synopsis or Highlights.......................       Summary

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

 5.    General Description of Registrant,...........       Conseco Variable, The Variable Account, and
       Depositor and Portfolio Companies                   Investment Options; Appendix B

 6.    Deductions and Expense.......................       Charges and Deductions

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

 8.    Annuity Period ..............................       Annuity Phase
                                                           Settlement Provisions

 9.    Death Benefit................................       Death Benefit on or
                                                           After Maturity Date

10.    Purchase and Contract Values.................       Conseco Variable, The Variable
                                                           Account, and Investment Options;
                                                           Accumulation Provisions

11.    Redemptions..................................       The Contracts
                                                           Section B. Settlement Provisions

12.    Taxes........................................       Federal Tax Status

13.    Legal Proceedings............................       Legal Proceedings

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

<PAGE>

Form N-4
Item No.
- - --------
<TABLE>
<CAPTION>
                                                  PART B - Statement of Additional Information
                                                           -----------------------------------
<S>    <C>                                                 <C>
15.    Cover Page...................................       Statement of Additional Information
                                                           Cover Page

16.    Table of Contents............................       Table of Contents

17.    General Information and History..............       General Information and History

18.    Services.....................................       Not Applicable

19.    Purchase of Securities.......................       Not Applicable
       Being Offered

20.    Underwriters.................................       Distribution

21.    Calculation of Performance Data..............       Calculation of Yield Quotations, Calculation of
                                                           Total Return Quotations, and Other Performance Data

22.    Annuity Payments.............................       Annuity Provisions

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 of this registration statement.

                                     PART A


                       CONSECO VARIABLE ANNUITY ACCOUNT E
             INDIVIDUAL & GROUP VARIABLE DEFERRED ANNUITY CONTRACTS
                                   OFFERED BY
                       CONSECO VARIABLE INSURANCE COMPANY
 ADMINISTRATIVE OFFICE: 11815 N. PENNSYLVANIA STREET o CARMEL, IN 46032
                             o (317) 817-3700

     This prospectus describes the individual and group flexible premium
variable deferred annuity contracts (Contracts) issued by Conseco Variable
Insurance Company (Conseco Variable). The Contracts are designed for use in
retirement planning.  The Contracts provide a way for you to invest on a
tax-deferred basis in the subaccounts of the Conseco Variable Annuity Account
E (Separate Account) and the Fixed Account.

     You can invest your Premium in one of the Variable Account Investment
Options listed below. Depending on market conditions, you can make or lose
money in any of these Variable Account Investment Options. Currently, you
can allocate Premium Payments to up to 15 Variable Account Investment
Options at any one time.  You can also invest in the Fixed Account of Conseco
Variable. Money you direct into the Fixed Account earns interest at a rate
guaranteed by Conseco Variable.

CONSECO SERIES TRUST
   * Conseco 20 Focus Portfolio
   * Equity Portfolio
   * Balanced Portfolio
   * High Yield Portfolio
   * Fixed Income Portfolio
   * Government Securities Portfolio
   * Money Market Portfolio


THE ALGER AMERICAN FUND
   *  Alger American Growth Portfolio
   *  Alger American Leveraged AllCap Portfolio
   *  Alger American MidCap Growth Portfolio
   *  Alger American Small Capitalization Portfolio

AMERICAN CENTURY VARIABLE PORTFOLIOS, INC.
   *  VP Income & Growth
   *  VP International
   *  VP Value

BERGER INSTITUTIONAL PRODUCTS TRUST
   *  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.

DREYFUS STOCK INDEX FUND

DREYFUS VARIABLE INVESTMENT FUND ("Dreyfus VIF")
   *  Dreyfus VIF Disciplined Stock Portfolio
   *  Dreyfus VIF International Value Portfolio

FEDERATED INSURANCE SERIES
   *  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 VIF High Yield Fund
   *  INVESCO VIF Equity Income Fund

JANUS ASPEN SERIES
   *  Aggressive Growth Portfolio
   *  Growth Portfolio
   *  Worldwide Growth Portfolio

LAZARD RETIREMENT SERIES, INC.
   *  Lazard Retirement Equity Portfolio
   *  Lazard Retirement Small Cap Portfolio

LORD ABBETT SERIES FUND, INC.
   *  Growth & Income Portfolio

MITCHELL HUTCHINS SERIES TRUST
   *  Growth and Income Portfolio

NEUBERGER BERMAN ADVISERS MANAGEMENT TRUST
   *  Limited Maturity Bond Portfolio
   *  Partners Portfolio

RYDEX VARIABLE TRUST
   *  OTC Fund
   *  Nova Fund


SELIGMAN PORTFOLIOS, INC.
   *  Seligman Communications and Information Portfolio
   *  Seligman Global Technology Portfolio

STRONG OPPORTUNITY FUND II, INC.
   *  Opportunity Fund II

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

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

     Please read this prospectus carefully before investing and keep it on file
for future reference. It contains important information about the individual and
group fixed and variable annuity contracts issued by Conseco Variable.


     To learn more about the 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 or write to us at
the address or telephone number given on the first page of this Prospectus.

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

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


TABLE OF CONTENTS                                                           PAGE

DEFINITIONS.................................................................

SUMMARY.....................................................................

FEE TABLE...................................................................

CONSECO VARIABLE, THE VARIABLE ACCOUNT AND INVESTMENT OPTIONS...............
  Conseco Variable..........................................................
  The Variable Account......................................................
  Investment Options........................................................
  Voting Rights.............................................................
  Fixed Account.............................................................

THE CONTRACTS...............................................................
  Accumulation Provisions...................................................
  Purchase Payments.........................................................
  Allocation of Purchase Payments...........................................
  Accumulation Units........................................................
  Transfers.................................................................
  Dollar Cost Averaging.....................................................
  Rebalancing...............................................................
  Sweeps....................................................................
  Withdrawals...............................................................
  Suspension of Payments....................................................
  Restrictions Under Optional Retirement Programs...........................
  Restrictions Under Section 403(b).........................................
  Systematic Withdrawal Plan................................................
  Loans.....................................................................

CHARGES AND DEDUCTIONS......................................................
  Withdrawal Charge.........................................................
  Administrative Charges....................................................
  Mortality and Expense Risk Charge.........................................
  Reduction or Elimination of Contract Charges..............................
  Premium Taxes.............................................................
  Fund Expenses.............................................................
  Other Charges.............................................................

DEATH BENEFIT BEFORE MATURITY DATE..........................................

OPTIONS WHEN YOU TERMINATE YOUR PARTICIPATION IN THE PLAN
   (FOR GROUP CONTRACTS ONLY)...............................................

THE ANNUITY PHASE - SETTLEMENT PROVISIONS...................................
  Annuity Options...........................................................
  Transfers After Maturity Date.............................................
  Death On or After Maturity Date...........................................

OTHER CONTRACT PROVISIONS...................................................
  Ten-Day Right to Review...................................................
  Ownership.................................................................
  Modification..............................................................

FEDERAL TAX STATUS..........................................................
  Annuity Contracts in General..............................................
  Qualified and Non-Qualified Contracts.....................................
  Withdrawals--Non-Qualified Contracts......................................
  Withdrawals--Qualified Contracts..........................................
  Withdrawals--Tax-Sheltered Annuities......................................
  Diversification...........................................................
  Investor Control..........................................................

GENERAL MATTERS.............................................................
  Performance Information...................................................
  Distribution of Contracts.................................................
  Legal Proceedings.........................................................

TABLE OF CONTENTS OF THE STATEMENT OF ADDITIONAL INFORMATION................

APPENDIX A - Condensed Financial Information................................
APPENDIX B - More Information About the Funds...............................


DEFINITIONS

     ACCUMULATION UNIT: An accounting unit of measure we use to calculate the
Variable Account value of your Contract before the Maturity Date.

     ANNUITANT: The person upon whose life the Contract is issued.

     ANNUITY PAYMENTS: A series of income payments under an annuity option.

     CONTRACT OWNER: The person(s) (including Co-Owners) or entity entitled to
ownership rights under the Contract. The Contract Owner is also referred to as
"you" in this prospectus.

     CONTRACT VALUE: The total value of your Individual Account values held
under the Contract in each Investment Option of the Variable Account plus the
Fixed Account.

     CONTRACT YEAR: A period of 12 months beginning with the effective date of
your Contract.

     CODE: Internal Revenue Code of 1986, as amended.

     FIXED ACCOUNT: The general account of Conseco Variable. You may choose to
allocate Purchase Payments and Contract Value to the Fixed Account. It provides
guaranteed values and periodically adjusted interest rates.

     FUND: The underlying mutual funds (or portfolios of a mutual fund) which
the sub-accounts of the Variable Account invest in.

     INDIVIDUAL ACCOUNT: The record we establish to represent your interest in
an Investment Option before the Maturity Date.

     INVESTMENT OPTIONS: The investment choices available to Contract Owners.

     MATURITY DATE: The date on which annuity payments begin.

     PURCHASE PAYMENTS OR PREMIUMS: The money you invest in the Contract.

     VALUATION PERIOD: The period of time from the end of one business day of
the New York Stock Exchange to the end of the next business day.

     VARIABLE ACCOUNT: The separate account we established known as Conseco
Variable Annuity Account E. Prior to May 1, 1999, it was known as Great American
Reserve Variable Annuity Account E. The Variable Account is divided into
sub-accounts.

SUMMARY
   THE CONTRACTS: The Contracts described in this prospectus are individual
and group flexible premium variable deferred annuity contracts. The Contracts
provide a  way for you to invest on a tax-deferred basis in the sub-accounts
of the Conseco Variable Annuity Account E ("Variable Account") and the Fixed
Account. The Contracts provide for the accumulation of Contract Values and the
payment of annuity benefits on a variable and/or fixed basis. In general, this
Prospectus describes only the variable portion of the Contracts.
   RETIREMENT PLANS: The Contracts may be issued pursuant to either
non-qualified retirement plans or plans qualifying for special income tax
treatment under the Code. Examples of the plans qualifying for special tax
treatment are: individual retirement annuities (IRAs), pension and profit
sharing plans, tax-sheltered annuities (TSAs), and state and local government
deferred compensation plans. See "Federal Tax Status."
   PURCHASE PAYMENTS: The Contracts permit you to make Purchase Payments on a
flexible basis. This means that you can make payments at any time you like
before the Maturity Date. For TSAs, the minimum initial Purchase Payment and the
amount of each subsequent Purchase Payment is $50 per month. For IRAs, the
minimum initial Purchase Payment is $2,000 and the minimum amount of each
additional Purchase Payment is $50. For non-qualified Contracts, the minimum
initial Purchase Payment is $5,000 and the minimum amount of each additional
Purchase Payment is $2,000 (or $200 each month). If your Purchase Payment is
more than $500,000, it requires our prior approval.
    INVESTMENT OPTIONS: You can allocate your Purchase Payment to the Fixed
Account of Conseco Variable or the Variable Account Investment Options.
                                                                               5
<PAGE>

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

   The portion of your Contract Value allocated to the Variable Account
Investment Options will reflect the investment performance of the Funds you
select.
   TRANSFERS: Prior to the Maturity Date, you may make transfers among the
Variable Account Investment Options and from the Variable Account Investment
Options to the Fixed Account without charge. Under certain circumstances, you
may also transfer amounts from the Fixed Account to the Variable Account
Investment Options. You may also make transfers under certain programs we offer
known as the dollar cost averaging program, sweep program, and rebalancing.
After the Maturity Date, you may not make transfers from a variable annuity to a
fixed annuity or from a fixed annuity to a variable annuity.
   WITHDRAWALS: You may make withdrawals from your Contract before the earlier
of the Maturity Date or the death of the Annuitant. We may impose a withdrawal
charge and an administrative charge when you make a withdrawal. You may also
make withdrawals pursuant to the systematic withdrawal plan. A withdrawal may be
subject to income taxes and tax penalties. In addition, certain restrictions
apply to withdrawals from TSA Contracts.
   LOANS: Under certain circumstances, you may make loans from your Contract.
   DEATH BENEFIT: Generally, if the Annuitant or Contract Owner dies before
the Maturity Date, we will pay a death benefit to your beneficiary.
   ANNUITY PAYMENTS: We offer a variety of fixed and variable annuity options
which you can select to receive your Annuity Payments. Your Annuity Payments
will begin on the Maturity Date. You can select the Maturity Date, the frequency
of the payments and the annuity option.


   TEN-DAY REVIEW: If you cancel the Contract within 10 days after receiving it
(or whatever period is required in your state) we will refund your Purchase
Payment or whatever amount is required in your state.
   TAXES: Your earnings are not taxed until you take them out. If you take money
out before the Maturity Date, earnings come out first and are taxed as income.
If you are younger than 59 1/2 when you take money out, you may be charged a 10%
federal tax penalty on the earnings. The Contract provides that if the Annuitant
dies before the Maturity Date, we will pay a death benefit to the beneficiary.
Such payments upon the death of the Annuitant who is not the Contract Owner (as
in the case of certain non-qualified Contracts), do not qualify for the death of
Contract Owner exception to the ten percent distribution penalty unless the
beneficiary is 59 1/2 or one of the other exceptions to the penalty applies.
   For TSA Contracts, you can only make withdrawals of amounts attributable to
contributions you made pursuant to a salary reduction agreement (as defined in
the Code) when:

 (i)   you attain age 59 1/2;
 (ii)  you separate from service;
 (iii) you die;
 (iv)  if become disabled;
 (v)   made in the case of hardship; or
 (vi)  made pursuant to a qualified domestic relations order, if otherwise
       permitted.
   Withdrawals for hardship are restricted to a portion of the Contract Owner's
Contract Value which represents contributions made by the Contract Owner and
does not include any investment results.

   Payments after the Maturity Date are considered partly a return of your
original investment. That part of each payment is not taxable as income. If your
Contract was purchased under a tax-qualified plan, your payments may be fully
taxable.

CHARGES AND DEDUCTIONS:
   *  Each year Conseco Variable deducts a $30 Annual Administrative Fee from
      your Contract (this charge is waived if your Individual Account value is
      $25,000 or more).
   *  Conseco Variable deducts a Mortality and Expense Risk Fee which is equal,
      on an annual basis, to 1.25% of the average daily net assets of the
      Variable Account. Conseco Variable also deducts an Administrative Charge
      which is equal, on an annual basis, to .15% of the average daily net
      assets of the Variable Account.
   *  If you take money out of the Contract, Conseco Variable may assess a
      withdrawal charge which ranges from 0% to 9%, depending on how long your
      Contract has been outstanding and your age at issue.
   *  You may be assessed a premium tax charge which generally ranges from
      0%-3.5%, depending on the state.
   *  As with other professionally managed investments, there are also
      investment charges which currently range from .26% to 3.23%, on an annual
      basis, of the average daily value of the portfolio, depending upon the
      Variable Account Investment Option you select.

                                                                               7
<PAGE>

CONSECO VARIABLE ANNUITY ACCOUNT E FEE TABLE
================================================================================

CONTRACT OWNER TRANSACTION EXPENSES(a)
  Sales Charge Imposed on Purchases.....................................   None

  Exchange Fee..........................................................   None

  Surrender Fee.........................................................   None

  Withdrawal Charge (as a percentage of purchase payments) (b)
    First and Second Year...............................................     9%
    Third Year..........................................................     8%
    Fourth Year.........................................................     7%
    Fifth Year..........................................................     5%
    Sixth Year..........................................................     3%
    Seventh Year or More................................................     0%

The above withdrawal charges are reduced by a charge factor for issue ages
above 52.

ANNUAL ADMINISTRATIVE FEE (b) ..........................................    $30
VARIABLE ACCOUNT ANNUAL EXPENSES
  (as a percentage of average account value)

  Mortality and Expense Risk Fees.......................................  1.25%
  Administrative Charge.................................................  0.15%
                                                                        -------
Total Annual Expenses of the Variable Account (b).......................  1.40%

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

(a) Premium taxes are not shown. We will deduct for any premium tax due when you
    make a Purchase Payment or from Individual Account values at the Maturity
    Date or at such other time based on our sole discretion. The current range
    of premium taxes in jurisdictions in which we make the Contracts available
    is from 0% to 3.5%.
(b) Conseco Variable may reduce or eliminate the sales, administrative, or other
    expenses with certain Contracts in cases when it expects to incur lower
    sales and administrative expenses or perform fewer services (see "Reduction
    or Elimination of Contract Charges"). We will waive the Annual
    Administrative Fee if your Individual Account value is $25,000 or greater.


8
<PAGE>

   ANNUAL FUND EXPENSES
(as a percentage of the average daily net assets of a portfolio)

<TABLE>
<CAPTION>


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

<S>                <C>                                                           <C>                       <C>            <C>
CONSECO SERIES TRUST (1)
<S>                <C>                                       <C>                           <C>                    <C>
Conseco 20 Focus Portfolio(2).........................       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 (2)..............................       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 (3)............................       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 (4).........       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(5).................................       0.70%         --              0.00%                  0.70%
VP International(5)...................................       1.34%         --              0.00%                  1.34%
VP Value(5)...........................................       1.00%         --              0.00%                  1.00%

BERGER INSTITUTIONAL PRODUCTS TRUST
Berger IPT Growth Fund (6)............................       0.75%         --              0.25%                  1.00%
Berger IPT--Growth and Income Fund (6)................       0.75%         --              0.25%                  1.00%
Berger IPT--Small Company Growth Fund (6).............       0.85%         --              0.30%                  1.15%
Berger IPT -New Generation Fund(6)....................       0.85%          -              0.30%                  1.15%
Berger/BIAM IPT--International Fund (6)...............       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 (7)............       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 (8)....................        0.60%         --              0.47%                  1.07%
INVESCO VIF - Equity Income Fund (8).................        0.75%         --              0.42%                  1.17%

JANUS ASPEN SERIES, Institutional Shares
Aggressive Growth Portfolio(9).......................        0.65%         --              0.02%                  0.67%
Growth Portfolio (9).................................        0.65%         --              0.02%                  0.67%
Worldwide Growth Portfolio (9).......................        0.65%         --              0.05%                  0.70%

LAZARD RETIREMENT SERIES, INC.
Lazard Retirement Equity Portfolio (10)...............       0.75%        0.25%            0.25%                  1.25%
Lazard Retirement Small Cap Portfolio (10)............       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 (11)......................................       0.75%        0.25%            0.11%                  1.11%
Seligman Global Technology Portfolio (11).............       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 (12)...................        1.00%         --              0.15%                  1.15%

VAN ECK WORLDWIDE INSURANCE TRUST (13)
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>




(1)   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.

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

(3)  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%.

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

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

(6)  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 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.  Expenses shown for the Berger IPT-New Generation Fund
     are based on estimates for the Fund's first full year of operations.

(7)  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.

(8)  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.

(9)  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.

(10) 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.

(11) 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.

(12) 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.

(13) 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.

                                                                              11
<PAGE>

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

   EXAMPLES:
   You would pay the following expenses on a $1,000 investment, assuming a
   hypothetical 5% annual return on assets, and assuming the entire $1,000 is
   invested in the sub-account listed:
   EXAMPLE 1 - If you surrender the Contract at the end of the time periods:

<TABLE>
<CAPTION>


                                                                                 1 YEAR      3 YEARS      5 YEARS        10 YEARS
- - ---------------------------------------------------------------------------------------------------------------------------------

<S>                                                                               <C>          <C>          <C>            <C>

CONSECO SERIES TRUST
Conseco 20 Focus Portfolio................................................        $110         $147         $174           $276
Equity Portfolio..........................................................         108          143          167            263
Balanced Portfolio........................................................         108          143          166            261
High Yield Portfolio......................................................         110          147          174            276
Fixed Income Portfolio....................................................         107          140          162            253
Government Securities Portfolio...........................................         107          140          162            252
Money Market Portfolio....................................................         105          132          148            225


THE ALGER AMERICAN FUND
Alger American Growth Portfolio...........................................         109          144          168            265
Alger American Leveraged AllCap Portfolio.................................         110          148          175            279
Alger American MidCap Growth Portfolio....................................         109          146          171            271
Alger American Small Capitalization Portfolio.............................         110          147          174            276

AMERICAN CENTURY VARIABLE PORTFOLIOS, INC.
VP Income and Growth......................................................         108          141          164            256
VP International..........................................................         114          160          196            319
VP Value..................................................................         111          150          179            286

BERGER INSTITUTIONAL PRODUCTS TRUST
Berger IPT Growth Fund....................................................         111          150          179            286
Berger IPT-Growth and Income Fund.........................................         111          150          179            286
Berger IPT-Small Company Growth Fund......................................         112          155          186            301
Berger IPT-New Generation Fund............................................         112          155          186            301
Berger/BIAM IPT International Fund........................................         113          156          189            306

THE DREYFUS SOCIALLY RESPONSIBLE GROWTH FUND, INC.........................         109          144          168            265

DREYFUS STOCK INDEX FUND..................................................         103          128          141            210

DREYFUS VARIABLE INVESTMENT FUND, INC.
Dreyfus VIF Disciplined Stock Portfolio...................................         109          144          169            267
Dreyfus VIF International Value Portfolio.................................         114          161          196            320

FEDERATED INSURANCE SERIES
Federated High Income Bond Fund II........................................         109          144          168            265
Federated International Equity Fund II....................................         113          158          191            310
Federated Utility Fund II.................................................         110          148          176            280

INVESCO VARIABLE INVESTMENT FUNDS, INC.
INVESCO VIF--High Yield Fund...............................................        111          152          182            293
INVESCO VIF--Equity Income Fund............................................        112          155          187            303

JANUS ASPEN SERIES
Aggressive Growth Portfolio...............................................         107          140          162            253
Growth Portfolio..........................................................         107          140          162            253
Worldwide Growth Portfolio................................................         108          141          164            256

LAZARD RETIREMENT SERIES, INC.
Lazard Retirement Equity Portfolio........................................         113          158          191            310
Lazard Retirement Small Cap Portfolio.....................................         113          158          191            310

LORD ABBETT SERIES FUND, INC.
Growth & Income Portfolio ................................................         109          146          172            273

MITCHELL HUTCHINS SERIES TRUST
Growth and Income Portfolio...............................................         113          157          190            308

NEUBERGER BERMAN ADVISERS MANAGEMENT TRUST
Limited Maturity Bond Portfolio...........................................         108          143          167            262
Partners Portfolio........................................................         109          146          172            273

RYDEX VARIABLE TRUST
OTC Fund..................................................................         116          167          206            339
Nova Fund.................................................................         116          167          206            339


SELIGMAN PORTFOLIOS, INC.
Seligman Communications and Information Portfolio.........................         112          153          184            297
Seligman Global Technology Portfolio......................................         116          167          206            339

STRONG OPPORTUNITY FUND II, INC.
Opportunity Fund II.......................................................         112          154          186            300

STRONG VARIABLE INSURANCE FUNDS, INC.
Strong Mid Cap Growth Fund II ............................................         112          155          186            301

VAN ECK WORLDWIDE INSURANCE TRUST
Worldwide Bond Fund.......................................................         113          157          190            307
Worldwide Emerging Markets Fund...........................................         116          166          206            338
Worldwide Hard Assets Fund................................................         113          158          192            311
Worldwide Real Estate Fund................................................         133          216          285            484

</TABLE>


12
<PAGE>


                                              CONSECO VARIABLE INSURANCE COMPANY
                                                                  2000 Account E
                                                    INDIVIDUAL AND GROUP ANNUITY
================================================================================
<TABLE>
<CAPTION>

   EXAMPLE 2 - If you elect to annuitize your Contract:

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

                                                                                 1 YEAR      3 YEARS      5 YEARS        10 YEARS
- - ----------------------------------------------------------------------------------------------------------------------------------

<S>                                                                               <C>          <C>          <C>            <C>
CONSECO SERIES TRUST
Conseco 20 Focus Portfolio................................................         $110         $147         $129           $276
Equity Portfolio..........................................................          108          143          123            263
Balanced Portfolio........................................................          108          143          122            261
High Yield Portfolio......................................................          110          147          129            276
Fixed Income Portfolio....................................................          107          140          118            253
Government Securities Portfolio...........................................          107          140          117            252
Money Market Portfolio....................................................          105          132          104            225

THE ALGER AMERICAN FUND
Alger American Growth Portfolio...........................................          109          144          124            265
Alger American Leveraged AllCap Portfolio.................................          110          148          131            279
Alger American MidCap Growth Portfolio....................................          109          146          127            271
Alger American Small Capitalization Portfolio.............................          110          147          129            276

AMERICAN CENTURY VARIABLE PORTFOLIOS, INC.
VP Income and Growth......................................................          108          141          119            256
VP International..........................................................          114          160          151            319
VP Value..................................................................          111          150          134            286

BERGER INSTITUTIONAL PRODUCTS TRUST
Berger IPT-Growth Fund.....................................................         111          150          134            286
Berger IPT-Growth and Income Fund..........................................         111          150          134            286
Berger IPT-Small Company Growth Fund.......................................         112          155          142            301
Berger IPT New Generation Fund.............................................         112          155          142            301
Berger/BIAM IPT-International Fund.........................................         113          156          144            306

THE DREYFUS SOCIALLY RESPONSIBLE GROWTH FUND, INC.........................          109          144          124            265

DREYFUS STOCK INDEX FUND..................................................          103          128           97            210

DREYFUS VARIABLE INVESTMENT FUND, INC.
Dreyfus VIF Disciplined Stock Portfolio...................................          109          144          125            267
Dreyfus VIF International Value Portfolio.................................          114          161          152            320

FEDERATED INSURANCE SERIES
Federated High Income Bond Fund II .......................................          109          144          124            265
Federated International Equity Fund II....................................          113          158          147            310
Federated Utility Fund II.................................................          110          148          131            280

INVESCO VARIABLE INVESTMENT FUNDS, INC.
INVESCO VIF--High Yield Fund...............................................         111          152          138            293
INVESCO VIF--Equity Income Fund............................................         112          155          143            303

JANUS ASPEN SERIES
Aggressive Growth Portfolio...............................................          107          140          118            253
Growth Portfolio..........................................................          107          140          118            253
Worldwide Growth Portfolio................................................          108          141          119            256

LAZARD RETIREMENT SERIES, INC.
Lazard Retirement Equity Portfolio........................................          113          158          147            310
Lazard Retirement Small Cap Portfolio.....................................          113          158          147            310

LORD ABBETT SERIES FUND, INC.
Growth & Income Portfolio.................................................          109          146          128            273

MITCHELL HUTCHINS SERIES TRUST
Growth and Income Portfolio...............................................          113          157          146            308

NEUBERGER BERMAN ADVISERS MANAGEMENT TRUST
Limited Maturity Bond Portfolio...........................................          108          143          122            262
Partners Portfolio........................................................          109          146          128            273

RYDEX VARIABLE TRUST
OTC Fund..................................................................          116          167          161            339
Nova Fund.................................................................          116          167          161            339


SELIGMAN PORTFOLIOS, INC.
Seligman Communications and Information Portfolio.........................          112          153          140            297
Seligman Global Technology Portfolio......................................          116          167          161            339

STRONG OPPORTUNITY FUND II, INC.
Opportunity Fund II.......................................................          112          154          141            300

STRONG VARIABLE INSURANCE FUNDS, INC.
Strong Mid Cap Growth Fund II.............................................          112          155          142            301

VAN ECK WORLDWIDE INSURANCE TRUST
Worldwide Bond Fund.......................................................          113          157          145            307
Worldwide Emerging Markets Fund...........................................          116          166          161            338
Worldwide Hard Assets Fund................................................          113          158          147            311
Worldwide Real Estate Fund................................................          133          216          241            484

</TABLE>

                                                                              13

<PAGE>

================================================================================
   EXAMPLE 3 - If you do not surrender your Contract at the end of each time
   period:

<TABLE>
<CAPTION>

                                                                                 1 YEAR      3 YEARS      5 YEARS        10 YEARS
- - ---------------------------------------------------------------------------------------------------------------------------------

<S>                                                                                <C>         <C>          <C>            <C>
CONSECO SERIES TRUST
Conseco 20 Focus Portfolio................................................         $25         $ 76         $129           $276
Equity Portfolio..........................................................          23           72          123            263
Balanced Portfolio........................................................          23           71          122            261
High Yield Portfolio......................................................          25           76          129            276
Fixed Income Portfolio....................................................          22           69          118            253
Government Securities Portfolio...........................................          22           68          117            252
Money Market Portfolio....................................................          20           61          104            225

THE ALGER AMERICAN FUND
Alger American Growth Portfolio...........................................          24           72          124            265
Alger American Leveraged AllCap Portfolio.................................          25           77          131            279
Alger American MidCap Growth Portfolio....................................          24           74          127            271
Alger American Small Capitalization Portfolio.............................          25           76          129            276

AMERICAN CENTURY VARIABLE PORTFOLIOS, INC.
VP Income and Growth......................................................          23           70          119            256
VP International..........................................................          29           89          151            319
VP Value. ................................................................          26           79          134            286

BERGER INSTITUTIONAL PRODUCTS TRUST
Berger IPT-Growth Fund....................................................          26           79          134            286
Berger IPT-Growth and Income Fund.........................................          26           79          134            286
Berger IPT-Small Company Growth Fund......................................          27           83          142            301
Berger IPT-New Generation Fund............................................          27           83          142            301
Berger/BIAM IPT-International Fund........................................          28           85          144            306

THE DREYFUS SOCIALLY RESPONSIBLE GROWTH FUND, INC.........................          24           72          124            265

DREYFUS STOCK INDEX FUND..................................................          18           56           97            210

DREYFUS VARIABLE INVESTMENT FUND, INC.
Dreyfus VIF Disciplined Stock Portfolio...................................          24           73          125            267
Dreyfus VIF International Value Portfolio.................................          29           89          152            320

FEDERATED INSURANCE SERIES
Federated High Income Bond Fund II........................................          24           72          124            265
Federated International Equity Fund II....................................          28           86          147            310
Federated Utility Fund II.................................................          25           77          131            280

INVESCO VARIABLE INVESTMENT FUNDS, INC.
INVESCO VIF--High Yield Fund...............................................         26           81          138            293
INVESCO VIF--Equity Income Fund............................................         27           84          143            303

JANUS ASPEN SERIES
Aggressive Growth Portfolio...............................................          22           69          118            253
Growth Portfolio..........................................................          22           69          118            253
Worldwide Growth Portfolio................................................          23           70          119            256

LAZARD RETIREMENT SERIES, INC.
Lazard Retirement Equity Portfolio........................................          28           86          147            310
Lazard Retirement Small Cap Portfolio.....................................          28           86          147            310

LORD ABBETT SERIES FUND, INC.
Growth & Income Portfolio.................................................          24           75          128            273

MITCHELL HUTCHINS SERIES TRUST
Growth and Income Portfolio...............................................          28           86          146            308

NEUBERGER BERMAN ADVISERS MANAGEMENT TRUST
Limited Maturity Bond Portfolio ..........................................          23           71          122            262
Partners Portfolio........................................................          24           75          128            273

RYDEX VARIABLE TRUST
OTC Fund..................................................................          31           95          161            339
Nova Fund.................................................................          31           95          161            339


SELIGMAN PORTFOLIOS, INC.
Seligman Communications and Information Portfolio.........................          27           82          140            297
Seligman Global Technology Portfolio......................................          31           95          161            339

STRONG OPPORTUNITY FUND II, INC.
Opportunity Fund II.......................................................          27           83          141            300

STRONG VARIABLE INSURANCE FUNDS, INC.
Strong Mid Cap Growth Fund II.............................................          27           83          142            301

VAN ECK WORLDWIDE INSURANCE TRUST
Worldwide Bond Fund.......................................................          28           85          145            307
Worldwide Emerging Markets Fund ..........................................          31           95          161            338
Worldwide Hard Assets Fund................................................          28           86          147            311
Worldwide Real Estate Fund................................................          48          144          241            484

</TABLE>
14
<PAGE>

                                              CONSECO VARIABLE INSURANCE COMPANY
                                                                  2000 Account E
                                                    INDIVIDUAL AND GROUP ANNUITY
================================================================================

   *  Please remember that the examples above should not be considered a
      representation of past or future expenses. Actual expenses may be greater
      an or less than those shown. Similarly, the 5% annual rate of return is
      not estimate or a guarantee of future investment performance.
   *  This Contract is designed for retirement planning. Surrenders prior to the
      Maturity Date are not consistent with the long-term purposes of the
      Contract and the applicable tax laws.
   *  The above table reflects estimates of expenses of the Variable Account and
      the Funds. The table and examples assume the highest deductions possible
      under a Contract, whether or not such deductions actually would be made
      under such a Contract.
   *  Annual maintenance charges have been approximated as a .16% annual asset
      charge.

   THERE IS AN ACCUMULATION UNIT VALUE HISTORY (CONDENSED FINANCIAL INFORMATION)
CONTAINED IN THE APPENDIX A.

CONSECO VARIABLE, THE VARIABLE ACCOUNT AND INVESTMENT OPTIONS

     CONSECO VARIABLE Conseco Variable Insurance Company ("Conseco  Variable" or
the "Company") was originally  organized in 1937.  Prior to October 7, 1998, the
Company  was known as Great  American  Reserve  Insurance  Company.  In  certain
states, we may continue to use the name Great American Reserve Insurance Company
until our name  change is approved  in that  state.  The Company 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, Conseco, Inc. is one of the nation's leading providers
of  supplemental  health  insurance,  retirement  annuities and  universal  life
insurance.

CONTRACT OWNER INQUIRIES
     You should direct any inquiries you have regarding your Individual Account,
the Contracts, or any related matter to the Company's Variable Annuity
Department at the address and telephone number shown under "Administrative
Office" on page 1 of this Prospectus.

FINANCIAL STATEMENTS
   The financial statements of Conseco Variable and the Variable Account are
contained in the Statement of Additional Information. You should consider the
financial statements of Conseco Variable only as bearing upon the ability of
Conseco Variable to meet its obligations under the Contracts. Neither the assets
of Conseco Variable nor those of any company in the Conseco group of companies
other than Conseco Variable support these obligations.

THE VARIABLE ACCOUNT
   Conseco Variable has established Conseco Variable Annuity Account E (the
Variable Account) to hold the assets that underlie the Contracts. Prior to May
1, 1999, the Variable Account was known as Great American Reserve Variable
Annuity Account E. The Board of Directors of Conseco Variable adopted a
resolution to establish the Variable Account under Texas Insurance law on
November 12, 1993. The Variable Account is registered with the Securities and
Exchange Commission (SEC) as a unit investment trust under the Investment
Company Act of 1940 (the 1940 Act). Registration under the 1940 Act does not
involve the supervision by the SEC of the management or investment policies or
practices of the Variable Account. The Variable Account is regulated by the
Insurance Department of Texas. Regulation by the state, however, does not
involve any supervision of the Variable Account, except to determine compliance
with broad statutory criteria.
   The assets of the Variable Account are held in Conseco Variable's name on
behalf of the Variable Account and legally belong to Conseco Variable. However,
those assets that underlie the Contracts, are not available to be used to pay
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 Variable Account is divided into sub-accounts. Each sub-account invests
in shares of one of the Funds. We reserve the right to add other sub- accounts,
eliminate existing sub-accounts, combine sub-accounts or transfer assets in one
sub-account to another sub-account established by us or by one of our
affiliates. If the shares of any Fund should become unavailable for investment
by the Variable Account or if in our judgment further investment in a portfolio
should become inappropriate in view of the purpose of the Contract, we may add
or substitute shares of another Fund.  We will not eliminate any existing sub-
accounts or combine sub-accounts or substitute Funds without any required prior
approval of the SEC.


INVESTMENT OPTIONS

     The Contract offers 47 Variable Account  Investment Options which invest in
the Funds listed below. Currently, you can allocate Premium Payments to up to 15
Variable  Account  Investment  Options at any one time.  You bear the investment
risk for amounts you allocate to the Variable Account Investment Options. We may
make additional Investment Options 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 CONSECO VARIABLE AT: (800) 557-7043. SEE APPENDIX B
WHICH  CONTAINS A SUMMARY  OF  INVESTMENT  OBJECTIVES  AND  STRATEGIES  FOR EACH
PORTFOLIO.  CERTAIN  PORTFOLIOS  CONTAINED IN THE FUND  PROSPECTUSES  MAY NOT BE
AVAILABLE WITH YOUR CONTRACT.

     The investment  objectives and policies of certain of the Funds 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 Funds 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 Funds have the same investment advisers.

A Fund'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 Fund with a small asset base. A
Fund 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 to 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 to 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 of the
Federated High Income Bond Fund II and the Federated Utility Fund II.
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. is the 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 also 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
Funds are also sold directly to qualified plans. The Funds believe that offering
their shares in this manner will not be disadvantageous to you.

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

VOTING RIGHTS
   Conseco Variable is the legal owner of the Fund shares. However, Conseco
Variable believes that when a Fund 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. If we determine
that we are no longer required to comply with the above, we will vote the shares
as we choose without obtaining instructions from you. We have provided a further
discussion of voting rights in the Statement of Additional Information.

FIXED ACCOUNT
   The Fixed Account is not registered with the SEC because of certain exemptive
and exclusionary provisions. Conseco Variable has been advised that the staff of
the SEC has not reviewed the disclosure in this Prospectus relating to the Fixed
Account. The disclosure may, however, be subject to certain generally applicable
provisions of the federal securities laws relating to the accuracy and
completeness of statements made in prospectuses.

   Purchase Payments and transfers to the Fixed Account become part of the
general account of Conseco Variable. You can transfer Contract Values between
the Fixed and Variable Accounts, but the transfers are subject to the following:

   1. You may transfer Contract Values from the Variable Account to the Fixed
   Account once in any 30-day period;
   2. You may transfer Contract Values from the Fixed Account to the Variable
Account once in any six-month period subject to a limit of 20% of the Fixed
Account value;
   3. You may not make transfers from the Fixed Account once Annuity Payments
begin.

   The Administrative Charge and the Mortality and Expense Risk Charge do not
apply to values allocated to the Fixed Account.

   If you buy the Contract as a TSA or under certain other qualified plans,
the Contract may contain a provision that allows you to take a loan against the
Contract Value you have allocated to the Fixed Account. Loan provisions are
described in detail in your Contract.

THE CONTRACTS
   The Contract, like all deferred annuity contracts, has two phases: the
accumulation phase and the annuity phase. When you are making Purchase Payments
to the Contract, it is called the accumulation phase. During the accumulation
phase, earnings accumulate on a tax deferred basis and are taxed as income when
you make a withdrawal. On the Maturity Date, you will begin receiving Annuity
Payments from your Contract. When you are receiving Annuity Payments from the
Contract, it is called the annuity phase.

ACCUMULATION PROVISIONS

PURCHASE PAYMENTS

   You can make Purchase Payments to Conseco Variable at its Administrative
Office. You can make Purchase Payments at any time before the Maturity Date.
Conseco Variable reserves the right to refuse any Purchase Payment. The Purchase
Payment requirements are as follows:
   * For TSAs, the minimum initial and subsequent Purchase Payment is $50 per
     month.
   * For IRAs the minimum initial investment is $2,000 and the minimum amount of
     each additional payment is $50. For non-qualified Contracts, the minimum
     initial investment is $5,000 and the minimum amount of each additional lump
     sum payment is $2,000 (or $200 per month).
   * If your Purchase Payment would exceed $500,000, the Purchase Payment will
     only be accepted with our prior approval.
   Conseco Variable must approve each application. When Conseco Variable accepts
your application, it will issue you a contract and allocate your purchase
payment as described below.
   We may, at our option and with prior notice, cancel certain Contracts in
which no Purchase Payments have been made, or if the Contract Value is less than
$500. When the Contract is canceled, we will pay you the Contract Value
determined as of the Valuation Period during which the Contract was canceled,
less any outstanding loans, any Withdrawal Charge, and the $30 Annual
Administrative Fee. If your Contract is canceled, there may be adverse tax
consequences (see "Federal Tax Status").
ALLOCATION OF PURCHASE PAYMENTS
   You may elect to have Purchase Payments accumulate:
   (a)  on a fully variable basis, which means they are invested in the sub-
        accounts of the Variable Account (Variable Account Investment Options);
   (b)  on a fully fixed basis, which means they are invested in our general
        account and receive a periodically adjusted interest rate guaranteed by
        Conseco Variable (Fixed Account); or
   (c) a combination of both.

18
<PAGE>

   You may request to change your allocation of future Purchase Payments 30 days
after either we establish your Individual Account, or 30 days after you have
made a prior change in allocation.
   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 within one business day. Our business day closes when the New York
Stock Exchange closes, usually 4:00 P.M. Eastern time.

ACCUMULATION UNITS
   We credit Purchase Payments that you allocate to the sub-accounts with
Accumulation Units. We do this at the end of the Valuation Period when we
receive your Purchase Payment at our Administrative Office. We determine the
number of Accumulation Units credited to your Contract by dividing the Purchase
Payment amount by the value of an Accumulation Unit at the end of that Valuation
Period. We value Accumulation Units for each sub-account separately.

   ACCUMULATION UNIT VALUES
   Every day we determine the value of an Accumulation Unit for each of the
sub-accounts by multiplying the Accumulation Unit value for the previous
Valuation Period by a factor for the current Valuation Period. The factor is
determined by:
   1. dividing the value of a Fund share at the end of the current Valuation
Period (and any charges for taxes) by the value of a Fund share for the previous
Valuation Period; and
   2. subtracting the daily amount of the Mortality and Expense Risk Charge and
   Administrative Charges.
   The value of an Accumulation Unit may go up or down from Valuation Period to
Valuation Period. THERE IS NO GUARANTEE THAT THE VALUE OF YOUR INDIVIDUAL
ACCOUNT WILL EQUAL OR EXCEED THE PURCHASE PAYMENTS YOU HAVE MADE.
   We will tell you at least once each year the number of Accumulation Units
which we credited to your Individual Account, the current Accumulation Unit
values and the value of your Individual Account.

TRANSFERS
   Before the Maturity Date, you may make transfers from one sub-account to
another sub-account and/or to the Fixed Account. The Contract allows Conseco
Variable to limit the number of transfers that can be made in a specified time
period. You should be aware that transfer limitations may prevent you from
making a transfer on the date you desire, with the result that your future
Contract Value may be lower than it would have been had the transfer been made
on the desired date.
   Conseco Variable's interest in applying these limitations is to protect the
interests of both Contract Owners who are not engaging in significant transfer
activity and Contract Owners who are engaging in such activity. Conseco Variable
has determined that the actions of Contract Owners engaging in significant
transfer activity among sub-accounts may cause an adverse effect on the
performance of the underlying Fund for the sub-account involved. The movement of
sub-account values from one sub-account to another may prevent an underlying
Fund from taking advantage of investment opportunities because it must maintain
a liquid position in order to handle withdrawals. Such movement may also cause a
substantial increase in Fund transaction costs which must be indirectly borne by
Contract Owners.
   HOW YOU CAN MAKE TRANSFERS

   Conseco Variable is not charging a transfer fee. However, we limit transfers
to one every 30 days and to a maximum of 20% of the Fixed Account value per any
six-month period from the Fixed Account. All transfers requested for a Contract
on the same day will be treated as a single transfer in that period.

     You can make transfers by written authorization.  Written transfer requests
may be made by a person  acting  for or on your  behalf  as an  attorney-in-fact
under a  power-of-attorney  if  permitted by state law. By  authorizing  Conseco
Variable to accept telephone and/or internet transfer instructions, you agree to
accept and be bound by the  conditions  and  procedures  established  by Conseco
Variable from time to time. We have instituted  reasonable procedures to confirm
that any instructions  communicated by telephone are genuine. We will record all
telephone calls and will ask the caller to produce your  personalized data prior
to our initiating  any transfer  requests by telephone.  Personalized  data will
also  be  required  for  internet   transfers.   Additionally,   as  with  other
transactions,  you  will  receive  a  written  confirmation  of  your  transfer.
Transfers  over the internet may not be  available  (check with your  registered
representative).  If you do not want the ability to make  transfers by telephone
or  through  the  internet,  you  should  notify us in  writing.  If  reasonable
procedures are employed, neither Conseco Variable nor Conseco Equity Sales, Inc.
will be liable for following  instructions  which it  reasonably  believes to be
genuine.

     Transfer requests received by Conseco Variable before the close of trading
on the New York Stock Exchange (currently 4:00 p.m. Eastern time) will be
initiated at the close of business that day. If we receive a request later it
will be initiated at the close of the next business day.

DOLLAR COST AVERAGING
   Conseco Variable offers a Dollar Cost Averaging (DCA) program which enables
you to transfer values from the Fixed Account or Money Market sub-account to
another Investment Option on a predetermined and systematic basis. The DCA
program allows you to make investments in equal installments over time in an
effort to potentially reduce the risk of market fluctuations. There is no
guarantee that this will happen. The transfers under this program do not count
toward the number of transfers you can make in a year. Currently, there is no
charge for participating in this program.

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

REBALANCING
   Rebalancing is a program, which if elected, permits you to pre-authorize
periodic automatic transfers prior to the Maturity Date among the sub-accounts
pursuant to your written instructions or over the internet (if available). 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. The transfers
under this program are made to maintain a particular percentage allocation
among the sub-accounts you select. Any amount you have in the Fixed Account
will not be transferred pursuant to the rebalancing program. You must have at
least $5,000 to have transfers made pursuant to this program. Transfers must be
in whole percentages in one (1%) percent allocation increments. The maximum
number of sub-accounts you can use for rebalancing is 15. You can request that
rebalancing occur quarterly, semi-annually or annually on a date you select.
There is no fee for participating in the program. Conseco Variable reserves the
right to terminate, modify or suspend the rebalancing program at any time. The
transfers under this program do not count toward the number of transfers you
can make in a year.

ASSET ALLOCATION PROGRAM

Conseco Variable understands 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 before the Maturity Date.

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 withdrawal charge. You should  consult a tax adviser regarding
the tax treatment of the payment of investment adviser fees from your Contract.

SWEEPS
   Sweeps is a program which provides for the automatic transfer of the
earnings from the Fixed Account into the sub-accounts on a periodic and
systematic basis. The transfers under this program do not count toward the
number of transfers you can make in a year. Currently, there is no charge for
participating in this program.

WITHDRAWALS
   Prior to the earlier of the Maturity Date or the death of the Annuitant, you
may withdraw all or a portion of the Contract Value upon written request. You
must complete all the necessary information and send it to Conseco Variable's
Administrative Office. For certain qualified Contracts, your withdrawal rights
may be restricted and may require the consent of your spouse as required under
the Code.

TOTAL WITHDRAWALS
   If you make a total withdrawal, we will pay the Contract Value as of the date
we receive your request at our Administrative Office, less:
   *  the $30 Annual Administrative Fee,
   *  any outstanding loans (plus the pro rata interest accrued), and
   *  any applicable Withdrawal Charge.
   If you make a total withdrawal, we will cancel the Contract.

PARTIAL WITHDRAWALS

   If you make a partial withdrawal, we will pay the amount requested and cancel
that number of Accumulation Units credited to each Investment Option of the
Individual Account necessary to equal the amount you withdraw from each
Investment Option plus any applicable Withdrawal Charge deducted from such
Investment Option. You can make certain withdrawals free of Withdrawal Charges,
see "Charges and Deductions."

     When you make a partial withdrawal, you must specify the Investment Options
from which the  withdrawal is to be made.  You may not request an amount from an
Investment  Option  that  exceeds the value of that  Investment  Option less any
applicable  Withdrawal Charge. If you do not specify the Investment Options from
which a partial with drawal is to be taken, we will take the partial  withdrawal
from the Fixed Account until it is exhausted and then from the sub-accounts.  If
the  partial  withdrawal  is less than the total value in the  Variable  Account
Investment Options,  the withdrawal will be taken pro rata from all the Variable
Account Investment Options.  Any partial withdrawal must be at least $250 or, if
less, the entire balance in the Investment  Option. If a partial withdrawal plus
any  applicable  Withdrawal  Charge would reduce the Contract Value to less than
$500, we reserve the right to treat the partial withdrawal as a total withdrawal
of the Contract Value.

                                       20
<PAGE>



   WITHDRAWALS MAY BE SUBJECT TO INCOME TAXES, PENALTY TAXES AND CERTAIN
RESTRICTIONS.

SUSPENSION OF PAYMENTS

   We will pay the amount of any withdrawal from the Variable Account promptly,
and in any event within seven days of receipt of the request. Conseco Variable
reserves the right to defer the right of withdrawal or postpone payments 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 securities held in
       the Variable Account is not reasonably practicable or it is not
       reasonably practical to determine the value of the Variable Account's
       net assets; or

   (4) the SEC, by order, so permits for the protection of security holders,
       provided that applicable rules and regulations of the SEC will govern as
       to whether the conditions described in (2) and (3) exist.

RESTRICTIONS UNDER OPTIONAL RETIREMENT PROGRAMS

   If you participate in certain Optional Retirement Programs (ORP), you can
withdraw your interest in a Contract only upon:

   (1) termination of employment in all public institutions of higher education
       as defined by applicable law,
   (2) retirement, or
   (3) death.

   Accordingly, you (as a participant in ORP) may be required to obtain a
certificate of termination from your employer before you can withdraw your
interest. Certain plans may have additional restrictions on distributions.

RESTRICTIONS UNDER SECTION 403(b) PLANS

   If you own the Contract under a TSA-403(b) plan, you can only make
withdrawals of amounts attributable to contributions you made pursuant to a
salary reduction agreement (as defined in Section 403(b)(11) of the Code) under
the following circumstances:

   (1) when you reach age 59 1/2;
   (2) when you leave your job;
   (3) when you die;
   (4) if you become disabled (as that term is defined in the Code);
   (5) made in the case of hardship; or
   (6) made pursuant to a qualified domestic relations order, if otherwise
       permitted.

   Withdrawals for hardship are restricted to the portion of your Contract Value
which represents contributions you made and does not include any investment
results.

   The limitations on withdrawals became effective on January 1, 1989, and apply
only to:

   o salary reduction contributions made after December 31, 1988;
   o income attributable to such contributions; and
   o income attributable to amounts held as of December 31, 1988.

   The limitations on withdrawals do not affect rollovers or transfers between
certain qualified plans. Tax penalties may also apply.

SYSTEMATIC WITHDRAWAL PLAN

   Conseco Variable offers a Systematic Withdrawal Plan (SWP) which enables you
to pre-authorize periodic withdrawals. You can participate in this program by
sending a written request to our Administrative Office. You can instruct Conseco
Variable 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.

   SWP WITHDRAWALS MAY BE SUBJECT TO INCOME TAXES, PENALTY TAXES AND CERTAIN
RESTRICTIONS.

LOANS

   Your Contract may contain a loan provision issued in connection with certain
qualified plans. If you own a Contract which contains a loan provision, you may
obtain loans using the Contract as the only security for the loan. Loans are
subject to provisions of the Code and to applicable retirement program rules.
You should consult a tax adviser and retirement plan fiduciary before exercising
loan privileges. Loan provisions are described in detail in your Contract.

   The amount of any loan will be deducted from the minimum death benefit. In
addition, a loan, whether or not repaid, will have a permanent effect on the
Contract Value because the investment performance of the Variable Account
Investment Options will apply only to the unborrowed portion of the Contract
Value. The longer the loan is outstanding, the greater the effect is likely to
be. The effect could be favorable or unfavorable. If the investment performance
results are greater than the rate being credited on amounts held in the loan
account while the loan is outstanding, the Contract Value will not increase as
rapidly as it would have if no loan were outstanding. If the investment
performance results are below that rate, the Contract Value will be higher than
it would have been if no loan had been outstanding.

CHARGES AND DEDUCTIONS

WITHDRAWAL CHARGE

   Conseco Variable does not make a deduction when you make a Purchase Payment
for sales expenses. However, Conseco Variable may assess a Withdrawal Charge
against the Purchase Payments when you withdraw them. The amount of the
Withdrawal Charge, if applicable, will affect the amount we will pay to you.

   If you make a withdrawal from the Contract before the Maturity Date, a
Withdrawal Charge (a deferred sales charge) may be assessed against Purchase
Payments that have been in the Contract less than six complete Contract Years.
We never assess a charge for Purchase Payments that have been in the Contract
for more than six complete Contract Years. The length of time from when we
receive your Purchase Payment to the time you make a withdrawal will determine
the Withdrawal Charge. Certain other withdrawals described below under "Free
Withdrawal Amount" are not subject to a withdrawal charge.

   The charge is a percentage of the amount you withdraw (not to exceed 8.5% of
the aggregate amount of the Purchase Payments made) and equals:

YEARS SINCE PAYMENT                 CHARGE PERCENTAGE
- - -----------------------------------------------------
   1 ........................................9%
   2 ........................................9%
   3 ........................................8%
   4 ........................................7%
   5 ........................................5%
   6 ........................................3%
   7 and thereafter..........................0%

   In addition, the following circumstances further limit or reduce Withdrawal
Charges in some states:

   o  if you are age 52 or younger when we issue your Contract, we will not
      assess a Withdrawal Charge for withdrawals you make after the 15th
      Contract Year and later;
   o  if you are 53 to 56 when we issue your Contract, we will not assess a
      Withdrawal Charge for withdrawals you make after you reach age 67 and
      later;
   o  if you are age 57 or older when we issue your Contract, the Withdrawal
      Charge we assess for withdrawals you make will be multiplied by a factor
      ranging from .9 to 0 for Contract Years 1-10 and later, respectively.

   FREE WITHDRAWAL AMOUNT: You may make a withdrawal without the Withdrawal
Charge described above (a "free withdrawal") in an amount up to the greater of:

22

<PAGE>

   (i)   10% of the Contract Value (as determined on the date we receive your
         request to make a withdrawal), or
   (ii)  the Contract Value divided by the Annuitant's life expectancy based
         on the Code, or
   (iii) the amount of any Purchase Payments that have been in the Contract more
         than six complete Contract Years.

   If you make additional withdrawals in excess of the free withdrawal amount
in any Contract Year during the period when the Withdrawal Charge applies, the
withdrawals will be subject to the appropriate charge as set forth above. From
time to time, we may permit you to pre-authorize partial withdrawals subject to
certain limitations then in effect.

   On or after the Maturity Date, we may assess Withdrawal Charges for
withdrawals made under the Fourth and Fifth Annuity Options. We will not assess
withdrawal charges which would otherwise apply:

   (i)  if the Annuitant dies,
   (ii) if you die, or
   (iii)if we make payments under an annuity option that begins at least four
        years after the effective date of the Contract and is paid under any
        life annuity option, or any option with payments for a minimum period of
        five years.

   If you make a complete withdrawal of the entire amount in your Individual
Account with a certain dollar amount, we will deduct the Withdrawal Charge from
the portion of your Individual Account you withdraw and pay the balance to you.

     EXAMPLE: You request a total withdrawal of $2,000 and the applicable
Withdrawal Charge is 5%. Your Individual Account will be reduced by $2,000 and
you will receive $1,880 (i.e., the $2,000 total withdrawal reduced by the 10%
free withdrawal less the 5% Withdrawal Charge and $30 Annual Administrative
Fee).

   If you make a partial withdrawal in which you request to receive a specified
amount, the Withdrawal Charge will be calculated on the total amount that must
be withdrawn from your Individual Account in order to provide you with the
amount you requested.

   EXAMPLE: You request to receive $1,000 with a free withdrawal amount of $200
and the applicable Withdrawal Charge is 5%. Your Individual Account will be
reduced by $1,042.11. In order to make a withdrawal of $1,000, the amount you
withdraw must be greater than the amount you request by the amount of the
Withdrawal Charge. The amount you withdraw is calculated by dividing (a) the
amount you requested ($1,000 less the free withdrawal amount of $200) by (b)
1.00, minus the applicable deduction rate of 5% (or .95), which produces
$1,042.11 ($842.11 plus the $200 free withdrawal amount). The value of the
Individual Account will be reduced by this amount.

ADMINISTRATIVE CHARGES

   Prior to the Maturity Date, we deduct an Annual Administrative Fee of $30 on
each Contract anniversary from the Individual Account value. We will waive the
Annual Administrative Fee if your Individual Account value is $25,000 or
greater. If you make a complete withdrawal of your Individual Account value
prior to the Maturity Date, Conseco Variable will deduct the Annual
Administrative Fee from the proceeds it pays.

   We deduct the Annual Administrative Fee first from amounts accumulated in the
Fixed Account; if no or an insufficient value exists in the Fixed Account, any
balance will then be deducted from the sub-accounts of the Variable Account.

   We make a deduction for a daily charge in an amount equal to 0.15%, on an
annual basis, of the value of each sub-account of the Variable Account. This
charge reimburses Conseco Variable for administrative expenses. We will not
deduct this charge from any amount you have allocated to the Fixed Account. The
charge will be deducted pro rata from Contract Value of each sub-account of the
Variable Account.
   Conseco Variable has set this administrative fee at a level that will recover
no more than the actual costs it incurs which are associated with administering
the Contracts. Conseco Variable does not expect to recover any amount in excess
of its accumulated administrative expenses from such fees. Even though
administrative expenses may increase, Conseco Variable will not increase the
amount of the administrative fees.


MORTALITY AND EXPENSE RISK CHARGE

   Conseco Variable assumes two risks under the Contract: the mortality risk and
the expense risk. Conseco Variable makes daily deductions from the sub-accounts
of the Variable Account equal, on an annual basis, to 1.25% of the value of your
assets of the Variable Account for the mortality and expense risks it assumes.

   The mortality risk is Conseco Variable's promise to continue making annuity
payments, determined in accordance with the annuity tables and other provisions
contained in the Contract, regardless of how long the Annuitant lives and
regardless of how long all Annuitants as a group live. This promise assures that
neither the longevity of an Annuitant nor an improvement in life expectancy
generally will have any adverse effect on the monthly Annuity Payments, and that
Annuitants will not outlive the amounts accumulated to provide such payment.

   Conseco Variable also assumes the risk that the Withdrawal Charges and the
administrative fees may be insufficient to cover actual sales and administrative
expenses. If so, the shortfall will be made up from Conseco Variable's general
assets, which may include profits from other sub-account deductions. Conversely,
if the sales deductions and administrative fees exceed the actual sales and
administrative expenses, Conseco Variable may realize a gain. We do not assess
the Mortality and Expense Risk Charge against the Fixed Account.

REDUCTION OR ELIMINATION OF CONTRACT CHARGES

   In some cases, Conseco Variable may expect to incur lower sales and
administrative expenses or perform fewer services due to the size of the
Contract, the average Purchase Payment and the use of group enrollment
procedures. Then, Conseco Variable may be able to reduce or eliminate the
Contract charges for administrative charges and Withdrawal Charges.

PREMIUM TAXES

   We may make a deduction for any premium taxes due from Purchase Payments,
other values on the Maturity Date, or at such other time as we determine. The
current range of premium taxes in jurisdictions where we make the Contracts
available is 0%-3.5%.

FUND EXPENSES

   There are deductions from and expenses paid out of the assets of the Funds,
which are described in the Fund prospectuses.

OTHER CHARGES

   Currently, Conseco Variable does not make a charge against the Variable
Account for its federal income taxes, or provisions for such taxes, that may be
as a result of the Variable Account. Conseco Variable may charge each
sub-account of the Variable Account for its portion of any income tax charged to
the sub-account or its assets. Under present laws, Conseco Variable may incur
state and local taxes (in addition to premium taxes) in several states. At
present, these taxes are not significant. If they increase, however, Conseco
Variable may decide to make charges for such taxes or provisions for such taxes
against the Variable Account. Any such charges against the Variable Account or
its sub-accounts could have an adverse effect on the investment performance of
the sub-accounts.

DEATH BENEFIT BEFORE MATURITY DATE

   If a Contract Owner, Co-Owner or the Annuitant dies prior to the Maturity
Date, Conseco Variable will pay the minimum death benefit to the beneficiary.
Conseco Variable will pay the minimum death benefit either as a lump sum or
under an annuity option as explained below.

   Generally, the distribution of the minimum death benefit must be made within
five years after the Contract Owner's or Co-Owner's death. If the beneficiary is
an individual, in lieu of distribution within five years of the Owner's death,
distribution may generally be made as an annuity which begins within one year of
the Owner's death and is payable over the life of the beneficiary or over a
period not in excess of the life expectancy of the beneficiary. If the Owner's
spouse is the beneficiary, that spouse may elect to continue the Contract as the
new Contract Owner in lieu of receiving the distribution. In such a case, the
distribution rules which apply when a Contract Owner dies will apply when that
spouse, as the Contract Owner, dies.


24
<PAGE>

     In the case of a Contract involving more than one Contract Owner, the death
of any Contract Owner shall cause this section to apply and if the Contract is
owned by a non-individual the death of the Annuitant shall be treated as the
death of the Contract Owner. Additional requirements may apply to qualified
Contracts.

     The minimum death benefit during the first seven Contract Years will be
equal to the greater of:

(a)  the Contract Value on the date Conseco Variable receives at its
     Administrative Office due proof of death, or

(b)  the sum of all Purchase Payments made, less any partial withdrawals.

     During any subsequent seven-Contract-Year period, the minimum death benefit
will be the greater of:

(a)  the Contract Value on the date Conseco Variable receives due proof of death
     at its Administrative Office; or
(b)  the Contract Value on the last day of the previous seven-Contract-Year
     period plus any Purchase Payments made and less any subsequent partial
     withdrawals; or
(c)  the sum of all Purchase Payments paid, less any partial withdrawals. If the
     Annuitant or Contract Owner dies after reaching the age of 75, the death
     benefit will be the Contract Value on the date Conseco Variable receives
     due proof of death at its Administrative Office. The minimum death benefit
     will be reduced by any outstanding loans.

     Death benefits generally will be paid within seven days of the date Conseco
Variable receives due proof of death at its Administrative Office, subject to
postponement under the same circumstances that payment or withdrawals may be
postponed (see "Withdrawals").

OPTIONS WHEN YOU TERMINATE YOUR PARTICIPATION IN
THE PLAN (FOR GROUP CONTRACTS ONLY)

     If you terminate your participation in a Plan before the Maturity Date, you
will have the following options:

(a)  leave the Individual Account in force under the Contract, and the
     sub-account will continue to participate in the investment results of the
     Investment Option(s) you select. On the Maturity Date, you will begin to
     receive Annuity Payments. During the interim, you may elect any of the
     options described below. This option will automatically apply, unless you
     file a written election of another option.
(b)  apply the Individual Account to provide Annuity Payments which begin
     immediately.
(c)  convert the Individual Account to an individual variable annuity contract
     of the type we are then offering.
(d)  terminate the Individual Account and receive the Contract Value less any
     applicable charges and outstanding loans.

THE ANNUITY PHASE-SETTLEMENT PROVISIONS

   You select a Maturity Date and an annuity option. You may select the Maturity
Date at any time, subject to state requirements.

   The annuity option may be on a fixed basis (which means that payments come
from the Fixed Account) or a variable basis (which means that payments come from
the sub-accounts of the Variable Account), or a combination of both. If you do
not select an Annuity Option, we will make payments under a lifetime annuity
with 120 monthly payments guaranteed. Payments will be made based on the
allocations to the Fixed Account and Variable Account on the Maturity Date.

   You may elect to change the annuity option or basis of payment (fixed or
variable) with written notice to Conseco Variable at least 30 days before the
Maturity Date. Once Annuity Payments begin, you may not make any changes (except
you may make transfers under certain circumstances).

   You cannot elect an annuity option which would result in the first monthly
Annuity Payment of less than $50 if payments are to be on a fully fixed basis or
variable basis, or less than $50 on each basis if a combination of fixed and
variable Annuity Payments are elected. If, at any time, Annuity Payments are or
become less than $50 per month, Conseco Variable reserves the right to change
the frequency of payments to an interval which will result in Annuity Payments
of at least $50 each (except that we will make payments at least annually).

   Prior to the Maturity Date, you may terminate your Individual Account and
receive its value in a lump sum. Once Annuity Payments begin, you and
the Annuitant cannot terminate the annuity benefit and receive a lump sum
settlement instead.

ANNUITY OPTIONS

   You may select one of the following annuity options:

   FIRST OPTION-LIFE ANNUITY. Under this option, we will make monthly payments
during the lifetime of the payee. The payments will cease with the last
monthly payment due prior to the death of the payee. Of the first two options,
this option offers the maximum level of monthly payments since there is no
minimum number of payments guaranteed (nor a provision for a death benefit
payable to a beneficiary). It would be possible under this option to receive
only one Annuity Payment if the payee died prior to the due date of the
second Annuity Payment.

   SECOND OPTION-LIFE ANNUITY WITH 120, 180 OR 240 MONTHLY PAYMENTS GUARANTEED.
Under this option, we will make monthly payments during the lifetime of the
payee with the guarantee that if, at the death of the payee, we have made
payments for less than 120, 180 or 240 months, as elected, we will continue
to make Annuity Payments during the remainder of such period to your
beneficiary. If no beneficiary is designated, Conseco Variable will, in
accordance with the Contract provisions, pay the payee's estate a lump sum
equal to the present value, as of the date of death, of the number of guaranteed
annuity payments remaining after that date, computed on the basis of the assumed
net investment rate used in determining the first monthly payment. Because this
option provides a specified minimum number of Annuity Payments, this option
results in somewhat lower payments per month than the First Option.

   THIRD OPTION-INSTALLMENT REFUND LIFE ANNUITY. Under this option, we will make
monthly payments for the installment refund period. This is the time required
for the sum of the payments to equal the amount applied, and thereafter for the
life of the payee.

   FOURTH OPTION-PAYMENTS FOR A FIXED PERIOD. Under this option, we will make
monthly payments for the number of years selected. The period may be from 3
through 20. If you elect to receive payments under this option on a variable
basis, payments will vary monthly in accordance with the net investment rate of
the sub-accounts of the Variable Account. If the payee dies before we have
made the specified number of monthly payments, the present value of the
remaining payments will be paid to the designated beneficiary in a lump sum
payment.

   To the extent that you select this option on a variable basis, at any time
during the payment period you may elect that the remaining value:

   (1)  be paid in one sum, or
   (2)  be applied to effect a lifetime annuity under one of the first two
        options described above, as long as the distribution will be made at
        least as rapidly as during the life of the payee.

   Since you may elect a lifetime annuity at any time, the annuity rate and
expense risks continue after the Maturity Date. Accordingly, we will continue to
make deductions for these risks from the Individual Account values.

   FIFTH OPTION-PAYMENTS OF A FIXED AMOUNT. Under this option, we will make
payments of a designated dollar amount on a monthly, quarterly, semi-annual, or
annual basis until the Individual Account value you applied under this option,
adjusted each Valuation Period to reflect investment experience, is exhausted
within a minimum of three years and a maximum of 20 years. If the payee dies
before the value is exhausted, we will pay the remaining value to the
beneficiary in a lump sum payment. In lieu of a lump sum payment, the
beneficiary may elect an annuity option for distribution of any amount on
deposit at the date of the payee's death which will result in a rate of
payment at least as rapid as the rate of payment during the life of the
payee.

   If you elect the this Option on a variable basis, at any time during the
payment period you may elect the remaining value be applied to provide a
lifetime annuity under one of the first two options described above, as long as
the distribution will be made at least as rapidly as during the life of the
payee. Since you may elect a lifetime annuity at any time, the annuity rate
and expense risks continue during the payment period. Accordingly, we will
continue to make deductions for these risks from the Individual Account values.

   PROCEEDS APPLIED TO AN ANNUITY OPTION. You may apply all or part of the
Contract Value to an annuity option. The proceeds that will be applied to the
annuity option will be as follows:

   (a)  the Contract Value less any outstanding loans, if the annuity option
        elected begins at least four years after the effective date of your
        Contract and is paid under any life annuity option, or any option with
        payments for a minimum period of five years, with no rights of early
        withdrawal; or
   (b)  the death benefit if proceeds are payable under death of Annuitant or an
        Owner (as applicable); or
   (c)  the Contract Value less any outstanding loans, Withdrawal Charge and any
        administrative fee.

   The SAI contains a further discussion of Annuity Provisions including how
annuity unit values are calculated.

TRANSFERS AFTER MATURITY DATE

   On or after the Maturity Date, you may not make transfers from a fixed
annuity option to a variable annuity option or from a variable annuity option
to a fixed annuity option.

     Conseco  Variable  reserves  the right to  modify,  terminate  or defer the
transfer privilege at any time that it is unable to purchase or redeem shares of
the Funds.  Conseco  Variable also reserves the right to modify or terminate the
transfer privilege at any time in accordance with applicable law.

DEATH ON OR AFTER MATURITY DATE

   If you selected Annuity Payments based on an annuity option providing
payments for a guaranteed period, and the Annuitant or an Owner dies on or after
the Maturity Date, Conseco Variable will make the remaining guaranteed payments
to the beneficiary. Such payments will be made at least as rapidly as under the
method of distribution being used as of the date of the Annuitant's death. If no
beneficiary is living, Conseco Variable will commute any unpaid guaranteed
payments to a single sum (on the basis of the interest rate used in determining
the payments) and pay that single sum to the Annuitant's estate.

OTHER CONTRACT PROVISIONS

   Ten-Day Right To Review. The Contract provides a "10-day free look" (in some
states, the period may be longer). This allows you to revoke the Contract by
returning it to either a Conseco Variable representative or to Conseco
Variable's Administrative Office within 10 days (or the period required in your
state) of delivery of the Contract. Conseco Variable deems this period as ending
15 days after it mails a Contract from its Administrative Office. If you return
the Contract under the terms of the free look provision, Conseco Variable will
refund the Purchase Payments you have made.

   OWNERSHIP. You, as the Contract Owner, are the person entitled to exercise
all rights under the Contract. Co-Owners may be named in non-qualified
Contracts. Prior to the Maturity Date, the Contract Owner is the person
designated in the application or as subsequently named. On and after the
Maturity Date, the Annuitant is the Contract Owner and after the death of the
Annuitant, the beneficiary is the Contract Owner.

   The Contract is either a group contract or an individual contract, depending
on the state where we issued it. The individual contract is issued directly to
the Contract Owner. A group Contract is identical to the individual Contract
except that it is issued to a contract holder, for the benefit of the
participants in the group. You are a participant in the group and will receive a
certificate evidencing your ownership. You, as the owner of a certificate, are
entitled to all the rights and privileges of ownership. As used in this
Prospectus, the term Contract refers to your certificate.

CHANGE OF OWNERSHIP

NON-QUALIFIED CONTRACTS:

     In the case of  non-qualified  Contracts,  you may change  ownership of the
Contractor you may collaterally assign it at any time during the lifetime of the
Annuitant  prior to the Maturity Date,  subject to the rights of any irrevocable
beneficiary.  ASSIGNING A CONTRACT,  OR CHANGING THE OWNERSHIP OF A CONTRACT MAY
BE A TAXABLE  EVENT.  Any  change of  ownership  or  assignment  must be made in
writing.  Conseco  Variable must approve any change of ownership or  assignment.
Any assignment and any change, if approved,  will be effective as of the date on
which it is written. Conseco Variable assumes no liability for any payments made
or actions it takes before a change is approved or an assignment is accepted, or
responsibility for the validity of any assignment.

QUALIFIED CONTRACTS:

   In the case of qualified Contracts, you generally may not change ownership of
the Contract nor may you transfer it, except by the trustee of an exempt
employee's trust which is part of a retirement plan qualified under Section 401
of the Code. Except as noted, if you own a qualified Contract, you may not sell,
assign, transfer, discount, or pledge (as collateral for a loan or as security
for the performance of an obligation or for any other purpose) the Contract.

   MODIFICATION. Conseco Variable may modify the Contract with your approval
unless provided otherwise by the Contract. After the Contract has been in force,
Conseco Variable may modify it except that the Mortality and Expense Risk
Charge, the Withdrawal Charges and the administrative fees cannot be increased.

   A group Contract will be suspended automatically on the effective date of any
modification initiated by Conseco Variable if you fail to accept the
modification. Effective with suspension, no new participants may enter the plan
but further Purchase Payments may be made on your behalf and on the behalf of
other participants then covered by the Contract.

   No modification may affect Annuitants in any manner unless deemed necessary
to achieve the requirements of federal or state statutes or any rule or
regulation of the United States Treasury Department.

FEDERAL TAX STATUS

   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 AN ADDITIONAL DISCUSSION REGARDING
TAXES IN THE STATEMENT OF ADDITIONAL INFORMATION.

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 Contract 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, your Contract
is referred to as a non-qualified Contract.

   If you purchase the Contract under a pension plan, specially sponsored
program or an individual retirement annuity, 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.

28

<PAGE>

WITHDRAWALS--NON-QUALIFIED CONTRACTS

   If you make a withdrawal from your non-qualified 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 are allocable to purchase payments made prior to August 14, 1982.

   The Contract provides that upon the death of the Annuitant prior to the
Maturity Date, Conseco Variable will pay the death proceeds to the beneficiary.
Such payments made when the Annuitant, who is not the Contract Owner, dies do
not qualify for the death of the Contract Owner exception (described in (2)
above) and will be subject to the 10% distribution penalty unless the
beneficiary is 59 1/2 years old or one of the other exceptions to the penalty
applies.

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)  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) separates from service;
(3) dies;
(4) becomes disabled (within the meaning of Section 72(m)(7) of the
    Code);
(5) qualifies in case of hardship;
(6) made 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 Funds 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 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 portfolios, to make transfers
among the portfolios or the number and type of 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 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.

GENERAL MATTERS

   PERFORMANCE INFORMATION. Conseco Variable may advertise performance
information for the Variable Account Investment Options (sub-accounts) from time
to time in advertisements or sales literature. Performance information reflects
only the performance of a hypothetical investment in the Variable Account
Investment Options during the particular time period on which the calculations
are based. Performance information may consist of yield, effective yield, and
average annual total return quotations reflecting the deduction of all
applicable charges for recent one-year and, when applicable, five- and 10-year
periods and, where less than 10 years, for the period subsequent to the date
each sub-account first became available for investment. We may show additional
total return quotations that do not reflect a Withdrawal Charge deduction. We
may show performance information by means of schedules, charts or graphs. The
Statement of Additional Information contains a description of the methods we use
to determine yield and total return information for the sub-accounts.


   DISTRIBUTION OF CONTRACTS. Conseco Equity Sales, Inc. (Conseco Equity Sales),
11815 N. Pennsylvania Street, Carmel, IN 46032, an affiliate of Conseco
Variable, is the principal underwriter of the Contracts. Conseco Equity Sales is
a broker-dealer registered under the Securities and Exchange Act of 1934 and a
member of the National Association of Securities Dealers, Inc. Sales of the
Contracts will be made by registered representatives of Conseco Equity Sales and
broker-dealers authorized to sell the Contracts. The registered representatives
will also be licensed insurance representatives of Conseco Variable. See the
Statement of Additional Information for more information.
   Commissions will be paid to broker-dealers who sell the Contracts.
Broker-dealers may be paid commissions up to 8.50% of Purchase Payments and may
include reimbursement of promotional or distribution expenses associated with
marketing the Contracts. The commission rate paid to the broker-dealer will
depend upon the nature and level of services provided by the broker-dealer.
   LEGAL PROCEEDINGS. There are no legal proceedings to which the Variable
Account is a party or to which the assets of the Variable Account are subject.
Neither Conseco Variable nor Conseco Equity Sales is involved in any litigation
that is of material importance in relation to their total assets or that relates
to the Variable Account.

TABLE OF CONTENTS OF THE STATEMENT OF ADDITIONAL INFORMATION

____________________________________________________________
General Information and History
Independent Accountants
Distribution
Calculation of Yield Quotations
Calculation of Total Return Quotations
Other Performance Data
Federal Tax Status
Annuity Provisions
Financial Statements

- - ------------------------------------------------------------------------------
                            (cut along dotted line)

________________________________________________________________________________
   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
Conseco Variable Annuity Account E at the following address:
 Name: _________________________________________________________________________

 Mailing Address: ______________________________________________________________

 -------------------------------------------------------------------------------
                                   Sincerely,

           -----------------------------------------------------------
                                   (Signature)
                       Conseco Variable Insurance Company

________________________________________________________________________________


32
AGE>

<TABLE>
<CAPTION>

APPENDIX A
CONDENSED FINANCIAL INFORMATION
   The table below provides per unit information about the financial history of
the sub-accounts for the periods indicated.
<S>                                                             <C>         <C>         <C>         <C>         <C>        <C>

                                                               1999        1998        1997       1996          1995        1994
- - --------------------------------------------------------------------------------------------------------------------------------

- - --------------------------------------------------------------------------------------------------------------------------------
CONSECO SERIES TRUST
- - --------------------------------------------------------------------------------------------------------------------------------


EQUITY (A)
Accumulation unit value at beginning of period.............    $2.76 4        $2.424      $2.071      $1.449      $1.078     $1.000
Accumulation unit value at end of period...................    $4.068         $2.764      $2.424      $2.071      $1.449     $1.078
Percentage change in accumulation unit value...............    47.20%         14.01%      17.04%      42.96%      34.42%      7.79%
Number of accumulation units outstanding at end of period.. 10,049,305    11,148,308   7,962,515   3,374,110   1,009,305     41,601

BALANCED (A)
Accumulation unit value at beginning of period.............    $2.148        $1.973      $1.698      $1.342      $1.035     $1.000
Accumulation unit value at end of period...................    $2.772        $2.148      $1.973      $1.698      $1.342     $1.035
Percentage change in accumulation unit value...............    29.04%         8.84%      16.21%      26.50%      29.67%      3.52%
Number of accumulation units outstanding at end of period.. 7,850,427    10,615,723   5,740,115   2,475,992     461,876     21,037
FIXED INCOME (A)
Accumulation unit value at beginning of period ............    $1.369        $1.308      $1.207      $1.166      $1.000     $1.000
Accumulation unit value at end of period...................    $1.345        $1.369      $1.308      $1.207      $1.166     $1.000
Percentage change in accumulation unit value...............    -1.77%         4.70%       8.39%       3.50%      16.61%    (0.03)%
Number of accumulation units outstanding at end of period..  5,323,180    4,326,193   4,066,812   1,540,494     350,623     12,553
GOVERNMENT SECURITIES (A)
Accumulation unit value at beginning of period.............    $1.318        $1.248      $1.169      $1.154      $0.997     $1.000
Accumulation unit value at end of period...................    $1.268        $1.318      $1.248      $1.169      $1.154     $0.997
Percentage change in accumulation unit value...............    -3.82%         5.58%       6.76%       1.31%      15.72%    (0.26)%
Number of accumulation units outstanding at end of period..  3,757,732    1,543,011     354,897     135,680      30,614          0
MONEY MARKET (A)
Accumulation unit value at beginning of period.............    $1.179        $1.136      $1.095      $1.056      $1.014     $1.000
Accumulation unit value at end of period...................    $1.219        $1.179      $1.136      $1.095      $1.056     $1.014
Percentage change in accumulation unit value...............     3.43%         3.76%       3.80%       3.67%      $4.14%      1.38%
Number of accumulation units outstanding at end of period.. 12,049,203    5,969,565   3,116,005   1,144,951     641,747          0
- - --------------------------------------------------------------------------------------------------------------------------------
THE ALGER AMERICAN FUND
- - --------------------------------------------------------------------------------------------------------------------------------
ALGER AMERICAN GROWTH (C)
Accumulation unit value at beginning of period.............    $1.889        $1.294      $1.044      $1.000         N/A        N/A
Accumulation unit value at end of period...................    $2.492        $1.889      $1.294      $1.044         N/A        N/A
Percentage change in accumulation unit value...............    31.89%        46.02%      24.00%       4.35%         N/A        N/A
Number of accumulation units outstanding at end of period..  5,480,301    2,650,328     742,233      73,227         N/A        N/A
ALGER AMERICAN LEVERAGED ALLCAP (B)
Accumulation unit value at beginning of period............     $2.857        $1.836      $1.555      $1.408      $1.000        N/A
Accumulation unit value at end of period..................     $5.016        $2.857      $1.836      $1.555      $1.408        N/A
Percentage change in accumulation unit value..............     75.59%        55.64%      18.02%      10.47%      40.79%        N/A
Number of accumulation units outstanding at end of period..  3,739,665    1,757,689   1,279,296     832,794     207,147        N/A
ALGER AMERICAN MIDCAP GROWTH (C)
Accumulation unit value at beginning of period.............    $1.438        $1.119      $0.987      $1.000         N/A        N/A
Accumulation unit value at end of period...................    $1.869        $1.438      $1.119      $0.987         N/A        N/A
Percentage change in accumulation unit value...............    30.02%        28.49%      13.41%     (1.33)%         N/A        N/A
Number of accumulation units outstanding at end of period..  1,789,442    1,718,378     679,330      42,736         N/A        N/A
ALGER AMERICAN SMALL CAPITALIZATION (B)
Accumulation unit value at beginning of period.............    $1.567        $1.375      $1.252      $1.219      $1.000        N/A
Accumulation unit value at end of period...................    $2.216        $1.567      $1.375      $1.252      $1.219        N/A
Percentage change in accumulation unit value...............    41.43%        13.92%       9.84%       2.72%      21.89%        N/A
Number of accumulation units outstanding at end of period..  5,276,834    3,775,577   3,988,448   1,946,993     517,903        N/A
- - --------------------------------------------------------------------------------------------------------------------------------
BERGER INSTITUTIONAL PRODUCTS TRUST
- - --------------------------------------------------------------------------------------------------------------------------------
BERGER IPT - Growth (C)
Accumulation unit value at beginning of period.............    $1.324       $1.155      $1.029      $1.000         N/A        N/A
Accumulation unit value at end of period...................    $1.947       $1.324      $1.155      $1.029         N/A        N/A
Percentage change in accumulation unit value...............    47.06%       14.68%      12.18%       2.93%         N/A        N/A
Number of accumulation units outstanding at end of period..  1,462,281   1,458,645     627,056      69,521         N/A        N/A
BERGER IPT - GROWTH AND INCOME (C)
Accumulation unit value at beginning of period.............    $1.677       $1.360      $1.104      $1.000         N/A        N/A
Accumulation unit value at end of period...................    $2.630       $1.677      $1.360      $1.104         N/A        N/A
Percentage change in accumulation unit value...............    56.84%       23.29%      23.26%      10.36%         N/A        N/A
Number of accumulation units outstanding at end of period..  2,890,715   3,900,875     802,420      59,956         N/A        N/A

</TABLE>


<TABLE>
<CAPTION>

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

CONDENSED FINANCIAL INFORMATION (CONTINUED)
                                                               1999        1998        1997       1996          1995        1994
- - --------------------------------------------------------------------------------------------------------------------------------
<S>                                                             <C>         <C>         <C>         <C>
BERGER IPT - SMALL COMPANY GROWTH (C)
Accumulation unit value at beginning of period.............    $1.183       $1.178      $0.985      $1.000         N/A        N/A
Accumulation unit value at end of period...................    $2.234       $1.183      $1.178      $0.985         N/A        N/A
Percentage change in accumulation unit value...............    88.79%        0.45%      19.64%     (1.53)%         N/A        N/A
Number of accumulation units outstanding at end of period..  1,102,900     892,905     187,471      42,982         N/A        N/A
BERGER/BIAM IPT - INTERNATIONAL (C)
Accumulation unit value at beginning of period.............    $1.111       $0.970      $1.000         N/A         N/A        N/A
Accumulation unit value at end of period...................    $1.439       $1.111      $0.970         N/A         N/A        N/A
Percentage change in accumulation unit value...............    29.58%       14.52%      -3.01%         N/A         N/A        N/A
Number of accumulation units outstanding at end of period..  2,081,811   2,075,531   2,029,230         N/A         N/A        N/A
- - ---------------------------------------------------------------------------------------------------------------------------------
THE DREYFUS SOCIALLY RESPONSIBLE GROWTH FUND, INC. (B)
- - ---------------------------------------------------------------------------------------------------------------------------------
Accumulation unit value at beginning of period.............    $2.268       $1.778      $1.404      $1.175      $1.000        N/A
Accumulation unit value at end of period...................    $2.910       $2.268      $1.778      $1.404      $1.175        N/A
Percentage change in accumulation unit value...............    28.27%       27.58%      26.60%      19.53%      17.49%        N/A
Number of accumulation units outstanding at end of period..  3,333,181   2,868,834   1,195,614     221,018      21,878        N/A
- - ---------------------------------------------------------------------------------------------------------------------------------
DREYFUS STOCK INDEX FUND (B)
- - ---------------------------------------------------------------------------------------------------------------------------------
Accumulation unit value at beginning of period.............    $2.318       $1.834      $1.393      $1.158      $1.000        N/A
Accumulation unit value at end of period...................    $2.757       $2.318      $1.834      $1.393      $1.158        N/A
Percentage change in accumulation unit value...............    18.93%       26.43%      31.67%      20.31%      15.76%        N/A
Number of accumulation units outstanding at end of period.. 17,965,037  13,802,783   8,884,649   1,862,980      91,752        N/A
- - ---------------------------------------------------------------------------------------------------------------------------------
FEDERATED INSURANCE SERIES
- - ---------------------------------------------------------------------------------------------------------------------------------
FEDERATED HIGH INCOME BOND II (B)
Accumulation unit value at beginning of period.............     $1.367      $1.349      $1.202      $1.067      $1.000        N/A
Accumulation unit value at end of period...................     $1.379      $1.367      $1.349      $1.202      $1.067        N/A
Percentage change in accumulation unit value...............      0.88%       1.27%      12.25%      12.71%       6.66%        N/A
Number of accumulation units outstanding at end of period..  3,165,626   4,956,911   2,184,739     508,205      26,380        N/A
FEDERATED INTERNATIONAL EQUITY II (B)
Accumulation unit value at beginning of period.............    $1.472       $1.188      $1.095      $1.025      $1.000        N/A
Accumulation unit value at end of period...................    $2.683       $1.472      $1.888      $1.095      $1.025        N/A
Percentage change in accumulation unit value...............    82.32%       23.83%       8.55%       6.80%       2.51%        N/A
Number of accumulation units outstanding at end of period..   645,821    1,216,876     329,971      93,215      36,798        N/A
FEDERATED UTILITY II (B)
Accumulation unit value at beginning of period.............    $1.732       $1.541      $1.234      $1.122      $1.000        N/A
Accumulation unit value at end of period...................    $1.737       $1.732      $1.541      $1.234      $1.122        N/A
Percentage change in accumulation unit value...............     0.28%       12.37%      24.88%      10.00%      12.21%        N/A
Number of accumulation units outstanding at end of period..  1,632,264   1,955,544     675,836     294,882      11,711        N/A
- - ---------------------------------------------------------------------------------------------------------------------------------
JANUS ASPEN SERIES
- - ---------------------------------------------------------------------------------------------------------------------------------
AGGRESSIVE GROWTH (B)
Accumulation unit value at beginning of period............     $1.983       $1.498      $1.348      $1.266      $1.000        N/A
Accumulation unit value at end of period..................     $4.407       $1.983      $1.498      $1.348      $1.266        N/A
Percentage change in accumulation unit value..............    122.28%       32.39%      11.10%       6.44%      26.64%        N/A
Number of accumulation units outstanding at end of period..  3,617,753   2,503,351   1,867,131   1,041,050     122,278        N/A
GROWTH (B)
Accumulation unit value at beginning of period.............    $2.208       $1.650      $1.364      $1.167      $1.000        N/A
Accumulation unit value at end of period...................    $3.135       $2.208      $1.650      $1.364      $1.167        N/A
Percentage change in accumulation unit value...............    41.98%       33.77%      21.00%      16.79%      16.75%        N/A
Number of accumulation units outstanding at end of period.. 10,090,318   5,285,448   5,160,718   1,466,042     138,532        N/A
WORLDWIDE GROWTH (B)
Accumulation unit value at beginning of period.............    $2.360       $1.856      $1.541      $1.211      $1.000        N/A
Accumulation unit value at end of period...................    $3.827       $2.360      $1.856      $1.541      $1.211        N/A
Percentage change in accumulation unit value...............    62.17%       27.13%      20.46%      27.23%      21.12%        N/A
Number of accumulation units outstanding at end of period.. 12,380,622  11,703,338   8,234,605   2,173,781     155,653        N/A
- - ---------------------------------------------------------------------------------------------------------------------------------
THE VAN ECK WORLDWIDE INSURANCE TRUST
- - ---------------------------------------------------------------------------------------------------------------------------------
WORLDWIDE BOND (B)
Accumulation unit value at beginning of period.............    $1.155       $1.039      $1.029      $1.018      $1.000        N/A
Accumulation unit value at end of period...................    $1.050       $1.155      $1.039      $1.029      $1.018        N/A
Percentage change in accumulation unit value...............    -9.10%       11.19%       0.96%       1.09%       1.82%        N/A
Number of accumulation units outstanding at end of period..  2,183,729   2,826,107   3,332,067   1,790,259     130,071        N/A

</TABLE>

34
<PAGE>

<TABLE>
<CAPTION>

CONDENSED FINANCIAL INFORMATION (CONTINUED)
                                                                1999        1998        1997       1996          1995        1994
- - ---------------------------------------------------------------------------------------------------------------------------------
<S>                                                             <C>         <C>         <C>         <C>
WORLDWIDE EMERGING MARKETS (C)
Accumulation unit value at beginning of period.............    $0.643       $0.990      $1.136      $1.000         N/A        N/A
Accumulation unit value at end of period...................    $1.270       $0.643      $0.990      $1.136         N/A        N/A
Percentage change in accumulation unit value...............    97.51%      -35.06%     -12.83%      13.59%         N/A        N/A
Number of accumulation units outstanding at end of period..  1,845,367   1,728,988   1,935,325     132,953         N/A        N/A
WORLDWIDE HARD ASSETS (B)
Accumulation unit value at beginning of period.............    $0.828       $1.216      $1.254      $1.077      $1.000        N/A
Accumulation unit value at end of period...................    $0.988       $0.828      $1.216      $1.254      $1.077        N/A
Percentage change in accumulation unit value...............    19.32%      -31.89%      -3.05%      16.41%       7.72%        N/A
Number of accumulation units outstanding at end of period..  1,426,278   1,485,880   3,728,758     651,603      68,730        N/A
WORLDWIDE REAL ESTATE (E)
Accumulation unit value at beginning of period.............    $0.851       $1.000         N/A         N/A         N/A        N/A
Accumulation unit value at end of period...................    $0.823       $0.851         N/A         N/A         N/A        N/A
Percentage change in accumulation unit value...............    -3.38%      -14.90%         N/A         N/A         N/A        N/A
Number of accumulation units outstanding at end of period..    80,035       41,417         N/A         N/A         N/A        N/A
- - ---------------------------------------------------------------------------------------------------------------------------------
AMERICAN CENTURY VARIABLE PORTFOLIOS, INC.
- - ---------------------------------------------------------------------------------------------------------------------------------
INTERNATIONAL (D)
Accumulation unit value at beginning of period.............    $1.280       $1.093      $1.000         N/A         N/A        N/A
Accumulation unit value at end of period...................    $2.071       $1.280      $1.093         N/A         N/A        N/A
Percentage change in accumulation unit value...............    61.77%       17.11%       9.30%         N/A         N/A        N/A
Number of accumulation units outstanding at end of period..  1,258,066   1,104,956     163,370         N/A         N/A        N/A
VALUE (D)
Accumulation unit value at beginning of period.............    $1.267       $1.226      $1.000         N/A         N/A        N/A
Accumulation unit value at end of period...................    $1.239       $1.267      $1.226         N/A         N/A        N/A
Percentage change in accumulation unit value...............    -2.23%        3.35%      22.60%         N/A         N/A        N/A
Number of accumulation units outstanding at end of period..  3,004,509   2,689,736     415,891         N/A         N/A        N/A
INCOME & GROWTH (E)
Accumulation unit value at beginning of period.............    $1.082       $1.000         N/A         N/A         N/A        N/A
Accumulation unit value at end of period...................    $1.259       $1.082         N/A         N/A         N/A        N/A
Percentage change in accumulation unit value...............    16.38%        8.20%         N/A         N/A         N/A        N/A
Number of accumulation units outstanding at end of period..   746,541      214,243         N/A         N/A         N/A        N/A
- - ---------------------------------------------------------------------------------------------------------------------------------
NEUBERGER BERMAN ADVISERS MANAGEMENT TRUST
- - ---------------------------------------------------------------------------------------------------------------------------------
LIMITED MATURITY BOND (D)
Accumulation unit value at beginning of period.............    $1.074       $1.043      $1.000         N/A         N/A        N/A
Accumulation unit value at end of period...................    $1.075       $1.074      $1.043         N/A         N/A        N/A
Percentage change in accumulation unit value...............     0.07%        2.94%       4.31%         N/A         N/A        N/A
Number of accumulation units outstanding at end of period..  1,194,491   1,076,377      25,089         N/A         N/A        N/A
PARTNERS (D)
Accumulation unit value at beginning of period.............    $1.274       $1.240      $1.000         N/A         N/A        N/A
Accumulation unit value at end of period...................    $1.349       $1.274      $1.240         N/A         N/A        N/A
Percentage change in accumulation unit value...............     5.88%        2.76%      23.99%         N/A         N/A        N/A
Number of accumulation units outstanding at end of period..  3,981,862   6,369,007   1,000,600         N/A         N/A        N/A
- - ---------------------------------------------------------------------------------------------------------------------------------
STRONG OPPORTUNITY FUND II, INC.
- - ---------------------------------------------------------------------------------------------------------------------------------
OPPORTUNITY FUND II (D)
Accumulation unit value at beginning of period.............    $1.377       $1.230      $1.000         N/A         N/A        N/A
Accumulation unit value at end of period...................    $1.832       $1.377      $1.230         N/A         N/A        N/A
Percentage change in accumulation unit value...............    33.03%       11.96%      22.99%         N/A         N/A        N/A
Number of accumulation units outstanding at end of period..   984,899    1,264,364     248,615         N/A         N/A        N/A
- - ---------------------------------------------------------------------------------------------------------------------------------
STRONG VARIABLE INSURANCE FUNDS, INC.
- - ---------------------------------------------------------------------------------------------------------------------------------
STRONG MID CAP GROWTH II (D)
Accumulation unit value at beginning of period ............    $1.612       $1.270      $1.000         N/A         N/A        N/A
Accumulation unit value at end of period...................    $3.018       $1.612      $1.270         N/A         N/A        N/A
Percentage change in accumulation unit value...............    87.24%       26.89%      27.01%         N/A         N/A        N/A
Number of accumulation units outstanding at end of period.. 1,457,235      559,106      79,815         N/A         N/A        N/A
- - ---------------------------------------------------------------------------------------------------------------------------------
DREYFUS VARIABLE INVESTMENT FUND
- - ---------------------------------------------------------------------------------------------------------------------------------
DREYFUS VIF DISCIPLINED STOCK (E)
Accumulation unit value at beginning of period.............    $1.072       $1.000         N/A         N/A         N/A        N/A
Accumulation unit value at end of period...................    $1.252       $1.072         N/A         N/A         N/A        N/A
Percentage change in accumulation unit value...............    16.80%        7.19%         N/A         N/A         N/A        N/A
Number of accumulation units outstanding at end of period..   332,231      273,971         N/A         N/A         N/A        N/A

</TABLE>



================================================================================
CONDENSED FINANCIAL INFORMATION (CONTINUED)

<TABLE>
<CAPTION>
                                                               1999        1998        1997       1996          1995        1994
- - ---------------------------------------------------------------------------------------------------------------------------------
<S>                                                                         <C>
DREYFUS VIF INTERNATIONAL VALUE (E)
Accumulation unit value at beginning of period.............    $0.942       $1.000         N/A         N/A         N/A        N/A
Accumulation unit value at end of period...................    $1.187       $0.942         N/A         N/A         N/A        N/A
Percentage change in accumulation unit value...............    26.04%       -5.83%         N/A         N/A         N/A        N/A
Number of accumulation units outstanding at end of period..    85,252       47,625         N/A         N/A         N/A        N/A
- - ---------------------------------------------------------------------------------------------------------------------------------
INVESCO VARIABLE INVESTMENT FUNDS, INC.
- - ---------------------------------------------------------------------------------------------------------------------------------

INVESCO VIF-HIGH YIELD (E)
Accumulation unit value at beginning of period.............    $0.951       $1.000         N/A         N/A         N/A        N/A
Accumulation unit value at end of period...................    $1.024       $0.951         N/A         N/A         N/A        N/A
Percentage change in accumulation unit value...............     7.68%       -4.94%         N/A         N/A         N/A        N/A
Number of accumulation units outstanding at end of period..  4,745,256     149,344         N/A         N/A         N/A        N/A
INVESCO VIF-EQUITY INCOME (E)
Accumulation unit value at beginning of period.............    $1.029       $1.000         N/A         N/A         N/A        N/A
Accumulation unit value at end of period...................    $1.166       $1.029         N/A         N/A         N/A        N/A
Percentage change in accumulation unit value...............    13.25%        2.93%         N/A         N/A         N/A        N/A
Number of accumulation units outstanding at end of period..   492,760      141,540         N/A         N/A         N/A        N/A
- - ---------------------------------------------------------------------------------------------------------------------------------
LAZARD RETIREMENT SERIES, INC.
- - ---------------------------------------------------------------------------------------------------------------------------------
LAZARD RETIREMENT EQUITY (E)
Accumulation unit value at beginning of period.............    $1.055       $1.000         N/A         N/A         N/A        N/A
Accumulation unit value at end of period...................    $1.126       $1.055         N/A         N/A         N/A        N/A
Percentage change in accumulation unit value...............     6.66%        5.53%         N/A         N/A         N/A        N/A
Number of accumulation units outstanding at end of period..   899,537    1,126,898         N/A         N/A         N/A        N/A
LAZARD RETIREMENT SMALL CAP (E)
Accumulation unit value at beginning of period............     $0.855       $1.000         N/A         N/A         N/A        N/A
Accumulation unit value at end of period..................     $0.887       $0.855         N/A         N/A         N/A        N/A
Percentage change in accumulation unit value...............     3.67%      -14.46%         N/A         N/A         N/A        N/A
Number of accumulation units outstanding at end of period..   215,218      174,151         N/A         N/A         N/A        N/A
- - ---------------------------------------------------------------------------------------------------------------------------------
LORD ABBETT SERIES FUND, INC.
- - ---------------------------------------------------------------------------------------------------------------------------------
GROWTH & INCOME (E)
Accumulation unit value at beginning of period............     $1.005       $1.000         N/A         N/A         N/A        N/A
Accumulation unit value at end of period..................     $1.156       $1.005         N/A         N/A         N/A        N/A
Percentage change in accumulation unit value..............     15.12%        0.46%         N/A         N/A         N/A        N/A
Number of accumulation units outstanding at end of period..   793,511      312,997         N/A         N/A         N/A        N/A
- - ---------------------------------------------------------------------------------------------------------------------------------
MITCHELL HUTCHINS SERIES TRUST
- - ---------------------------------------------------------------------------------------------------------------------------------
GROWTH & INCOME (E)
Accumulation unit value at beginning of period.............    $0.990       $1.000         N/A         N/A         N/A        N/A
Accumulation unit value at end of period...................    $1.077       $0.990         N/A         N/A         N/A        N/A
Percentage change in accumulation unit value...............     8.80%       -1.02%         N/A         N/A         N/A        N/A
Number of accumulation units outstanding at end of period..    71,829      197,925         N/A         N/A         N/A        N/A
- - ---------------------------------------------------------------------------------------------------------------------------------

- - ----------
(A) Inception date was July 25, 1994.
(B) Inception date was June 1, 1995.
(C) Inception date was May 1, 1996.
(D) Inception date was May 1, 1997.
(E) Inception date was May 1, 1998.


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.

</TABLE>



                           APPENDIX B

                 MORE INFORMATION ABOUT THE FUNDS


Below are the investment objectives and strategies of each 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
Contracts:

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 Contracts:

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 in amounts of 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
Contracts:

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 Contracts:

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 Contracts:

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 Contracts:

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 Contracts:

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 Contracts:

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 Contracts:

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 Contracts:

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 Contracts:

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 Contracts:

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 Contracts:

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 Contracts:

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 Contracts:

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.

                                      PART B


                       STATEMENT OF ADDITIONAL INFORMATION

             INDIVIDUAL & GROUP VARIABLE DEFERRED ANNUITY CONTRACTS

                                    issued by

                       CONSECO VARIABLE INSURANCE COMPANY
                                       and
                       CONSECO VARIABLE ANNUITY ACCOUNT E
                   11815 N. PENNSYLVANIA ST., CARMEL, IN 46032
                                 (317) 817-3700

                                   MAY 1, 2000

THIS STATEMENT OF ADDITIONAL INFORMATION IS NOT A PROSPECTUS.  IT SHOULD BE READ
IN  CONJUNCTION  WITH THE  PROSPECTUS  DATED  MAY 1, 2000 FOR  CONSECO  VARIABLE
ANNUITY ACCOUNT E -- INDIVIDUAL AND GROUP VARIABLE  DEFERRED ANNUITY  CONTRACTS.
YOU CAN OBTAIN A COPY OF THE PROSPECTUS BY CONTACTING CONSECO VARIABLE INSURANCE
COMPANY AT THE ADDRESS TELEPHONE NUMBER GIVEN ABOVE.



                             TABLE OF CONTENTS
                                                                       PAGE

GENERAL INFORMATION AND HISTORY......................................

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

DISTRIBUTION..........................................................

VOTING RIGHTS........................................................

CALCULATION OF YIELD QUOTATIONS.......................................

CALCULATION OF TOTAL RETURN QUOTATIONS................................

OTHER PERFORMANCE DATA................................................

FEDERAL TAX STATUS ...................................................

ANNUITY PROVISIONS ...................................................

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


GENERAL INFORMATION AND HISTORY

Conseco Variable  Insurance  Company (the "Company") is an indirect wholly owned
subsidiary of Conseco, Inc. On or about October 7, 1998, the Company changed its
name from Great  American  Reserve  Insurance  Company to its present  name.  In
certain states,  the Company may continue to use the name Great American Reserve
Insurance Company until the name change is approved in that state. Conseco, Inc.
is a  publicly  held  financial  services  holding  company  and  one of  middle
America's leading sources for insurance,  investment and lending  products.  The
Company  has its  principal  offices at 11815 N.  Pennsylvania  Street,  Carmel,
Indiana 46032. The Variable Account wasestablished by the Company.

INDEPENDENT ACCOUNTANTS

The  financial  statements  of Conseco  Variable  Annuity  Account E and Conseco
Variable  Insurance  Company  included in the  Prospectus  and the  Statement of
Additional  Information  have  been  examined  by  PricewaterhouseCoopers   LLP,
independent accountants, for the periods indicated in their reports as stated in
their opinion and have been so included in reliance upon such opinion given upon
the authority of that firm as experts in accounting and auditing.

DISTRIBUTION

The Company  continuously offers the Contracts through associated persons of the
principal  underwriter  for the Variable  Account,  Conseco  Equity Sales,  Inc.
("CES").  CES  is  a  registered   broker-dealer  and  member  of  the  National
Association of Securities Dealers,  Inc. CES is located at 11815 N. Pennsylvania
Street,  Carmel, Indiana 46032, and is an affiliate of the Company. In addition,
certain Contracts may be sold by life  insurance/registered  representatives  of
other registered broker-dealers.

CES  performs  the sales  functions  relating to the  Contracts  and the Company
provides  all  administrative   services.   To  cover  the  sales  expenses  and
administrative  expenses  (including  such  items as  salaries,  rent,  postage,
telephone,  travel, legal, actuarial, audit, office equipment and printing), the
Company makes sales and administrative deductions,  varying by type of Contract.
See "Charges and Deductions" in the Prospectus.

VOTING RIGHTS

Contract  Owners  may  instruct  the  Company  as to the  voting of Fund  shares
attributable  to their  respective  interests under the Contracts at meetings of
shareholders  of the Funds.  Contract Owners entitled to vote will receive proxy
material and a form on which voting  instructions may be given. The Company will
vote the shares of each sub-account held by the Variable Account attributable to
the Contracts in accordance  with  instructions  received from Contract  Owners.
Shares held in each  sub-account  for which  timely  instructions  have not been
received  from  Contract  Owners will be voted by the Company for or against any
proposition  or the Company will  abstain,  in the same  proportion as shares in
that sub-account for which instructions are received.  The Company will vote, or
abstain from voting,  any shares that are not attributable to Contract Owners in
the same  proportion  as all  Contract  Owners in the  Variable  Account vote or
abstain.  However,  if the Company  determines that it is permitted to vote such
shares of the Funds in its own  right,  it may  elect to do so,  subject  to the
then-current interpretation of the 1940 Act and the rules thereunder.

Under certain  Contracts,  not  including  contracts  issued in connection  with
governmental employers' deferred compensation plans described in the Prospectus,
participants  and annuitants  have the right to instruct the Contract Owner with
respect to the number of votes attributable to their Individual Accounts.  Votes
attributable  to  participants  and  annuitants who do not instruct the Contract
Owner will be cast by the  Contract  Owner for or against  each  proposal  to be
voted upon,  in the same  proportion as votes for which  instructions  have been
received.  Participants and annuitants entitled to instruct the casting of votes
will receive a notice of each meeting of Contract Owners, and proxy solicitation
materials,  and a  statement  of the  number  of  votes  attributable  to  their
participation under the Contract.

The number of shares held in a  sub-account  deemed  attributable  to a Contract
Owner's  interest  under a Contract will be determined on the basis of the value
of the  Accumulation  Units credited to the Contract  Owner's  account as of the
record date. On or after the Maturity  Date, the number of  attributable  shares
will be based on the amount of assets held to meet  annuity  obligations  to the
payee under the Contract as of the record date.  On or after the Maturity  Date,
the number of votes  attributable  to a Contract will  generally  decrease since
funds set aside for annuitants will decrease as payments are made.

CALCULATION OF YIELD QUOTATIONS

MONEY MARKET SUB-ACCOUNT

The Money Market  Sub-account's  standard  yield  quotations may appear in sales
material and  advertising  as  calculated by the standard  method  prescribed by
rules of the Securities and Exchange  Commission.  Under this method,  the yield
quotation  is based on a seven-day  period and  computed  as follows:  The Money
Market Sub-account's daily net investment factor, minus one (1.00) is multiplied
by 365 to produce an annualized  yield.  The  annualized  yield of the seven-day
period  are then  averaged  and  carried  to the  nearest  one-hundredth  of one
percent.  This yield reflects  investment results less deductions for investment
advisory fees,  mortality and expense risk fees and the  administrative  charge,
but does not include a deduction of any applicable annual  administrative  fees.
Because of these deductions,  the yield for the Money Market Sub-account will be
lower than the yield for the corresponding Fund of the Conseco Series Trust.

The Money Market Sub-account's  effective yield may appear in sales material and
advertising for the same seven-day  period,  determined on a compound basis. The
effective yield is calculated by compounding the unannualized base period return
by adding one to the base period return, raising the sum to a power equal to 365
divided by 7, and subtracting one from the result.

The yield on the Money Market  Sub-account  will generally  fluctuate on a daily
basis.  Therefore,  the yield for any given past period is not an  indication or
representation of future yields or rates of return. The actual yield is affected
by changes in interest  rates on money market  securities,  average  Sub-account
maturity,   the  types  and  quality  of  Portfolio   securities   held  by  the
corresponding Fund of the Conseco Series Trust and its operating expenses.

OTHER SUB-ACCOUNTS

The  Portfolios  of the  eligible  Funds may  advertise  investment  performance
figures,  including yield. Each Sub-account's  yield will be based upon a stated
30-day  period and will be computed by dividing  the net  investment  income per
accumulation  unit earned  during the period by the maximum  offering  price per
accumulation  unit on the last day of the  period,  according  to the  following
formula:

                        YIELD = 2 ((A - B) + 1)6 - 1)
                                    -----
                                     CD


   Where:

     A = the net investment income earned during the period by the Portfolio.

     B = the expenses accrued for the period (net of reimbursements, if any).

     C = the average daily number of accumulation  units outstanding  during the
     period.

     D = the maximum offering price per accumulation unit on the last day of the
     period.

CALCULATION OF TOTAL RETURN QUOTATIONS

The Company may include  certain total return  quotations for one or more of the
Portfolios of the eligible Funds in advertising,  sales literature or reports to
Contract Owners or prospective purchasers.  Such total return quotations will be
expressed as the average annual rate of total return over one-, five-and 10-year
periods ended as of the end of the immediately  preceding calendar quarter,  and
as the dollar amount of annual total return on a year-to-year,  rolling 12-month
basis ended as of the end of the immediately preceding calendar quarter.

Average annual total return  quotations are computed  according to the following
formula:

                                         n
                                 P (1+T)   = ERV

   Where:

     P = beginning purchase payment of $1,000

     T = average annual total return

     n = number of years in period

     ERV = ending  redeemable  value of a hypothetical  $1,000 purchase  payment
     made at the beginning of the one-, five-or 10-year period at the end of the
     one-, five- or 10-year period (or fractional portion thereof).


AVERAGE ANNUAL TOTAL RETURNS FOR THE PERIODS ENDED 12/31/99:

                                                                        Since
Variable Account Sub-Accounts                1 Year      5 Years      Inception
- - --------------------------------------     --------    -------       ---------
CONSECO SERIES TRUST
Equity Portfolio..............................34.82%   29.06%         28.66%
Balanced Portfolio............................18.15%   20.47%         19.86%
Fixed Income Portfolio.......................(10.11%)   4.93%          4.88%
Government Securities Portfolio .............(11.99%)   3.74%          3.74%
THE ALGER AMERICAN FUND
Alger American Growth Portfolio ..............20.77%     N/A          25.80%
Alger American Leveraged AllCap Portfolio ....60.85%     N/A          40.57%
Alger American MidCap Growth Portfolio .......19.05%     N/A          16.30%
Alger American Small Capitalization
   Portfolio .................................29.51%     N/A          17.58%

AMERICAN CENTURY VARIABLE PORTFOLIOS, INC.
VP International .............................48.17%     N/A          27.49%
VP Value ....................................(10.52%)    N/A           5.17%
VP Income and Growth ......................... 6.54%     N/A           8.90%
BERGER INSTITUTIONAL PRODUCTS TRUST
Berger IPT - Growth Fund .....................34.68%     N/A          17.60%
Berger IPT - Growth and Income Fund ..........43.66%     N/A          27.67%
Berger IPT - Small Company Growth Fund .......72.96%     N/A          22.08%
Berger/BIAM IPT - International Fund .........18.65%     N/A          11.22%
NEUBERGER BERMAN ADVISERS MANAGEMENT TRUST
Limited Maturity Bond Portfolio ..............(8.42%)    N/A          (0.32%)
Partners Portfolio ...........................(3.09%)    N/A           8.58%
STRONG OPPORTUNITY FUND II, INC.
Opportunity Fund II ..........................21.82%     N/A          21.78%
STRONG VARIABLE INSURANCE FUNDS, INC.
Strong Mid Cap Growth Fund II................ 71.54%     N/A          46.85%
THE DREYFUS SOCIALLY RESPONSIBLE
   GROWTH FUND, INC ..........................17.45%     N/A          24.80%
DREYFUS STOCK INDEX FUND ..................... 8.88%     N/A          23.35%
FEDERATED INSURANCE SERIES
Federated High Income Bond Fund II ...........(7.67%)    N/A           6.00%
Federated International Equity Fund II .......67.02%     N/A          22.57%
Federated Utility Fund II ....................(8.22%)    N/A          11.49%
JANUS ASPEN SERIES
Aggressive Growth Portfolio .................103.67%     N/A          36.63%
Growth Portfolio .............................30.03%     N/A          26.85%
Worldwide Growth Portfolio ...................48.54%     N/A          32.50%
VAN ECK WORLDWIDE INSURANCE TRUST
Worldwide Bond Fund .........................(16.83%)    N/A          (0.14%)
Worldwide Emerging Markets Fund ..............80.95%     N/A           4.61%
Worldwide Hard Assets Fund ................... 9.24%     N/A          (1.46%)
Worldwide Real Estate Fund ..................(11.58%)    N/A            (15.66%)
DREYFUS VARIABLE INVESTMENT FUND
Dreyfus VIF Disciplined Stock Portfolio ...... 6.93%     N/A           8.53%
Dreyfus VIF International Value Portfolio ....15.41%     N/A           5.09%
INVESCO VARIABLE INVESTMENT FUNDS, INC.
INVESCO VIF - High Yield Fund.................(1.44%)    N/A          (3.83%)
INVESCO VIF - Equity Income Fund.............. 3.67%     N/A           3.97%
LAZARD RETIREMENT SERIES, INC.
Lazard Retirement Equity Portfolio ...........(2.37%)    N/A           1.81%
Lazard Retirement Small Cap Portfolio ........(5.12%)    N/A            (11.78%)
LORD ABBETT SERIES FUND, INC.
Growth & Income Portfolio .................... 5.39%     N/A           3.48%
MITCHELL HUTCHINS SERIES TRUST
Growth & Income Portfolio ....................(0.41%)    N/A          (0.86%)
- - ------------------------------------
(1) Since inception (May 1, 1998).
(2) Since inception (July 25, 1994).
(3) Since inception (June 1, 1995).
(4) Since inception (May 1, 1996).
(5) Since inception (May 1, 1997).

There is no performance shown for the following  sub-accounts  because they were
not available under the Contract until the date of the prospectus (May 1, 2000):
Conseco 20 Focus;  Conseco High Yield;  Berger  IPT-New  Generation;  Rydex OTC;
Rydex  Nova;  Seligman  Communications  and  Information;  and  Seligman  Global
Technology.


OTHER PERFORMANCE DATA

The Company may from time to time also  illustrate  average annual total returns
in a  non-standard  format,  as appears in the following  "Gross  Average Annual
Total Returns" table, in conjunction  with the standard format  described above.
The non-standard format will be identical to the standard format except that the
withdrawal charge percentage will be assumed to be zero.

All  non-standard  performance  data will  only be  advertised  if the  standard
performance data for the same period,  as well as for the required  periods,  is
also illustrated.

Performance data for the Variable Account  investment options may be compared in
advertisements,  sales  literature  and  reports to  contract  owners,  with the
investment  returns on various  mutual funds,  stocks,  bonds,  certificates  of
deposit,  tax free bonds, or common stock and bond indices,  and other groups of
variable  annuity  separate  accounts or other  investment  products  tracked by
Morningstar,  Inc., a widely used  independent  research firm which ranks mutual
funds  and  other  investment  companies  by  overall  performance,   investment
objectives, and assets, or tracked by other services,  companies,  publications,
or persons who rank such  investment  companies on overall  performance or other
criteria.

Reports and promotional literature may also contain other information, including
the effect of  tax-deferred  compounding on an investment  option's  performance
returns,  or returns in general,  which may be illustrated by graphs,  charts or
otherwise, and which may include a comparison, at various points in time, of the
return  from  an  investment  in  a  Contract  (or  returns  in  general)  on  a
tax-deferred basis (assuming one or more tax rates) with the return on a taxable
basis.

Reports and promotional  literature may also contain the ratings the Company has
received  from  independent  rating  agencies.  However,  the  Company  does not
guarantee the investment performance of the Variable Account investment options.

GROSS AVERAGE ANNUAL TOTAL RETURNS FOR THE PERIODS ENDED 12/31/99:

                                                                         Since
Variable Account Sub-Accounts                 1 Year        5 Years    Inception
- - --------------------------------------      ------        -------    ---------
CONSECO SERIES TRUST
Equity Portfolio..............................47.20%   30.43%         29.45%
Balanced Portfolio............................29.04%   21.77%         20.63%
Fixed Income Portfolio........................(1.77%)   6.11%          5.60%
Government Securities Portfolio ..............(3.83%)   4.91%          4.46%
THE ALGER AMERICAN FUND
Alger American Growth Portfolio ..............31.89%     N/A          28.24%
Alger American Leveraged AllCap Portfolio ....75.59%     N/A          42.14%
Alger American MidCap Growth Portfolio .......30.02%     N/A          18.58%
Alger American Small Capitalization
   Portfolio .................................41.43%     N/A          18.95%

AMERICAN CENTURY VARIABLE PORTFOLIOS, INC.
VP International .............................61.77%     N/A          31.32%
VP Value .....................................(2.23%)    N/A           8.35%
VP Income and Growth .........................16.38%     N/A          14.79%
BERGER INSTITUTIONAL PRODUCTS TRUST
Berger IPT - Growth Fund .....................47.06%     N/A          19.91%
Berger IPT - Growth and Income Fund ..........56.84%     N/A          30.14%
Berger IPT - Small Company Growth Fund .......88.79%     N/A          24.48%
Berger/BIAM IPT - International Fund .........29.58%     N/A          14.61%
NEUBERGER BERMAN ADVISERS MANAGEMENT TRUST
Limited Maturity Bond Portfolio .............. 0.07%     N/A           2.73%
Partners Portfolio ........................... 5.88%     N/A          11.86%
STRONG OPPORTUNITY FUND II, INC.
Opportunity Fund II ..........................33.03%     N/A          25.44%
STRONG VARIABLE INSURANCE FUNDS, INC.
Strong Mid Cap Growth Fund II................ 87.24%     N/A          51.21%.
THE DREYFUS SOCIALLY RESPONSIBLE
   GROWTH FUND, INC ..........................28.27%     N/A          26.22%
DREYFUS STOCK INDEX FUND .....................18.93%     N/A          24.75%
FEDERATED INSURANCE SERIES
Federated High Income Bond Fund II ........... 0.88%     N/A           7.25%
Federated International Equity Fund II .......82.32%     N/A          24.01%
Federated Utility Fund II .................... 0.28%     N/A          12.79%
JANUS ASPEN SERIES
Aggressive Growth Portfolio .................122.28%     N/A          38.18%
Growth Portfolio .............................41.99%     N/A          28.29%
Worldwide Growth Portfolio ...................62.17%     N/A          34.00%
VAN ECK WORLDWIDE INSURANCE TRUST
Worldwide Bond Fund ..........................(9.11%)    N/A           1.07%
Worldwide Emerging Markets Fund ..............97.51%     N/A           6.73%
Worldwide Hard Assets Fund ...................19.32%     N/A          (0.26%)
Worldwide Real Estate Fund ...................(3.38%)    N/A            (11.03%)
DREYFUS VARIABLE INVESTMENT FUND
   Dreyfus VIF Disciplined Stock Portfolio ...16.80%     N/A          14.40%
   Dreyfus VIF International Value Portfolio .26.04%     N/A          10.80%
INVESCO VARIABLE INVESTMENT FUNDS, INC.
   INVESCO VIF - High Yield Fund.............. 7.68%     N/A           1.41%
   INVESCO VIF - Equity Income Fund...........13.25%     N/A           9.61%
LAZARD RETIREMENT SERIES, INC.
   Lazard Retirement Equity Portfolio ........ 6.66%     N/A           7.33%
   Lazard Retirement Small Cap Portfolio ..... 3.67%     N/A          (6.94%)
LORD ABBETT SERIES FUND, INC.
   Growth & Income Portfolio .................15.12%     N/A           9.09%
MITCHELL HUTCHINS SERIES TRUST
   Growth & Income Portfolio ................. 8.80%     N/A           4.53%
- - ---------------------------------
(1) Since inception (May 1, 1998).
(2) Since inception (July 25, 1994).
(3) Since inception (June 1, 1995).
(4) Since inception (May 1, 1996).
(5) Since inception (May 1,1997).

There is no performance shown for the following  sub-accounts  because they were
not available under the Contract until the date of the prospectus (May 1, 2000):
Conseco 20 Focus;  Conseco High Yield;  Berger  IPT-New  Generation;  Rydex OTC;
Rydex  Nova;  Seligman  Communications  and  Information;  and  Seligman  Global
Technology.

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  Variable  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  variable  Investment  Options  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  Variable  Account will cause the Owner to be treated as the
owner of the assets of the Variable  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  Variable
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 Variable Account.

Due to the uncertainty in this area, we reserve 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.  Owners  should
therefore  consult  competent tax advisers  should they wish to assign or pledge
their Contracts.

If the Contract is issued pursuant to a retirement plan which receives favorable
treatment under the provision of Sections 401,  403(b),  408 or 457 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 from the
earnings and then,  only after the income  portion is exhausted,  as 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 Contract provides that upon the death of the Annuitant prior to the Maturity
Date,  the death  proceeds will be paid to the  beneficiary.  Such payments made
upon the  death of the  Annuitant  who is not the Owner of the  Contract  do not
qualify for the death of Owner exception described above, and will be subject to
the ten (10%) percent  distribution  penalty  unless the  beneficiary  is 59 1/2
years old or one of the other exceptions to the penalty applies.

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.  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

DETERMINATION OF AMOUNT OF THE FIRST MONTHLY  VARIABLE  ANNUITY  PAYMENT.  On or
after the Maturity Date when annuity payments  commence,  we determine the value
of the Individual Account as the total of the product(s) of:

(a) the value of an Accumulation  Unit for each Investment  Option at the end of
the Valuation Period  immediately before the Valuation Period in which the first
annuity payment is due and

(b) the number of  Accumulation  Units credited to the  Individual  Account with
respect to each Investment Option as of the date the annuity is to commence.  We
will deduct any applicable premium taxes from the Individual Account value.

We then calculate the amount of the first monthly  variable  annuity  payment by
multiplying  the  Individual  Account  Value  less  any  outstanding  loans  and
applicable charges,  which is to be applied to provide variable payments, by the
amount of first monthly payment in accordance  with annuity tables  contained in
the Contract.  The amount of the first monthly  payment varies  according to the
form of annuity you select,  the age of the annuitant (for certain  options) and
the assumed net investment rate you select. The standard assumed investment rate
(AIR) is 3%. However,  you may select a 5% AIR or such other rate as the Company
may offer prior to the Maturity Date.

The AIR  built  into the  annuity  tables  affect  both the  amount of the first
monthly variable annuity payment and the amount by which subsequent payments may
increase or decrease. If you select a 5% rate, rather than the standard 3% rate,
it would produce a higher first payment,  but subsequent payments would increase
more slowly in periods when  Annuity  Unit values are rising and  decrease  more
rapidly in periods when Annuity Unit values are  declining.  With either assumed
rate, if the actual net investment rate during any two or more successive months
was equal to the assumed rate,  the annuity  payments would be level during that
period.

If a greater first monthly payment would result,  Conseco will compute the first
monthly  payment on the same mortality  basis as used in  determining  the first
payment under  immediate  annuity  contracts being issued for a similar class of
annuitants at the date the first monthly payment is due under the Contract.

VALUE OF AN ANNUITY  UNIT.  On the Maturity  Date, a number of Annuity  Units is
established for the Contract Owner for each Investment  Option on which variable
annuity payments are to be based. For each Sub-account of the Variable  Account,
the number of Annuity Units established is calculated by dividing (i) the amount
of the first monthly  variable annuity payment on that basis by (ii) the Annuity
Unit value for that  basis for the  current  Valuation  Period.  That  number of
Annuity Units remains  constant and is the basis for  calculating  the amount of
the second and subsequent annuity payments.

The  Annuity  Unit  value is  determined  for each  Valuation  Period,  for each
Investment  Option,  and is equal to the  Annuity  Unit value for the  preceding
Valuation Period  multiplied by the product of (i) the net investment factor for
the appropriate  sub-account for the immediately  preceding Valuation Period and
(ii) a factor to  neutralize  the  assumed  net  investment  rate built into the
annuity  tables,  for it is replaced by the actual net  investment  rate in step
(i). The daily factor for a 3 percent  assumed net investment rate is .99991902;
for a 5 percent rate, the daily factor is .99986634.

AMOUNTS  OF  SUBSEQUENT  MONTHLY  VARIABLE  ANNUITY  PAYMENTS.  The  amounts  of
subsequent  monthly  variable annuity payments are determined by multiplying (i)
the number of Annuity Units  established  for the  annuitant for the  applicable
sub-account by (ii) the Annuity Unit value for the sub-account. If Annuity units
are  established  for  more  than  one  sub-account,  the  calculation  is  made
separately  and the results  combined to determine  the total  monthly  variable
annuity payment.

    1.  EXAMPLE  OF  CALCULATION  OF  MONTHLY  VARIABLE  ANNUITY  PAYMENTS.  The
determination  of the amount of the variable annuity payments can be illustrated
by the  following  hypothetical  example.  The example  assumes that the monthly
payments are based on the investment  experience of only one Investment  Option.
If payments were based on the investment  experience of more than one Investment
Option,  the same  procedure  would be followed to determine  the portion of the
monthly payment attributed to each Investment Option.

    2. FIRST MONTHLY PAYMENT.  Assume that at the Maturity Date there are 40,000
Accumulation  Units credited under a particular  Individual Account and that the
value of an  Accumulation  Unit for the  second  Valuation  Period  prior to the
Maturity Date was  $1.40000000;  this produces a total value for the  Individual
sub-account of $56,000.  Assume also that no premium tax is payable and that the
annuity tables in the Contract provide,  for the option elected, a first monthly
variable annuity payment of $5.22 per $1,000 of value applied; the first monthly
payment to the annuitant would thus be 56 multiplied by $5.22, or $292.32.

Assume that the Annuity Unit value for the  Valuation  Period in which the first
monthly payment was due was $1.30000000.  This is divided into the amount of the
first  monthly  payment  to  establish  the  number  of  Annuity  Units  for the
participant:  $292.32  $1.30000000  produces 224.862 Annuity Units. The value of
this number of Annuity Units will be paid in each subsequent month.

    3.  SECOND  MONTHLY  PAYMENT.  The  current  Annuity  Unit  value  is  first
calculated.  Assume  a net  investment  factor  of  1.01000000  for  the  second
Valuation Period  preceding the due date of the second monthly payment.  This is
multiplied  by  .99753980 to  neutralize  the assumed net  investment  rate of 3
percent per annum built into the number of Annuity Units determined above (if an
assumed net investment  rate of 5 percent had been elected,  the  neutralization
factor  would be  .99594241),  producing  a result of  1.00751520.  This is then
multiplied by the Annuity Unit value for the Valuation  Period preceding the due
date of the second  monthly  payment  (assume this value to be  $1.30000000)  to
produce the current Annuity Unit value, $1.30976976.

The second monthly payment is then calculated by multiplying the constant number
of Annuity Units by the current  Annuity Unit value:  224.862 times  $1.30976976
produces a payment of $294.52.

FINANCIAL STATEMENTS

Audited  financial  statements of Conseco Variable Annuity Account E and Conseco
Variable Insurance Company as of December 31, 1999 are included herein.






CONSECO VARIABLE ANNUITY ACCOUNT E

STATEMENT OF ASSETS AND LIABILITIES

DECEMBER 31, 1999

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

                                                                                                                         NET ASSET
                                                                                               SHARES        COST          VALUE
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                                                                                           <C>        <C>          <C>
Assets:
Investments in portfolio shares, at net asset value (Note 2):
   The Alger American Fund:
     Growth Portfolio .................................................................       212,369.9  $10,954,993  $ 13,672,372
     Leveraged AllCap Portfolio .......................................................       323,992.7   12,113,548    18,781,855
     MidCap Growth Portfolio ..........................................................       103,913.7    2,696,745     3,349,138
     Small Capitalization Portfolio ...................................................       212,283.9    9,024,458    11,707,458
   American Century Variable Portfolios, Inc:
     Income and Growth Fund ...........................................................       117,633.5      820,625       941,068
     International Fund ...............................................................       208,641.0    1,626,572     2,608,013
     Value Fund .......................................................................       626,328.8    4,078,007     3,726,656
   Berger Institutional Products Trust:
     100 Fund .........................................................................       148,333.7    1,893,245     2,850,973
     Growth and Income Fund ...........................................................       287,825.4    4,885,343     7,612,981
     Small Company Growth Fund ........................................................       104,936.8    1,635,128     2,467,064
     BIAM International Fund ..........................................................       204,789.4    2,063,392     2,996,069
   Conseco Series Trust:
     Balanced Portfolio ...............................................................     1,486,856.9   20,915,762    21,783,656
     Equity Portfolio .................................................................     1,765,906.2   38,863,968    40,934,975
     Fixed Income Portfolio ...........................................................       763,707.6    7,575,032     7,167,777
     Government Securities Portfolio ..................................................       435,108.5    4,980,560     4,769,239
     Money Market Portfolio ...........................................................    14,709,626.8   14,709,627    14,709,627
   Dreyfus Stock Index Fund ...........................................................     1,289,837.9   37,449,042    49,594,269
   The Dreyfus Socially Responsible Growth Fund, Inc ..................................       248,528.3    7,649,170     9,710,001
   Dreyfus Variable Investment Fund:
     Disciplined Stock Portfolio ......................................................        15,469.5      376,282       416,439
     International Value Portfolio ....................................................         6,465.2       94,504       101,309
   Federated Insurance Series:
     High Income Bond Fund II .........................................................       427,031.7    4,546,053     4,372,805
     International Equity Fund II .....................................................        62,764.5    1,034,358     1,734,811
     Utility Fund II ..................................................................       197,791.4    2,836,065     2,838,306
   Invesco Variable Investment Funds, Inc:
     Equity Income Fund................................................................        27,369.7      526,682       575,038
     High Yield Fund...................................................................       422,498.5    5,021,340     4,862,957
   Janus Aspen Series:
     Aggressive Growth Portfolio ......................................................       267,419.3    8,370,700    15,962,256
     Growth Portfolio .................................................................       941,137.1   22,225,389    31,669,262
     Worldwide Growth Portfolio .......................................................       993,430.2   27,081,865    47,436,293
   Lazard Retirement Series, Inc:
     Equity Portfolio .................................................................        87,920.4      927,558     1,013,722
     Small Cap Portfolio ..............................................................        19,451.4      188,351       191,013
   Lord Abbett Series Fund, Inc
     Growth and Income Portfolio ......................................................        41,458.8      918,907       918,726
   Mitchell Hutchins Series Trust:
     Growth and Income Portfolio ......................................................         4,739.2       70,390        77,438
   Neuberger Berman Advisers Management Trust:
     Limited Maturity Bond Portfolio ..................................................        97,047.3    1,306,863     1,284,906
     Partners Portfolio ...............................................................       274,020.8    5,205,965     5,381,769
   Strong Variable Insurance Funds, Inc:
     Mid Cap Growth Fund II ...........................................................       144,973.8    3,256,292     4,402,854
   Strong Opportunity Fund II, Inc ....................................................        69,503.1    1,474,480     1,806,384
   Van Eck Worldwide Insurance Trust:
     Worldwide Bond Fund ..............................................................       214,785.1    2,375,658     2,296,053
     Worldwide Emerging Markets Fund ..................................................       164,529.1    1,540,950     2,346,184
     Worldwide Hard Assets Fund (formerly Gold and Natural
       Resources Fund) (Note 1) .......................................................       128,733.9    1,526,857     1,410,924
     Worldwide Real Estate Fund .......................................................         7,204.5       69,783        65,921
- -----------------------------------------------------------------------------------------------------------------------------------
       Total assets .................................................................................................  350,548,561

Liabilities:
  Net amounts due to Conseco Variable Insurance Company .............................................................      408,722
- -----------------------------------------------------------------------------------------------------------------------------------
    Net assets (Note 6) ............................................................................................. $350,139,839
===================================================================================================================================

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



2

<PAGE>

CONSECO VARIABLE ANNUITY ACCOUNT E

STATEMENT OF ASSETS AND LIABILITIES - CONTINUED

DECEMBER 31, 1999
<TABLE>
<CAPTION>
===================================================================================================================================

                                                                                                                         TOTAL VALUE
                                                                                     UNITS                 UNIT VALUE     OF UNITS
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                                                                                 <C>               <C>              <C>
Net assets attributable to:
  Contract owners' deferred annuity reserves:
    The Alger American Fund:
      Growth Portfolio .........................................................    5,480,300.6       $   2.491860     $ 13,656,143
      Leveraged AllCap Portfolio ...............................................    3,739,665.2           5.016250       18,759,096
      MidCap Growth Portfolio ..................................................    1,789,442.1           1.869335        3,345,066
      Small Capitalization Portfolio ...........................................    5,276,834.2           2.215940       11,693,147
    American Century Variable Portfolios, Inc.:
      Income and Growth Fund ...................................................      746,541.0           1.259139          939,999
      International Fund .......................................................    1,258,065.8           2.070551        2,604,890
      Value Fund ...............................................................    3,004,508.6           1.238881        3,722,229
    Berger Institutional Products Trust:
      100 Fund .................................................................    1,462,280.5           1.947260        2,847,440
      Growth and Income Fund ...................................................    2,890,714.8           2.630360        7,603,620
      Small Company Growth Fund ................................................    1,102,899.8           2.234216        2,464,116
      BIAM International Fund ..................................................    2,081,810.5           1.439253        2,996,253
    Conseco Series Trust:
      Balanced Portfolio .......................................................    7,850,427.1           2.771503       21,757,485
      Equity Portfolio .........................................................   10,049,304.8           4.068452       40,885,109
      Fixed Income Portfolio ...................................................    5,323,180.1           1.344927        7,159,291
      Government Securities Portfolio ..........................................    3,757,732.3           1.267688        4,763,633
      Money Market Portfolio ...................................................   12,049,203.3           1.219157       14,689,873
    Dreyfus Stock Index Fund ...................................................   17,965,037.4           2.757290       49,534,816
    The Dreyfus Socially Responsible Growth Fund, Inc. .........................    3,333,181.2           2.909651        9,698,393
    Dreyfus Variable Investment Fund:
      Disciplined Stock Portfolio ..............................................      332,230.6           1.252051          415,970
      International Value Portfolio ............................................       85,251.5           1.186966          101,191
    Federated Insurance Series:
      High Income Bond Fund II .................................................    3,165,625.8           1.378642        4,364,264
      International Equity Fund II .............................................      645,820.6           2.683147        1,732,831
      Utility Fund II ..........................................................    1,632,263.7           1.736793        2,834,904
    Invesco Variable Investment Funds, Inc.:
      Equity Income Fund .......................................................      492,759.7           1.165618          574,369
      High Yield Fund ..........................................................    4,745,256.4           1.023611        4,857,298
    Janus Aspen Series:
      Aggressive Growth Portfolio ..............................................    3,617,752.9           4.406952       15,943,265
      Growth Portfolio .........................................................   10,090,318.2           3.134816       31,631,290
      Worldwide Growth Portfolio ...............................................   12,380,622.3           3.826970       47,380,277
    Lazard Retirement Series, Inc.:
      Equity Portfolio .........................................................      899,537.0           1.125543        1,012,468
      Small Cap Portfolio ......................................................      215,217.6           0.886723          190,838
    Lord Abbett Series Fund, Inc.:
      Growth and Income Portfolio ..............................................      793,510.8           1.156495          917,691
    Mitchell Hutchins Series Trust:
      Growth and Income Portfolio ..............................................       71,828.8           1.076908           77,353
    Neuberger Berman Advisers Management Trust:
      Limited Maturity Bond Portfolio ..........................................    1,194,491.4           1.074523        1,283,509
      Partners Portfolio .......................................................    3,981,862.2           1.348993        5,371,504
    Strong Variable Insurance Funds, Inc.:
      Mid Cap Growth Fund II ...................................................    1,457,235.0           3.017741        4,397,558
    Strong Opportunity Fund II , Inc. ..........................................      984,898.5           1.831885        1,804,221
    Van Eck Worldwide Insurance Trust:
      Worldwide Bond Fund ......................................................    2,183,728.7           1.050195        2,293,341
      Worldwide Emerging Markets Fund ..........................................    1,845,366.5           1.269899        2,343,429
      Worldwide Hard Assets Fund
        (formerly Gold and Natural Resources Fund) (Note 1) ....................    1,426,277.7           0.988034        1,409,211
      Worldwide Hard Assets Fund  (Note 1) .....................................           65.5           1.378275               91
      Worldwide Real Estate Fund ...............................................       80,034.5           0.822657           65,841
- -----------------------------------------------------------------------------------------------------------------------------------
            Net assets .............................................................................................   $350,123,313
===================================================================================================================================

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

                                                                               3
<PAGE>


CONSECO VARIABLE ANNUITY ACCOUNT E

STATEMENT OF ASSETS AND LIABILITIES - CONTINUED

DECEMBER 31, 1999

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

                                                                  REPORTED VALUE
- -------------------------------------------------------------------------------
Net assets attributable to contract owners'
  deferred annuity reserves (from page 3) .......................  $350,123,313
- -------------------------------------------------------------------------------
    Contract owners' annuity payment reserves:
      Conseco Series Trust:
        Money Market Portfolio ..................................         5,534
      Federated Insurance Series:
        High Income Bond Fund II ................................         5,388
      Neuberger Berman Advisers Management Trust:
        Partners Portfolio ......................................         5,604
- -------------------------------------------------------------------------------
          Net assets attributable to contract owners'
            annuity payment reserves.............................        16,526
- --------------------------------------------------------------------------------

              Net assets.........................................  $350,139,839
================================================================================

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


4
<PAGE>


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

THIS PAGE INTENTIONALLY LEFT BLANK.


                                                                               5
<PAGE>

CONSECO VARIABLE ANNUITY ACCOUNT E

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.........  $    776,884   $    522,645   $   343,247   $    749,200     $       96
- -----------------------------------------------------------------------------------------------------------------------------------

Expenses:
   Mortality and expense risk fees........................       115,958        124,584        30,871         92,307          7,684
   Administrative fees....................................        13,915         14,950         3,704         11,077            922
- -----------------------------------------------------------------------------------------------------------------------------------
     Total expenses.......................................       129,873        139,534        34,575        103,384          8,606
- -----------------------------------------------------------------------------------------------------------------------------------
         Net investment income (loss).....................       647,011        383,111       308,672        645,816         (8,510)
- -----------------------------------------------------------------------------------------------------------------------------------
Net realized gains (losses) and unrealized
  appreciation (depreciation) of investments:
     Net realized gains (losses) on sales of
       investments in portfolio shares ...................       102,656        872,252        78,297         80,293         18,320
     Net change in unrealized appreciation (depreciation)
       of investments in portfolio shares ................     2,011,423      5,347,823       339,394      2,491,281         93,713
- -----------------------------------------------------------------------------------------------------------------------------------
         Net gain (loss) on investments
           in portfolio shares ...........................     2,114,079      6,220,075       417,691      2,571,574        112,033
- -----------------------------------------------------------------------------------------------------------------------------------
           Net increase (decrease) in net assets
             from operations .............................  $  2,761,090    $ 6,603,186   $   726,363   $  3,217,390     $  103,523
===================================================================================================================================




STATEMENTS OF CHANGES IN NET ASSETS

FOR THE YEAR ENDED DECEMBER 31, 1999

===================================================================================================================================
                                                                                                                        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) ..........................  $    647,011   $    383,111   $   308,672   $    645,816     $   (8,510)
   Net realized gains (losses) on sales of investments
     in portfolio shares .................................       102,656        872,252        78,297         80,293         18,320
   Net change in unrealized appreciation (depreciation)
     of investments in portfolio shares ..................     2,011,423      5,347,823       339,394      2,491,281         93,713
- -----------------------------------------------------------------------------------------------------------------------------------
       Net increase (decrease) in net assets
         from operations .................................     2,761,090      6,603,186       726,363      3,217,390        103,523
- -----------------------------------------------------------------------------------------------------------------------------------
Changes from contract owners' transactions:
   Net contract purchase payments ........................     4,009,371      3,789,407       725,957        860,397       469, 755
   Contract redemptions ..................................      (385,154)      (247,907)      (83,518)      (457,073)        (8,847)
   Net transfers .........................................     2,263,279      3,593,047      (494,377)     2,156,624        143,774
- -----------------------------------------------------------------------------------------------------------------------------------
         Net increase (decrease) in net assets
           from contract owners' transactions ............     5,887,496      7,134,547       148,062      2,559,948        604,682
- -----------------------------------------------------------------------------------------------------------------------------------
             Net increase (decrease) in net assets .......     8,648,586     13,737,733       874,425      5,777,338        708,205
- -----------------------------------------------------------------------------------------------------------------------------------
Net assets, beginning of year ............................     5,007,557      5,021,363     2,470,641      5,915,809        231,794
- -----------------------------------------------------------------------------------------------------------------------------------
             Net assets, end of year (Note 6) ............  $ 13,656,143   $ 18,759,096   $ 3,345,066   $ 11,693,147      $ 939,999
===================================================================================================================================

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


6
<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>
  $         --   $   380,194   $        450   $         --  $         --   $     16,494   $ 3,987,902   $ 11,479,520     $  411,110
- ------------------------------------------------------------------------------------------------------------------------------------


        20,304        47,022         28,774         92,882        17,904         28,170       260,655        396,895         79,131
         2,436         5,643          3,453         11,146         2,149          3,380        31,279         47,627          9,496
- ------------------------------------------------------------------------------------------------------------------------------------
        22,740        52,665         32,227        104,028        20,053         31,550       291,934        444,522         88,627
- ------------------------------------------------------------------------------------------------------------------------------------
       (22,740)      327,529        (31,777)      (104,028)      (20,053)       (15,056)    3,695,968     11,034,998        322,483
- ------------------------------------------------------------------------------------------------------------------------------------



        63,104       (77,104)        99,951      1,243,906       192,400          8,942       349,105        324,163        (80,270)

       937,729      (302,377)       859,250      1,969,994       866,219        690,015     1,152,263      1,730,768       (347,279)
- ------------------------------------------------------------------------------------------------------------------------------------
     1,000,833      (379,481)       959,201      3,213,900     1,058,619        698,957     1,501,368      2,054,931       (427,549)
- ------------------------------------------------------------------------------------------------------------------------------------
  $    978,093   $   (51,952)  $    927,424   $  3,109,872  $  1,038,566   $    683,901   $ 5,197,336   $ 13,089,929     $ (105,066)
====================================================================================================================================




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

  $    (22,740)  $   327,529   $    (31,777)  $   (104,028) $    (20,053)  $    (15,056)  $ 3,695,968   $ 11,034,998    $   322,483

        63,104       (77,104)        99,951      1,243,906       192,400          8,942       349,105        324,163        (80,270)
       937,729      (302,377)       859,250      1,969,994       866,219        690,015     1,152,263      1,730,768       (347,279)
- ------------------------------------------------------------------------------------------------------------------------------------
       978,093       (51,952)       927,424      3,109,872     1,038,566        683,901     5,197,336     13,089,929       (105,066)
- ------------------------------------------------------------------------------------------------------------------------------------

       203,602       505,927        352,778      1,430,861       286,430         22,843     2,692,288      4,249,667        906,132
       (24,933)     (153,412)      (112,033)      (793,457)      (65,927)        (1,166)   (1,238,845)    (1,658,283)      (405,393)
        33,834        13,458       (252,139)    (2,685,701)      148,372        (14,553)   (7,694,332)    (5,608,028)       840,161
- ------------------------------------------------------------------------------------------------------------------------------------

       212,503       365,973        (11,394)    (2,048,297)      368,875          7,124    (6,240,889)    (3,016,644)     1,340,900
- ------------------------------------------------------------------------------------------------------------------------------------
     1,190,596       314,021        916,030      1,061,575     1,407,441        691,025    (1,043,553)    10,073,285      1,235,834
- ------------------------------------------------------------------------------------------------------------------------------------
     1,414,294     3,408,208      1,931,410      6,542,045     1,056,675      2,305,228    22,801,038     30,811,824      5,923,457
- ------------------------------------------------------------------------------------------------------------------------------------
  $  2,604,890   $ 3,722,229   $  2,847,440   $  7,603,620  $  2,464,116   $  2,996,253   $21,757,485   $ 40,885,109    $ 7,159,291
====================================================================================================================================

</TABLE>


                                                                               7
<PAGE>

CONSECO VARIABLE ANNUITY ACCOUNT E

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.........  $    208,403   $    466,644   $   323,807   $    848,258       $  3,882
- ------------------------------------------------------------------------------------------------------------------------------------

Expenses:
   Mortality and expense risk fees........................        35,599        120,813       100,043        514,342          3,126
   Administrative fees....................................         4,272         14,497        12,005         61,721            375
- ------------------------------------------------------------------------------------------------------------------------------------
     Total expenses.......................................        39,871        135,310       112,048        576,063          3,501
- ------------------------------------------------------------------------------------------------------------------------------------
       Net investment income (loss) ......................       168,532        331,334       211,759        272,195            381
- ------------------------------------------------------------------------------------------------------------------------------------
Net realized gains (losses) and unrealized appreciation
  (depreciation) of investments:
     Net realized gains (losses) on sales of investments
        in portfolio shares ..............................       (53,419)            --       569,099        750,331         27,382
            Net change in unrealized appreciation
              (depreciation) of investments
                in portfolio shares ......................      (216,869)            --     1,295,573      6,256,103          1,880
- ------------------------------------------------------------------------------------------------------------------------------------
                   Net gain (loss) on investments
                     in portfolio shares .................      (270,288)            --     1,864,672       7,006,434        29,262
- ------------------------------------------------------------------------------------------------------------------------------------
                     Net increase (decrease) in
                       net assets from operations ........  $   (101,756)  $    331,334   $ 2,076,431    $  7,278,629     $  29,643
====================================================================================================================================



STATEMENTS OF CHANGES IN NET ASSETS - CONTINUED

FOR THE YEAR ENDED DECEMBER 31, 1999

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

                                                                   CONSECO SERIES                                          DREYFUS
                                                                  TRUST PORTFOLIOS                                        VARIABLE
                                                                     (CONTINUED)                                          INVESTMENT
                                                            ---------------------------                                   ----------
                                                                                             DREYFUS
                                                                                            SOCIALLY       DREYFUS
                                                              GOVERNMENT       MONEY       RESPONSIBLE      STOCK        DISCIPLINED
                                                              SECURITIES       MARKET        GROWTH         INDEX           STOCK
====================================================================================================================================
Changes from operations:
   Net investment income (loss)...........................  $    168,532   $    331,334   $   211,759   $    272,195      $     381
   Net realized gains (losses) on sales of investments
     in portfolio shares .................................       (53,419)            --       569,099        750,331         27,382
   Net change in unrealized appreciation (depreciation)
     of investments in portfolio shares ..................      (216,869)            --     1,295,573      6,256,103          1,880
- ------------------------------------------------------------------------------------------------------------------------------------
   Net increase (decrease) in net assets from operations        (101,756)       331,334     2,076,431      7,278,629         29,643
- ------------------------------------------------------------------------------------------------------------------------------------
Changes from contract owners' transactions:
   Net contract purchase payments.........................       413,613      5,982,018     2,198,167      9,744,333        243,883
   Contract redemptions...................................      (152,438)    (1,323,488)     (331,772)    (2,102,160)        (1,559)
   Net transfers .........................................     2,570,373      2,668,928      (751,898)     2,613,043       (149,676)
- ------------------------------------------------------------------------------------------------------------------------------------
     Net increase (decrease) in net assets from contract
       owners' transactions ..............................     2,831,548      7,327,458     1,114,497     10,255,216         92,648
- ------------------------------------------------------------------------------------------------------------------------------------
         Net increase (decrease) in net assets ...........     2,729,792      7,658,792     3,190,928     17,533,845        122,291
- ------------------------------------------------------------------------------------------------------------------------------------
Net assets, beginning of year ............................     2,033,841      7,036,615     6,507,465     32,000,971        293,679
- ------------------------------------------------------------------------------------------------------------------------------------
         Net assets, end of year (Note 6) ................   $ 4,763,633   $ 14,695,407   $ 9,698,393   $ 49,534,816      $ 415,970
====================================================================================================================================
</TABLE>

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


8
<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>
$    8,041    $   595,613    $    53,628    $    268,51   $     9,632   $    325,343   $    293,381   $    133,950     $    63,086
- ------------------------------------------------------------------------------------------------------------------------------------


       879         76,596         22,860         41,951         5,554         20,963         106,419         238,216        434,997
       105          9,192          2,743          5,034           667          2,515          12,770          28,586         52,200
- ------------------------------------------------------------------------------------------------------------------------------------
       984         85,788         25,603         46,985         6,221         23,478         119,189         266,802        487,197
- ------------------------------------------------------------------------------------------------------------------------------------
     7,057        509,825         28,025        221,533         3,411        301,865         174,192        (132,852)      (424,111)
- ------------------------------------------------------------------------------------------------------------------------------------



        91       (249,357)       146,565        102,468         7,321          1,541       1,414,594         334,162      2,571,165

    10,335       (209,064)       767,800       (287,128)       43,945       (146,439)      6,256,473       7,430,621     15,961,067
- ------------------------------------------------------------------------------------------------------------------------------------
    10,426       (458,421)       914,365       (184,660)       51,266       (144,898)      7,671,067       7,764,783     18,532,232
- ------------------------------------------------------------------------------------------------------------------------------------
$   17,483    $    51,404    $   942,390    $    36,873    $   54,677   $    156,967    $  7,845,259    $  7,631,931   $ 18,108,121
====================================================================================================================================




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

$    7,057    $    509,825    $     28,025    $    221,533    $   3,411    $    301,865   $    174,192    $ (132,852)  $   (424,111)

        91        (249,357)        146,565         102,468        7,321           1,541      1,414,594       334,162      2,571,165

    10,335        (209,064)        767,800        (287,128)      43,945        (146,439)     6,256,473     7,430,621     15,961,067
- ------------------------------------------------------------------------------------------------------------------------------------
    17,483          51,404         942,390          36,873       54,677         156,967      7,845,259     7,631,931     18,108,121
- ------------------------------------------------------------------------------------------------------------------------------------

    29,652         930,590          85,680         937,941      167,974         403,084      2,346,950     5,238,650      7,151,112
      (120)       (538,823)       (188,919)       (227,339)     (17,639)       (122,694)      (355,291)   (1,184,221)    (1,878,924)
     9,328      (2,847,499)       (897,172)     (1,299,462)     223,672       4,277,974      1,143,153     8,275,443     (3,618,581)
- ------------------------------------------------------------------------------------------------------------------------------------

    38,860      (2,455,732)     (1,000,411)       (588,860)     374,007       4,558,364      3,134,812    12,329,872      1,653,607
- ------------------------------------------------------------------------------------------------------------------------------------
    56,343      (2,404,328)        (58,021)       (551,987)     428,684       4,715,331     10,980,071    19,961,803     19,761,728
- ------------------------------------------------------------------------------------------------------------------------------------
    44,848       6,773,980       1,790,852       3,386,891      145,685         141,967      4,963,194    11,669,487     27,618,549
- ------------------------------------------------------------------------------------------------------------------------------------
$  101,191    $  4,369,652    $  1,732,831    $  2,834,904    $ 574,369    $  4,857,298   $ 15,943,265  $ 31,631,290   $ 47,380,277
====================================================================================================================================

</TABLE>

                                                                               9

<PAGE>
CONSECO VARIABLE ANNUITY ACCOUNT E

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.........  $     36,196   $      2,590   $    70,646   $          1      $  51,597
- ------------------------------------------------------------------------------------------------------------------------------------
Expenses:
   Mortality and expense risk fees........................        14,642          1,461         7,538            940         13,084
   Administrative fees....................................         1,757            175           905            113          1,570
- ------------------------------------------------------------------------------------------------------------------------------------
     Total expenses.......................................        16,399          1,636         8,443          1,053         14,654
- ------------------------------------------------------------------------------------------------------------------------------------
         Net investment income (loss).....................        19,797            954        62,203         (1,052)        36,943
- ------------------------------------------------------------------------------------------------------------------------------------
Net realized gains (losses) and unrealized appreciation
  (depreciation) of investments:
     Net realized gains (losses) on sales of investments
       in portfolio shares ...............................        61,034         (1,200)       23,084           (136)         3,040
     Net change in unrealized appreciation (depreciation)
       of investments in portfolio shares ................         1,467         (2,123)       (7,310)        (5,478)       (38,552)
- ------------------------------------------------------------------------------------------------------------------------------------
          Net gain (loss) on investments
            in portfolio shares ..........................        62,501         (3,323)       15,774         (5,614)       (35,512)
- ------------------------------------------------------------------------------------------------------------------------------------
             Net increase (decrease) in net assets
               from operations ...........................   $    82,298   $     (2,369)  $    77,977   $     (6,666)     $   1,431
====================================================================================================================================




STATEMENTS OF CHANGES IN NET ASSETS - CONTINUED

FOR THE YEAR ENDED DECEMBER 31, 1999

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

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

Changes from operations:
   Net investment income (loss) ..........................  $     19,797   $      954   $    62,203     $ (1,052)     $    36,943
   Net realized gains (losses) on sales of investments
     in portfolio shares .................................        61,034       (1,200)       23,084         (136)           3,040
   Net change in unrealized appreciation
     (depreciation) of investments in portfolio shares ...         1,467       (2,123)       (7,310)      (5,478)         (38,552)
- ------------------------------------------------------------------------------------------------------------------------------------
        Net increase (decrease) in net assets
          from operations ................................        82,298       (2,369)       77,977       (6,666)           1,431
- ------------------------------------------------------------------------------------------------------------------------------------
Changes from contract owners' transactions:
   Net contract purchase payments ........................        75,768       94,818       341,535       34,644          228,919
   Contract redemptions ..................................       (17,879)      (2,007)      (15,618)      (1,378)         (23,338)
   Net transfers .........................................      (316,901)     (48,568)      199,363     (145,156)         (79,322)
- ------------------------------------------------------------------------------------------------------------------------------------
      Net increase (decrease) in net assets
         from contract owners' transactions ..............      (259,012)      44,243       525,280     (111,890)         126,259
- ------------------------------------------------------------------------------------------------------------------------------------
            Net increase (decrease) in net assets ........      (176,714)      41,874       603,257     (118,556)         127,690
- ------------------------------------------------------------------------------------------------------------------------------------
Net assets, beginning of year ............................     1,189,182      148,964       314,434      195,909        1,155,819
- ------------------------------------------------------------------------------------------------------------------------------------
            Net assets, end of year (Note 6) .............   $ 1,012,468   $  190,838   $   917,691    $  77,353      $ 1,283,509
====================================================================================================================================
</TABLE>

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


10
<PAGE>

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

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

<S>           <C>            <C>           <C>           <C>            <C>             <C>           <C>            <C>
$   277,185   $     1,822    $   220,843   $   182,453   $        --    $    18,473     $     742     $     --    $   23,132,476
- --------------------------------------------------------------------------------------------------------------    --------------

     95,726        27,334         25,173        31,551        18,701         17,441           579           --         3,319,669
     11,487         3,280          3,021         3,786         2,244          2,093            69           --           398,359
- --------------------------------------------------------------------------------------------------------------    --------------
    107,213        30,614         28,194        35,337        20,945         19,534           648           --         3,718,028
- --------------------------------------------------------------------------------------------------------------    --------------
    169,972       (28,792)       192,649       147,116       (20,945)        (1,061)           94           --        19,414,448
- --------------------------------------------------------------------------------------------------------------    --------------


   (295,817)      603,446         23,921        46,471       (63,354)      (218,833)        1,419           --         9,081,033

    481,873     1,017,981        319,256      (447,508)    1,204,979        447,348        (3,517)          --        57,972,929
- --------------------------------------------------------------------------------------------------------------    --------------
    186,056     1,621,427        343,177      (401,037)    1,141,625        228,515        (2,098)          --        67,053,962
- --------------------------------------------------------------------------------------------------------------    --------------
$   356,028   $ 1,592,635   $    535,826   $  (253,921)  $ 1,120,680    $   227,454     $  (2,004)   $      --      $ 86,468,410
================================================================================================================================



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

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

$    169,972   $  (28,792)   $   192,649      $   147,116  $   (20,945)   $    (1,061)   $      94    $     --    $   19,414,448

    (295,817)      603,446        23,921           46,471      (63,354)      (218,833)       1,419          --         9,081,033
     481,873     1,017,981       319,256         (447,508)   1,204,979        447,348       (3,517)         --        57,972,929
- --------------------------------------------------------------------------------------------------------------    --------------
     356,028     1,592,635       535,826         (253,921)   1,120,680        227,454       (2,004)         --        86,468,410
- --------------------------------------------------------------------------------------------------------------    --------------

   1,134,268       655,531       476,339          121,658      282,332         94,334       7,278       (1,329)       59,925,157
    (554,425)      (67,689)      (94,458)        (198,760)     (39,666)      (111,836)      (1,082)         --       (15,189,471)
  (3,673,565)    1,315,983      (854,529)        (640,897)    (131,603)       (31,123)      26,384          --           281,111
- --------------------------------------------------------------------------------------------------------------    --------------
  (3,093,722)    1,903,825      (472,648)        (717,999)     111,063        (48,625)      32,580      (1,329)       45,016,797
- --------------------------------------------------------------------------------------------------------------    --------------
  (2,737,694)    3,496,460        63,178         (971,920)   1,231,743        178,829       30,576      (1,329)      131,485,207
- --------------------------------------------------------------------------------------------------------------    --------------
   8,114,802       901,098     1,741,043        3,265,261    1,111,686      1,230,382       35,265       1,420       218,654,632
- --------------------------------------------------------------------------------------------------------------    --------------
$  5,377,108   $ 4,397,558   $ 1,804,221      $ 2,293,341  $ 2,343,429    $ 1,409,211    $  65,841    $     91    $  350,139,839
==============================================================================================================    ==============

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


                                                                              11
<PAGE>


CONSECO VARIABLE ANNUITY ACCOUNT E

STATEMENTS OF OPERATIONS

FOR THE YEAR ENDED 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.........  $    374,254   $    129,677   $   129,887   $    673,096   $  1,070
- -----------------------------------------------------------------------------------------------------------------------------------

Expenses:
   Mortality and expense risk fees........................        33,919         40,525        19,951         68,876            922
   Administrative fees....................................         4,070          4,863         2,394          8,265            111
- -----------------------------------------------------------------------------------------------------------------------------------
     Total expenses.......................................        37,989         45,388        22,345         77,141          1,033
- -----------------------------------------------------------------------------------------------------------------------------------
         Net investment income (loss) ....................       336,265         84,289       107,542        595,955             37
- -----------------------------------------------------------------------------------------------------------------------------------
Net realized gains (losses) and unrealized appreciation
  (depreciation) of investments:
     Net realized gains (losses) on sales of investments
       in portfolio shares ...............................         8,941        374,595       (10,849)       363,207         (4,106)
     Net change in unrealized appreciation (depreciation)
       of investments in portfolio shares ................       676,695      1,030,800       313,657       (112,117)        26,730
- -----------------------------------------------------------------------------------------------------------------------------------
         Net gain (loss) on investments
           in portfolio shares ...........................       685,636      1,405,395       302,808        251,090         22,624
- -----------------------------------------------------------------------------------------------------------------------------------
           Net increase (decrease) in net assets
             from operations .............................  $  1,021,901    $ 1,489,684   $   410,350    $   847,045   $     22,661
===================================================================================================================================




STATEMENTS OF CHANGES IN NET ASSETS


FOR THE YEAR ENDED DECEMBER 31, 1998

===================================================================================================================================
                                                                                                                        AMERICAN
                                                                                                                        CENTURY
                                                                                                                        VARIABLE
                                                                             THE ALGER AMERICAN FUNDS                  PORTFOLIOS
                                                            ---------------------------------------------------------  ----------
                                                                             LEVERAGED                      SMALL        INCOME AND
                                                                GROWTH        ALL CAP        MIDCAP    CAPITALIZATION      GROWTH
===================================================================================================================================
Changes from operations:
   Net investment income (loss) ..........................  $    336,265   $     84,289   $   107,542   $    595,955   $         37
   Net realized gains (losses) on sales of investments
     in portfolio shares .................................         8,941        374,595       (10,849)       363,207         (4,106)
   Net change in unrealized appreciation (depreciation)
     of investments in portfolio shares ..................       676,695      1,030,800       313,657       (112,117)        26,730
- -----------------------------------------------------------------------------------------------------------------------------------
       Net increase (decrease) in net assets
         from operations .................................     1,021,901      1,489,684       410,350        847,045         22,661
- -----------------------------------------------------------------------------------------------------------------------------------
Changes from contract owners' transactions:
   Net contract purchase payments ........................     2,215,629      1,041,432     1,080,010      1,987,015        201,735
   Contract redemptions ..................................       (53,824)      (105,224)      (28,677)      (175,370)        (1,637)
   Net transfers .........................................       863,424        247,311       248,802     (2,228,408)         9,035
- -----------------------------------------------------------------------------------------------------------------------------------
     Net increase (decrease) in net assets
       from contract owners' transactions ................     3,025,229      1,183,519     1,300,135       (416,763)       209,133
- -----------------------------------------------------------------------------------------------------------------------------------
         Net increase in net assets ......................     4,047,130      2,673,203      1,710,485       430,282        231,794
- -----------------------------------------------------------------------------------------------------------------------------------
Net assets, beginning of year ............................       960,427      2,348,160        760,156     5,485,527             --
- -----------------------------------------------------------------------------------------------------------------------------------
        Net assets, end of year ..........................   $ 5,007,557   $  5,021,363   $  2,470,641  $  5,915,809    $   231,794
===================================================================================================================================

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


12
<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>
$    27,110      $ 92,413      $   4,392      $  43,198     $      435     $   32,039     $  1,230,591  $ 1,912,300      $  389,710
- -----------------------------------------------------------------------------------------------------------------------------------


     11,080        27,348         18,963         54,118          8,690         27,185          226,010      316,150          71,545
      1,330         3,282          2,276          6,494          1,043          3,262           27,121       37,938           8,585
- -----------------------------------------------------------------------------------------------------------------------------------
     12,410        30,630         21,239         60,612          9,733         30,447          253,131      354,088          80,130
- -----------------------------------------------------------------------------------------------------------------------------------
     14,700        61,783        (16,847)       (17,414)        (9,298)         1,592          977,460    1,558,212         309,580
- -----------------------------------------------------------------------------------------------------------------------------------



     14,441       (10,313)        60,729        102,712        (33,023)         2,777           25,118      (42,192)         70,842

     42,844       (53,898)       126,081        741,672        (46,639)       284,596           35,650    1,669,037        (125,689)
- -----------------------------------------------------------------------------------------------------------------------------------
     57,285       (64,211)       186,810        844,384        (79,662)       287,373           60,768    1,626,845         (54,847)
- -----------------------------------------------------------------------------------------------------------------------------------
$    71,985      $ (2,428)     $ 169,963      $ 826,970     $  (88,960)    $  288,965      $ 1,038,228  $ 3,185,057      $  254,733
====================================================================================================================================




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

       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>
$     14,700     $    61,783   $     (16,847) $      (17,414) $   (9,298)   $      1,592  $   977,460   $   1,558,212    $  309,580
      14,441         (10,313)         60,729         102,712     (33,023)          2,777       25,118         (42,192)       70,842
      42,844         (53,898)        126,081         741,672     (46,639)        284,596       35,650       1,669,037      (125,689)
- -----------------------------------------------------------------------------------------------------------------------------------
      71,985          (2,428)        169,963         826,970     (88,960)        288,965    1,038,228       3,185,057       254,733
- -----------------------------------------------------------------------------------------------------------------------------------

     812,918       1,994,912         909,579       1,791,325     793,463          61,604    7,357,525      10,463,939     3,411,455
     (11,147)        (31,566)        (22,486)       (258,723)    (12,235)           (908)    (578,798)       (741,888)     (324,089)
     361,982         937,413         150,316       3,090,981     143,546         (12,544)   3,656,283      (1,397,363)   (2,737,088)
- -----------------------------------------------------------------------------------------------------------------------------------
   1,163,753       2,900,759       1,037,409       4,623,583     924,774          48,152   10,435,010       8,324,688       350,278
- -----------------------------------------------------------------------------------------------------------------------------------
   1,235,738       2,898,331       1,207,372       5,450,553     835,814         337,117   11,473,238      11,509,745       605,011
- -----------------------------------------------------------------------------------------------------------------------------------
     178,556         509,877         724,038       1,091,492     220,861       1,968,111   11,327,800      19,302,079     5,318,446
- -----------------------------------------------------------------------------------------------------------------------------------
$  1,414,294     $ 3,408,208    $  1,931,410    $  6,542,045  $1,056,675    $  2,305,228 $ 22,801,038   $  30,811,824   $ 5,923,457
====================================================================================================================================

</TABLE>

                                                                              13
<PAGE>

CONSECO VARIABLE ANNUITY ACCOUNT E

STATEMENTS OF OPERATIONS - CONTINUED

FOR THE YEAR ENDED 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.........  $     78,409   $    269,620   $   244,730   $    398,526       $  2,600
- -----------------------------------------------------------------------------------------------------------------------------------

Expenses:
   Mortality and expense risk fees........................        16,251         66,728        51,873        306,045          1,229
   Administrative fees....................................         1,950          8,007         6,225         36,725            147
- -----------------------------------------------------------------------------------------------------------------------------------
     Total expenses.......................................        18,201         74,735        58,098        342,770          1,376
- -----------------------------------------------------------------------------------------------------------------------------------
         Net investment income (loss).....................        60,208        194,885       186,632         55,756          1,224
- -----------------------------------------------------------------------------------------------------------------------------------
Net realized gains (losses) and unrealized appreciation
  (depreciation) of investments:
    Net realized gains (losses) on sales of investments
      in portfolio shares ................................         6,375             --       185,607        962,916         36,116
    Net change in unrealized appreciation (depreciation)
      of investments in portfolio shares..................         1,874             --       633,149      4,438,654         38,277
- -----------------------------------------------------------------------------------------------------------------------------------
         Net gain (loss) on investments
           in portfolio shares ...........................         8,249             --       818,756      5,401,570         74,393
- -----------------------------------------------------------------------------------------------------------------------------------
           Net increase (decrease) in net assets
             from operations .............................  $     68,457    $   194,885   $ 1,005,388   $  5,457,326      $  75,617
====================================================================================================================================



STATEMENTS OF CHANGES IN NET ASSETS - CONTINUED

FOR THE YEAR ENDED DECEMBER 31, 1998

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

                                                                   CONSECO SERIES                                          DREYFUS
                                                                  TRUST PORTFOLIOS                                         VARIABLE
                                                                     (CONTINUED)                                          INVESTMENT
                                                            ---------------------------                                   ----------
                                                                                             DREYFUS
                                                                                             SOCIALLY      DREYFUS
                                                              GOVERNMENT       MONEY       RESPONSIBLE      STOCK        DISCIPLINED
                                                              SECURITIES       MARKET        GROWTH         INDEX           STOCK
====================================================================================================================================
Changes from operations:
   Net investment income (loss) ..........................  $     60,208   $    194,885   $   186,632   $     55,756     $    1,224
   Net realized gains (losses) on sales of investments
     in portfolio shares .................................         6,375             --       185,607        962,916         36,116
   Net change in unrealized appreciation (depreciation)
     of investments in portfolio shares ..................         1,874             --       633,149      4,438,654         38,277
- -----------------------------------------------------------------------------------------------------------------------------------
       Net increase (decrease) in net assets
         from operations .................................        68,457        194,885     1,005,388      5,457,326         75,617
- ------------------------------------------------------------------------------------------------------------------------------------
Changes from contract owners' transactions:
   Net contract purchase payments ........................     1,230,619      5,610,327     2,915,040     11,843,387         78,723
   Contract redemptions ..................................       (20,365)      (635,311)      (68,419)      (690,753)        (4,197)
   Net transfers .........................................       312,083     (1,673,324)      529,759       (901,334)       143,536
- ------------------------------------------------------------------------------------------------------------------------------------
       Net increase in net assets from contract owners'
         transactions ....................................     1,522,337      3,301,692     3,376,380     10,251,300        218,062
- ------------------------------------------------------------------------------------------------------------------------------------
           Net increase in net assets ....................     1,590,794      3,496,577     4,381,768     15,708,626        293,679
- ------------------------------------------------------------------------------------------------------------------------------------
Net assets, beginning of year ............................       443,047      3,540,038     2,125,697     16,292,345             --
- ------------------------------------------------------------------------------------------------------------------------------------
           Net assets, end of year .......................  $  2,033,841   $  7,036,615  $  6,507,465  $  32,000,971     $  293,679
====================================================================================================================================
</TABLE>

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


14
<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>
  $      3,163   $   112,989   $        570   $     78,210  $      7,194   $     14,716   $        --   $    590,460      $ 848,719
- -----------------------------------------------------------------------------------------------------------------------------------


           140        61,051         18,837         22,948           604            699        43,724        122,807        277,413
            17         7,326          2,260          2,754            73             84         5,247         14,737         33,290
- -----------------------------------------------------------------------------------------------------------------------------------
           157        68,377         21,097         25,702           677            783        48,971        137,544        310,703
- -----------------------------------------------------------------------------------------------------------------------------------
         3,006        44,612        (20,527)        52,508         6,517         13,933       (48,971)       452,916        538,016
- -----------------------------------------------------------------------------------------------------------------------------------



           (15)       83,981         66,748         78,346            25        (13,130)       69,888      1,278,856      1,098,639

        (3,529)     (117,533)       (73,328)       125,778         4,411        (11,944)    1,055,063      1,296,335      3,129,436
- -----------------------------------------------------------------------------------------------------------------------------------
        (3,544)      (33,552)        (6,580)       204,124         4,436        (25,074)    1,124,951      2,575,191      4,228,075
- -----------------------------------------------------------------------------------------------------------------------------------
  $       (538)  $    11,060   $    (27,107)  $    256,632  $     10,953   $    (11,141)  $ 1,075,980   $  3,028,107    $ 4,766,091
====================================================================================================================================




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

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

$   3,006    $     44,612    $    (20,527)   $     52,508   $     6,517    $   13,933    $    (48,971)   $    452,916  $    538,016

      (15)         83,981          66,748          78,346            25       (13,130)         69,888       1,278,856     1,098,639
   (3,529)       (117,533)        (73,328)        125,778         4,411       (11,944)      1,055,063       1,296,335     3,129,436
- -----------------------------------------------------------------------------------------------------------------------------------
     (538)         11,060         (27,107)        256,632        10,953       (11,141)      1,075,980       3,028,107     4,766,091
- -----------------------------------------------------------------------------------------------------------------------------------
   45,401       2,790,736         436,482       1,356,794       118,885       214,857       1,160,560       4,424,471    10,235,818
      (15)       (315,350)        (54,450)        (41,667)         (935)         (460)       (179,148)       (305,746)     (602,821)
       --       1,339,407       1,043,767         773,434        16,782       (61,289)        109,728      (3,994,752)   (2,066,063)
- -----------------------------------------------------------------------------------------------------------------------------------
   45,386       3,814,793       1,425,799       2,088,561       134,732       153,108       1,091,140         123,973     7,566,934
- -----------------------------------------------------------------------------------------------------------------------------------
   44,848       3,825,853       1,398,692       2,345,193       145,685       141,967       2,167,120       3,152,080    12,333,025
- -----------------------------------------------------------------------------------------------------------------------------------
       --       2,948,127         392,160       1,041,698            --            --       2,796,074       8,517,407    15,285,524
- -----------------------------------------------------------------------------------------------------------------------------------
$  44,848    $  6,773,980    $  1,790,852    $  3,386,891   $   145,685    $  141,967    $  4,963,194    $ 11,669,487  $ 27,618,549
====================================================================================================================================

</TABLE>

                                                                              15
<PAGE>

CONSECO VARIABLE ANNUITY ACCOUNT E

STATEMENTS OF OPERATIONS - CONTINUED

FOR THE YEAR ENDED DECEMBER 31, 1998

<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.........  $      4,020   $         20   $    19,184   $     13,648       $  2,889
- -----------------------------------------------------------------------------------------------------------------------------------

Expenses:
   Mortality and expense risk fees........................         2,407            332         1,171            939          6,711
   Administrative fees....................................           289             40           140            113            805
- -----------------------------------------------------------------------------------------------------------------------------------
     Total expenses.......................................         2,696            372         1,311          1,052          7,516
- -----------------------------------------------------------------------------------------------------------------------------------
         Net investment income (loss) ....................         1,324           (352)       17,873         12,596         (4,627)
- -----------------------------------------------------------------------------------------------------------------------------------
Net realized gains (losses) and unrealized appreciation
  (depreciation) of investments:
    Net realized gains (losses) on sales of investments
      in portfolio shares ................................            30           (183)       (1,465)        26,752            514
    Net change in unrealized appreciation (depreciation)
      of investments in portfolio shares .................        84,696          4,785         7,130         12,525         16,409
- -----------------------------------------------------------------------------------------------------------------------------------
        Net gain (loss) on investments
          in portfolio shares ............................        84,726          4,602         5,665         39,277         16,923
- -----------------------------------------------------------------------------------------------------------------------------------
            Net increase (decrease) in net assets
              from operations ............................  $     86,050   $      4,250   $    23,538   $     51,873       $ 12,296
====================================================================================================================================




STATEMENTS OF CHANGES IN NET ASSETS - CONTINUED

FOR THE YEAR ENDED DECEMBER 31, 1998

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

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

Changes from operations:
   Net investment income (loss) ..........................  $      1,324   $       (352)  $    17,873   $     12,596   $     (4,627)
   Net realized gains (losses) on sales of investments
     in portfolio shares .................................            30           (183)       (1,465)        26,752            514
   Net change in unrealized appreciation (depreciation) of
     investments in portfolio shares .....................        84,696          4,785         7,130         12,525         16,409
- -----------------------------------------------------------------------------------------------------------------------------------
       Net increase (decrease) in net assets
         from operations .................................        86,050          4,250        23,538         51,873         12,296
- -----------------------------------------------------------------------------------------------------------------------------------
Changes from contract owners' transactions:
   Net contract purchase payments.........................        34,427         41,117       298,670         34,614        681,124
   Contract redemptions...................................          (712)          (321)       (1,230)        (3,248)       (14,874)
   Net transfers..........................................     1,069,417        103,918        (6,544)       112,670        451,102
- -----------------------------------------------------------------------------------------------------------------------------------
       Net increase (decrease) in net assets
         from contract owners' transactions ..............     1,103,132        144,714       290,896        144,036      1,117,352
- -----------------------------------------------------------------------------------------------------------------------------------
           Net increase (decrease) in net assets..........     1,189,182        148,964       314,434        195,909      1,129,648
- -----------------------------------------------------------------------------------------------------------------------------------
Net assets, beginning of year.............................            --             --            --             --         26,171
- -----------------------------------------------------------------------------------------------------------------------------------
           Net assets, end of year........................  $  1,189,182   $    148,964   $   314,434   $    195,909   $  1,155,819
====================================================================================================================================

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

</TABLE>


16
<PAGE>

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

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

<S>           <C>            <C>            <C>           <C>            <C>             <C>           <C>         <C>
$   227,138    $        3    $    61,848    $   33,029    $    31,237    $     666,685    $      --    $      --   $   8,749,779
- ----------------------------------------------------------------------------------------------------------------   -------------
     74,561         6,683         16,228        42,545         17,529           34,829          233           --       2,119,799
      8,947           802          1,947         5,105          2,104            4,180           28           --         254,376
- ----------------------------------------------------------------------------------------------------------------   -------------
     83,508         7,485         18,175        47,650         19,633           39,009          261           --       2,374,175
- ----------------------------------------------------------------------------------------------------------------   -------------
    143,630        (7,482)        43,673       (14,621)        11,604          627,676         (261)          --       6,375,604
- ----------------------------------------------------------------------------------------------------------------   -------------



   (245,137)       10,860        (66,197)       61,830       (528,657)      (1,068,009)      (3,058)          --       2,964,511

   (324,545)      130,770         11,247       305,864         40,753         (567,677)        (346)          17      14,847,690
- ----------------------------------------------------------------------------------------------------------------   -------------
   (569,682)      141,630        (54,950)      367,694       (487,904)      (1,635,686)      (3,404)          17      17,812,201
- ----------------------------------------------------------------------------------------------------------------   -------------
$  (426,052)   $  134,148      $ (11,277)   $  353,073    $  (476,300)   $  (1,008,010)   $  (3,665)   $      17   $  24,187,805
================================================================================================================   =============







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

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

<C>           <C>            <C>            <C>           <C>            <C>             <C>           <C>         <C>

$   143,630   $    (7,482)   $    43,673    $  (14,621)   $    11,604    $     627,676   $     (261)   $      --   $   6,375,604
   (245,137)       10,860        (66,197)       61,830       (528,657)      (1,068,009)      (3,058)          --       2,964,511
   (324,545)      130,770         11,247       305,864         40,753         (567,677)        (346)          17      14,847,690
- ----------------------------------------------------------------------------------------------------------------   -------------
   (426,052)      134,148        (11,277)      353,073       (476,300)      (1,008,010)      (3,665)          17      24,187,805
- ----------------------------------------------------------------------------------------------------------------   -------------

  4,153,659       712,421        764,227       623,450        866,750          573,578       58,434      (23,550)     85,403,562
   (149,179)       (6,257)       (22,064)     (343,267)       (62,766)        (294,353)          --           --      (6,164,480)
  3,295,749       (40,591)       704,394      (830,498)    (1,132,261)      (2,574,019)     (19,504)      24,730          63,987
- ----------------------------------------------------------------------------------------------------------------   -------------

  7,300,229       665,573      1,446,557      (550,315)      (328,277)      (2,294,794)      38,930        1,180      79,303,069
- ----------------------------------------------------------------------------------------------------------------   -------------
  6,874,177       799,721      1,435,280      (197,242)      (804,577)      (3,302,804)      35,265        1,197     103,490,874
- ----------------------------------------------------------------------------------------------------------------   -------------
  1,240,625       101,377        305,763     3,462,503      1,916,263        4,533,186           --          223     115,163,758
- ----------------------------------------------------------------------------------------------------------------   -------------
$ 8,114,802   $   901,098    $ 1,741,043    $3,265,261   $  1,111,686    $   1,230,382    $  35,265    $   1,420   $ 218,654,632
================================================================================================================  ==============

</TABLE>

                                                                              17

<PAGE>

CONSECO VARIABLE ANNUITY ACCOUNT E

NOTES TO FINANCIAL STATEMENTS


DECEMBER 31, 1999 AND 1998

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

(1) GENERAL
   Conseco  Variable  Annuity  Account E ("Account E") is  registered  under the
Investment Company Act of 1940, as amended, as a unit investment trust.  Account
E was  established  on November 12, 1993,  and commenced  operations on July 25,
1994,  as a segregated  investment  account for  individual  and group  variable
annuity  contracts  which are  registered  under the Securities Act of 1933. The
operations  of Account E are  included  in the  operations  of Conseco  Variable
Insurance  Company  (the  "Company")  pursuant  to the  provisions  of the Texas
Insurance Code. The Company is an indirect  wholly owned  subsidiary of Conseco,
Inc., a publicly-held  specialized  financial services holding company listed on
the New York Stock Exchange.
   Prior to June 1, 1995,  Account E invested solely in shares of the portfolios
of the Conseco Series Trust.  Currently,  the following  investment  options are
available (effective date in parenthesis):

THE ALGER AMERICAN FUND
   Growth Portfolio (June 1, 1996)
   Leveraged AllCap
   Portfolio (June 1, 1995)
   MidCap Growth Portfolio (June 1, 1996)
   Small  Capitalization  Portfolio  (June 1, 1995)
AMERICAN CENTURY VARIABLE PORTFOLIOS, INC.
   Income and Growth Fund (May 1, 1998)
   International Fund (May 1, 1997)
   Value Fund (May 1, 1997)
BERGER INSTITUTIONAL PRODUCTS TRUST
   100 Fund (June 1, 1996)
   Growth and Income Fund (June 1, 1996)
   Small Company Growth Fund (June 1, 1996)
   BIAM International Fund (May 1, 1997)
CONSECO SERIES TRUST
   Balanced Portfolio
   Equity Portfolio
   Fixed Income Portfolio
   Government Securities Portfolio
   Money Market Portfolio
THE DREYFUS SOCIALLY RESPONSIBLE GROWTH FUND, INC. ~ (JUNE 1, 1995)
DREYFUS STOCK INDEX FUND (JUNE 1, 1995)
DREYFUS VARIABLE INVESTMENT FUND (MAY 1, 1998)
   International Value Portfolio
   Disciplined Stock Portfolio
FEDERATED INSURANCE SERIES (JUNE 1, 1995)
   High Income Bond Fund II
   International Equity Fund II
   Utility Fund II
INVESCO VARIABLE INVESTMENT FUNDS, INC. (MAY 1, 1998)
   Equity Income Fund
   High Yield Fund
JANUS ASPEN SERIES (JUNE 1, 1995)
   Aggressive Growth Portfolio
   Growth Portfolio
   Worldwide Growth Portfolio
LAZARD RETIREMENT SERIES, INC. (MAY 1, 1998)
   Equity Portfolio
   Small Cap Portfolio
LORD ABBETT SERIES FUND, INC. (MAY 1, 1998)
   Growth and Income Portfolio
MITCHELL HUTCHINS SERIES TRUST (MAY 1, 1998)
   Growth and Income Portfolio
NEUBERGER BERMAN ADVISERS MANAGEMENT TRUST (MAY 1, 1997)
   Limited Maturity Bond Portfolio
   Partners Portfolio
STRONG VARIABLE INSURANCE FUNDS, INC.
   Mid Cap Growth Fund II (May 1, 1997)
STRONG OPPORTUNITY FUND II (MAY 1, 1997)
VAN ECK WORLDWIDE INSURANCE TRUST
   Worldwide Hard Assets Fund (formerly Gold and Natural
     Resources Fund) (June 1,1995)
   Worldwide Bond Fund (June 1, 1995)
   Worldwide Emerging Markets Fund (June 1, 1996)
   Worldwide Real Estate Fund (May 1, 1998)

   Van Eck Worldwide  Insurance Trust  terminated the Worldwide Hard Assets Fund
on May 1, 1997 and the Gold and Natural Resources Fund was renamed the Worldwide
Hard Assets Fund.  The  remaining  units in the  terminated  fund are owned by a
contract owner who has not transferred the funds.
   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 E does not hold any
investments which are restricted as to resale.
   Net  investment  income  and  net  realized  gains  (losses)  and  unrealized
appreciation  (depreciation)  on  investments  are allocated to the contracts on
each  valuation  date based on each  contract's  pro rata share of the assets of
Account E as of the beginning of the valuation date.
FEDERAL INCOME TAXES
   No  provision  for  federal  income  taxes has been made in the  accompanying
financial  statements  because the  operations  of Account E are included in the
total  operations of the Company,  which is treated as a life insurance  company
for federal income tax purposes under the Internal  Revenue Code. Net investment
income and realized gains (losses) are retained in Account E and are not taxable
until  received  by the  contract  owner or  beneficiary  in the form of annuity
payments or other distributions.


18
<PAGE>

CONSECO VARIABLE ANNUITY ACCOUNT E

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.
   Annuity  payment  reserves  for  contracts  under which  contract  owners are
receiving periodic  retirement payments are computed according to the 1983 Group
Annuity Mortality Table. The assumed net investment rate is equal to the assumed
rate of accumulation.  The annuity unit values for periodic  retirement payments
are as follows:.
                                                            DECEMBER 31,
                                                               1999
- --------------------------------------------------------------------------------
Conseco Series Trust:
   Money Market Portfolio................................     1.000834
Federated Insurance Series:
   High Income Bond Fund II..............................     0.956791
Neuberger Berman Advisers Management Trust:
   Partners Portfolio....................................     1.013185
- --------------------------------------------------------------------------------

(3) PURCHASES AND SALES OF INVESTMENTS IN PORTFOLIO SHARES
   The  aggregate  cost of purchases  of  investments  in  portfolio  shares was
$139,192,174  and  $137,408,045  for the years ended December 31, 1999 and 1998,
respectively.  The  aggregate  proceeds from sales of  investments  in portfolio
shares were  $74,610,705  and  $51,611,210 for the years ended December 31, 1999
and 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 Account E a
fee, which is equal on an annual basis to 1.25 percent of the daily value of the
total  investments  of Account E, for assuming the mortality and expense  risks.
These fees were  $3,319,669 and $2,119,799 for the years ended December 31, 1999
and 1998, respectively.
   Pursuant to an  agreement  between  Account E and the  Company  (which may be
terminated  by  the  Company  at any  time),  the  Company  provides  sales  and
administrative  services to Account E, 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 9.00 percent
based upon the number of years the  contract  has been held.  In  addition,  the
Company deducts units from individual contracts annually and upon full surrender
to cover an  administrative  fee of $30  unless  the  value of the  contract  is
$25,000 or greater.  This fee is recorded as a  redemption  in the  accompanying
Statements  of Changes in Net  Assets.  Sales and  administrative  charges  were
$1,055,120  and  $489,585  for the  years  ended  December  31,  1999 and  1998,
respectively.
   The Company  also deducts  daily from  Account E a fee,  which is equal on an
annual  basis to 0.15  percent of the daily  value of the total  investments  of
Account  E, for  administrative  expenses.  These  expenses  were  $398,359  and
$254,376 for the years ended December 31, 1999 and 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 ................................      $227,818,892
Undistributed net investment income ..........................        34,190,128
Undistributed net realized gains on sales of investments......        12,492,767
Net unrealized appreciation of investments ...................        75,638,052
- --------------------------------------------------------------------------------
  Net assets .................................................      $350,139,839
================================================================================




                                                                              19
<PAGE>

REPORT OF INDEPENDENT ACCOUNTANTS




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

TO THE BOARD OF DIRECTORS OF CONSECO VARIABLE
INSURANCE COMPANY AND CONTRACT OWNERS OF
CONSECO VARIABLE ANNUITY ACCOUNT E
   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 Conseco Variable Annuity
Account E (the Account) at December 31, 1999,  and the results of its operations
and the changes for the two years in the period then ended,  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
- --------------------------


Indianapolis, Indiana
February 10, 2000




20



                        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)  The financial  statements of the Separate Account and Conseco Variable
          Insurance Company (the "Company") are included in Part B hereof.

     (b)  Exhibits

          (1)  -Resolution of the Board of Directors of Great  American  Reserve
               authorizing the  establishment of Variable Account dated November
               12, 1993.***

          (2)  -Not Applicable.

          (3)  -Form of  Principal  Underwriting  Agreement  by and among  Great
               American Reserve, Variable Account and GARCO Equity Sales.***

          (4)(a) -- Form of Individual Fixed/Variable Annuity Contract.***

          (4)(b) -- Form of Group Fixed/Variable Annuity Contract.***

          (5)  -Application for Contracts.***

          (6)  (i)-Articles of Incorporation of Great American Reserve.**
          (6) (ii)-Articles of Amendment to the Articles of Incorporation
                   of the Company

          (6)  (iii) - Amended and Restated By-Laws of Conseco Variable
                   Insurance 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.*

          (8)  (ii)-Form  of Fund  Participation  Agreement  by and among  Great
               American Reserve Insurance Company, Berger Institutional Products
               Trust and BBOI Worldwide LLC.*

          (8)  (iii)-Form of Fund  Participation  by and between Great  American
               Reserve  Insurance  Company,   Insurance  Management  Series  and
               Federated Securities Corp.*

          (8)  (iv)-Form of Fund  Participation  between Great American  Reserve
               Insurance Company,  Van Eck Worldwide Insurance Trust and Van Eck
               Associates Corporation.*

          (8)  (v)-Form of Fund  Participation  Agreement  by and  between  Lord
               Abbett Series Fund, Inc.,  Lord,  Abbett & Co. and Great American
               Reserve Insurance Company.*

          (8)  (vi)-Form  of  Fund  Participation   Agreement  between  American
               Century  Investment  Services,  Inc. and Great  American  Reserve
               Insurance Company.*

          (8)  (vii)-Form  of  Fund  Participation   Agreement  between  INVESCO
               Variable  Investment Funds,  Inc.,  INVESCO Funds Group, Inc. and
               the Company.**

          (8)  (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) -- None.

          (13) -- Schedule for  computation  of  performance  quotations.

          (27) -- Not Applicable

     *Incorporated  by reference to  Pre-Effective  Amendment No. 1 to Form N-4,
Great American Reserve Variable Annuity Account F, File Nos. 333-40309/811-08483
filed electronically on February 3, 1998.

     **Incorporated  by reference to Form N-4, Great American  Reserve  Variable
Annuity  Account  G,  File Nos.  333-00373/811-07501,  filed  electronically  on
January 23, 1996.

     ***Incorporated by reference to Post-Effective  Amendment No. 6 to Form N-4
(File Nos. 33-74092 and 811-08288) filed electronically on May 15, 1998.

ITEM 25.  DIRECTORS AND OFFICERS OF CONSECO VARIABLE

The  following  table sets forth  certain  information  regarding  the executive
officers of the Company who are engaged  directly or  indirectly  in  activities
relating to the Variable  Account or the  Contracts.  Their  principal  business
address is 11825 N. Pennsylvania Street, Carmel, IN 46032.

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


ITEM 26.  PERSONS CONTROLLED BY OR UNDER COMMON CONTROL WITH REGISTRANT

     The following information concerns those companies that may be deemed to be
controlled  by or under common  control with  Registrant  (all 100% owned unless
indicated otherwise):



     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.

ITEM 27.  NUMBER OF CONTRACT OWNERS

     As of April 13, 2000,  there were 14,766 Qualified  Contract  Owners and
1,973 Non-Qualified Contract Owners.

ITEM 28.  INDEMNIFICATION

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 liabilities arising under the Securities Act
of 1933 may be  permitted  to  members  of the  Company's  Board  of  Directors,
officers and  controlling  persons of the Registrant  pursuant to the provisions
described under "Indemnification" or otherwise,  the Registrant 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 is,
therefore,  unenforceable. In the event that a claim for indemnification against
such liabilities  (other than payment by the Registrant of expenses  incurred or
paid by a member of the Board of Directors, officer or controlling person of the
Registrant  in the  successful  defense of any action,  suit or  proceeding)  is
asserted by such member of the Board of Directors, officer or controlling person
in connection with the securities being registered,  the Registrant 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.

     The  Variable  Account  has  no  officers  or  employees.  The officers,
directors and employees of Conseco Variable as well as those  of an
affiliated company who perform administrative  services for the Variable Account
are covered by an officers and directors liability policy.

ITEM 29.  PRINCIPAL UNDERWRITER

(a)  Conseco  Equity  Sales,  Inc.  ("Conseco  Equity  Sales") is the  principal
     underwriter for the following investment companies (other than Registrant):

Conseco Variable Annuity Account C
Conseco Variable Annuity Account F
Conseco Variable Annuity Account G
Conseco Variable Annuity Account H
Conseco Fund Group
Rydex Advisor Variable Annuity Account
BMA Variable Life Account A

(b)  The following table sets forth certain  information  regarding the officers
     and  directors  of  Conseco  Equity  Sales.   Their  address  is  11815  N.
     Pennsylvania Street, Carmel, IN 46032.

NAME AND PRINCIPAL                       POSITIONS AND OFFICES
 BUSINESS ADDRESS                        WITH CONSECO EQUITY SALES, INC.
- - --------------------                    --------------------------------

L. Gregory Gloeckner                    President and Director

James S. Adams                          Senior Vice President, Chief Accounting
                                        Officer, Treasurer and Director


                                        Vice President, General Counsel,
William P. Kovacs                       Secretary, 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

<TABLE>
<CAPTION>
                          NET UNDERWRITING
NAME OF                   DISCOUNTS AND          COMPENSATION ON           BROKERAGE
PRINCIPAL UNDERWRITER     COMMISSIONS            REDEMPTION                COMMISSIONS       COMPENSATION*
- - ---------------------     -----------            -------------             -----------       -------------
<S>                           <C>                        <C>                       <C>              <C>

Conseco Equity                 None                       None                      None             None
Sales, Inc.
</TABLE>

*Fees paid by the Company for serving as underwriter

ITEM 30.  LOCATION OF ACCOUNTS AND RECORDS

     The accounts,  books, or other  documents  required to be maintained by the
Registrant  pursuant to Section 31(a) of the Investment  Company Act of 1940 and
the rules  promulgated  thereunder  are in the  possession  of Conseco  Variable
Insurance Company, 11815 N. Pennsylvania Street, Carmel, Indiana 46032.

ITEM 31.  MANAGEMENT SERVICES

     Not Applicable.

ITEM 32.  UNDERTAKINGS

     1. The 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
16 months old for so long as payments under the variable  annuity  contracts may
be accepted.

     2. The  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.

     3. The Registrant  hereby undertakes to deliver any Statement of Additional
Information  and any financial  statements  required to be made available  under
Form N-4 promptly upon written or oral request.

     4. 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:

          (a)  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;

          (b)  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;

          (c)  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

          (d) 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 (a) - (d) above have been complied with.

     5. The  Company  represents  that the fees and charges  deducted  under the
Contracts,  in the  aggregate,  are  reasonable  in  relation  to  the  services
rendered,  the expenses  expected to be incurred,  and the risks  assumed by the
Company.

                                   SIGNATURES

     As required by the Securities Act of 1933 and the Investment Company Act of
1940, as amended,  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, State of Indiana, on this 20th day of April, 2000.


                         CONSECO VARIABLE ANNUITY
                         ACCOUNT E
                          (Registrant)

                         By: Conseco Variable Insurance Company


                         By: /s/THOMAS J. KILIAN
                            ----------------------------------------


                         CONSECO VARIABLE INSURANCE COMPANY
                            (Depositor)


                       By:  /s/THOMAS J. KILIAN
                            ------------------------------------------


     As required by the Securities Act of 1933, this Registration  Statement has
been signed below by the following  persons in the  capacities  and on the dates
indicated.

<TABLE>
<CAPTION>
SIGNATURE                               TITLE                                       DATE
- ----------                              -----                                       ----
<S>                                                                                 <C>

/s/NGAIRE E. CUNEO                Director                                   4/20/00
- --------------------------                                                  ---------------
    Ngaire E. Cuneo

/s/THOMAS J. KILIAN                                                          4/20/00
- --------------------------        Director                                 ----------------
    Thomas J. Kilian

/s/STEPHEN C. HILBERT              Director and Chairman of the Board         4/20/00
- --------------------------        (Principal Executive Officer)            ---------------
    Stephen C. Hilbert


/s/ROLLIN M. DICK                 Director, Executive Vice President          4/20/00
- --------------------------        and Chief Financial Officer (Principal   ----------------
    Rollin M. Dick                Financial Officer)

/s/JOHN J. SABL                   Director                                    4/20/00
- ---------------------------                                                ----------------
    John J. Sabl

/s/JAMES S. ADAMS                Senior Vice President and Treasurer          4/20/00
- ---------------------------       (Chief Accounting Officer)                ----------------
   James S. Adams
</TABLE>


                                 INDEX TO EXHIBITS


Exhibit
Number                 Exhibit
- --------               -------
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 Conseco Variable Insurance
                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       Schedule for Computation of Performance Quotations


                              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.


April 26, 2000


Board of Directors
Conseco Variable Insurance Company

Re:      Conseco Variable Annuity Account E
         Registration Statement on Form N-4

Gentlemen and Madam:

I am Executive Vice President, General Counsel and Secretary of Conseco Variable
Insurance Company (the "Company"). At your request, I have examined or caused to
be  examined  the  Registration   Statement  on  Form  N-4  (the   "Registration
Statement")  of Conseco  Variable  Annuity  Account E (formerly  Great  American
Reserve Variable Annuity Account E) (the "Registrant" or "Account") with respect
to the  securities  issued in  connection  with the  Account  offering  variable
annuity  contracts.  The Registrant's  Form N-4 Registration  Statement is filed
pursuant to the Securities  Act of 1933 (the "Act") and the  Investment  Company
Act of 1940 (the "1940 Act").  This opinion is being  furnished  pursuant to the
Act in connection with the Registration Statement. No fee is payable because the
Registrant files a declaration of indefinite registration pursuant to Rule 24f-2
under the 1940 Act.

In rendering  this  opinion,  I, or  attorneys  under my  supervision  (together
referred  to  herein as  "we"),  have  examined  and  relied  upon a copy of the
Registration  Statement. We have also examined originals, or copies of originals
certified to our satisfaction, of such agreements,  documents,  certificates and
statements of government officials and other instruments, and have examined such
questions of law and have satisfied  ourselves as to such matters of fact, as we
have  considered  relevant and  necessary as a basis for this  opinion.  We have
assumed the  authenticity  of all documents  submitted to us as  originals,  the
genuineness of all signatures, the legal capacity of all natural persons and the
conformity with the original documents of any copies thereof submitted to us for
examination.

Based on the  foregoing,  and  subject  to the  qualifications  and  limitations
hereinafter set forth, I am of the opinion that:

     1. The Account has been duly organized and is an existing  separate account
pursuant to the applicable laws of the State of Texas;

     2. The Account is a unit investment  trust  registered  under the 1940 Act;
and

     3. The securities  issued in connection with the Account offering  variable
annuity contracts,  when issued as described in the Registration Statement, will
be duly  authorized  and upon  issuance will be validly  issued,  fully paid and
non-assessable.

I do not find it  necessary  for the  purposes  of this  opinion  to cover,  and
accordingly  I express no opinion as to, the  application  of the  securities or
blue  sky  laws  of the  various  states  to the  sale of the  securities  to be
registered  pursuant  to  the  Registration  Statement.   Without  limiting  the
generality of the foregoing, I express no opinion in connection with the matters
contemplated  by the  Registration  Statement,  and no opinion may be implied or
inferred, except as expressly set forth herein.

This  opinion is  limited to the laws of the State of Indiana  and of the United
States of America to the extent applicable. If any of the securities included in
the  Registration  Statement  are  governed  by the laws of a state  other  than
Indiana,  I have  assumed for the purposes of this opinion that the laws of such
other state are the same as those of the State of Indiana.

I  hereby  consent  to  the  inclusion  of the  opinion  as  Exhibit  B-9 to the
Registration Statement and to all references to me in the Registration Statement
or the Prospectus included therein.

Very truly yours,


/s/ John J. Sabl
- -------------------------------
John J. Sabl
Executive Vice President,
General Counsel and Secretary

JJS:jjm






                     CONSENT OF INDEPENDENT ACCOUNTANTS


We consent to the inclusion in Post-Effective Amendment No. 9 to the
Registration Statement of Conseco Variable Annuity Account E (the "Account")
on Form N-4 (File Nos. 33-74092 and 811-8288) of:

     (1)   Our report dated February 10, 2000, on our audits 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 "E"
                                                                                     CST - BALANCED
                                                                         INDIVIDUAL AND GROUP - FUTURE RESERVE
                                                                              AVERAGE ANNUAL TOTAL RETURN
12/31/99




TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245

G:\accting\SEPARATE\GARCO\SEPACT2\SEC\[Aa1299.XLS]A



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

                                              Unit Value     Accum
                         Accum                   For         Units
                         Units      Year of     Annual     (Deducted)     Total                  Total     Surrender
 End of      Unit      Purchased     Admin    Admin Fee    For Annual     Accum    31-Dec-99     Accum       Charge     Surrender
   Qtr       Value     For $1,000     Fee         -$1.98   Admin Fee      Units   Unit Value     Value        Calc        Charge
- ------------------------------------------------------------------------------------------------------------------------------------

<S>          <C>           <C>        <C>       <C>               <C>     <C>        <C>         <C>       <C>    <C>        <C>
  1998       2.147855      465.581    1998      2.147855         -0.922   464.659    2.771503    1,287.80  90 % X 9%        -104.31
  1997       1.973445      506.728    1997      1.973445         -1.003   504.803    2.771503    1,399.06  90 % X 9%        -113.32
  1996       1.698128      588.884    1996      1.698128         -1.166   585.793    2.771503    1,623.53  90 % X 8%        -116.89
  1995       1.342379      744.946    1995      1.342379         -1.475   740.380    2.771503    2,051.96  90 % X 7%        -129.27
  1994       1.035219      965.979    1994      1.035219         -1.913   959.500    2.771503    2,659.26  90 % X 5%        -119.67
Incept       1.000000    1,000.000    N/A       0.000000          0.000   993.521    2.771503    2,753.55  90 % X 3%         -74.35


              INITIALS       DATE
             -------------------------
Prepared By:                               18-Apr-00
             -------------------------
Approved By:                             11:45 AM
             -------------------------




- -----------------------------------------------------
                         Total Accum     Average
Total Accum              Value After      Annual
Value After     Full      Deduction       Total
 Deduction    Surrender      For          Return
  For Surr      Admin     Admin Fee         n
   Charge        Fee        (ERV)      P(1+T) = ERV
- -----------------------------------------------------

    <C>             <C>      <C>              <C>
    1,183.49       -1.98     1,181.51         18.15%
    1,285.74       -1.98     1,283.76         13.30%
    1,506.64       -1.98     1,504.66         14.59%
    1,922.69       -1.98     1,920.71         17.72%
    2,539.59       -1.98     2,537.61         20.47%
    2,679.20       -1.98     2,677.22         19.86%
                                          Incep










                                                                   CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "E"
                                                                            ALGER AMERICAN LEVERAGED ALLCAP
                                                                    INDIVIDUAL & GROUP PROSPECTUS - FUTURE RESERVE
                                                                              AVERAGE ANNUAL TOTAL RETURN
12/31/1999





TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245

G:\accting\SEPARATE\GARCO\SEPACT2\SEC\[Alg1299.XLS]A





- --------------------------------------------------------------------------------------------------------------------------------
                    Accumulated           Unit Value    Accumulated
                       Units     Year of  For Annual  Units Deducted     Total                  Total    Surrender
 End of     Unit     Purchased    Admin   Admin Fee     For Annual       Accum     31-Dec-99    Accum      Charge    Surrender
   Qtr      Value    For $1,000    Fee         -$1.98    Admin Fee       Units    Unit Value    Value       Calc      Charge
- --------------------------------------------------------------------------------------------------------------------------------

     1998  2.856798      350.042    1998     2.856798          -0.693     349.349    5.01625    1,752.42 90 % X 9%      -141.95
  1997     1.835511      544.807  1997       1.835511          -1.079     543.035    5.01625    2,724.00 90 % X 9%      -220.64
  1996     1.555302      642.962  1996       1.555302          -1.273     639.917    5.01625    3,209.98 90 % X 8%      -231.12
  1995     1.407908      710.274  1995       1.407908          -1.406     705.823    5.01625    3,540.58 90 % X 7%      -223.06
  Incep    1.000000    1,000.000   N/A       0.000000           0.000     995.549    5.01625    4,993.92 90 % X 5%      -224.73



              --------------------------
                            Initials         Date
              --------------------------
              Prepared by:
              --------------------------
              Approved by:
              --------------------------

                                              18-Apr-00
                                            11:46:58 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
- --------------------------------------------------------

     1,610.47       -1.98      1,608.49          60.85%
     2,503.36       -1.98      2,501.38          58.16%
     2,978.86       -1.98      2,976.88          43.85%
     3,317.52       -1.98      3,315.54          34.94%
     4,769.19       -1.98      4,767.21          40.57%













                                                                   CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "E"
                                                                          ALGER AMERICAN SMALL CAPITALIZATION
                                                                    INDIVIDUAL & GROUP PROSPECTUS - FUTURE RESERVE
                                                                              AVERAGE ANNUAL TOTAL RETURN
12/31/1999





TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245

G:\accting\SEPARATE\GARCO\SEPACT2\SEC\[Alg1299.XLS]B





- --------------------------------------------------------------------------------------------------------------------------------
                    Accumulated           Unit Value    Accumulated
                       Units     Year of  For Annual  Units Deducted     Total                  Total    Surrender
 End of     Unit     Purchased    Admin   Admin Fee     For Annual       Accum    31-Dec-99     Accum      Charge    Surrender
   Qtr      Value    For $1,000    Fee         -$1.98    Admin Fee       Units    Unit Value    Value       Calc      Charge
- --------------------------------------------------------------------------------------------------------------------------------

     1998  1.566862      638.218    1998     1.566862          -1.264     636.954    2.21594    1,411.45 90 % X 9%      -114.33
  1997     1.375354      727.086  1997       1.375354          -1.440     724.383    2.21594    1,605.19 90 % X 9%      -130.02
  1996     1.252107      798.654  1996       1.252107          -1.581     794.369    2.21594    1,760.27 90 % X 8%      -126.74
  1995     1.218931      820.391  1995       1.218931          -1.624     814.482    2.21594    1,804.84 90 % X 7%      -113.70
  Incep    1.000000    1,000.000   N/A       0.000000           0.000     994.091    2.21594    2,202.85 90 % X 5%       -99.13


              --------------------------
               Initials       Date
              --------------------------
Prepared by:
              --------------------------
Approved by:
              --------------------------

                                              18-Apr-00
                                            11:46:58 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
- --------------------------------------------------------

     1,297.12       -1.98      1,295.14          29.51%
     1,475.17       -1.98      1,473.19          21.38%
     1,633.53       -1.98      1,631.55          17.72%
     1,691.14       -1.98      1,689.16          14.00%
     2,103.72       -1.98      2,101.74          17.58%












                                                                   CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "E"
                                                                                 ALGER AMERICAN GROWTH
                                                                    INDIVIDUAL & GROUP PROSPECTUS - FUTURE RESERVE
                                                                              AVERAGE ANNUAL TOTAL RETURN
12/31/1999





TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245

G:\accting\SEPARATE\GARCO\SEPACT2\SEC\[Alg1299.XLS]C





- -------------------------------------------------------------------------------------------------------------------------------
                    Accumulated           Unit Value    Accumulated
                       Units     Year of  For Annual  Units Deducted     Total                  Total    Surrender
 End of     Unit     Purchased    Admin   Admin Fee     For Annual       Accum     31-Dec-99    Accum      Charge    Surrender
   Qtr      Value    For $1,000    Fee         -$1.98    Admin Fee       Units    Unit Value    Value       Calc      Charge
- -------------------------------------------------------------------------------------------------------------------------------

     1998   1.88941      529.266    1998      1.88941          -1.048     528.218   2.491860    1,316.25 90 % X 9%      -106.62
  1997     1.293971      772.815  1997       1.293971          -1.530     770.237   2.491860    1,919.32 90 % X 9%      -155.46
  1996     1.043521      958.294  1996       1.043521          -1.897     953.818   2.491860    2,376.78 90 % X 8%      -171.13
  Incep    1.000000    1,000.000   N/A       0.000000           0.000     995.524   2.491860    2,480.71 90 % X 7%      -156.28



               --------------------------
                Initials       Date
               --------------------------
 Prepared by:
               --------------------------
 Approved by:
               --------------------------

                                               18-Apr-00
                                             11:46:58 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
- ---------------------------------------------------------

      1,209.63       -1.98      1,207.65          20.77%
      1,763.86       -1.98      1,761.88          32.74%
      2,205.65       -1.98      2,203.67          30.13%
      2,324.43       -1.98      2,322.45          25.80%













                                                                   CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "E"
                                                                             ALGER AMERICAN MIDCAP GROWTH
                                                                    INDIVIDUAL & GROUP PROSPECTUS - FUTURE RESERVE
                                                                              AVERAGE ANNUAL TOTAL RETURN
12/31/1999





TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245

G:\accting\SEPARATE\GARCO\SEPACT2\SEC\[Alg1299.XLS]D





- -------------------------------------------------------------------------------------------------------------------------------
                    Accumulated           Unit Value    Accumulated
                       Units     Year of  For Annual  Units Deducted     Total                  Total    Surrender
 End of     Unit     Purchased    Admin   Admin Fee     For Annual       Accum     31-Dec-99    Accum      Charge    Surrender
   Qtr      Value    For $1,000    Fee         -$1.98    Admin Fee       Units    Unit Value    Value       Calc      Charge
- -------------------------------------------------------------------------------------------------------------------------------

     1998  1.437775      695.519    1998     1.437775          -1.377     694.142   1.869335    1,297.58 90 % X 9%      -105.10
  1997     1.118979      893.672  1997       1.118979          -1.769     890.525   1.869335    1,664.69 90 % X 9%      -134.84
  1996     0.986695    1,013.484  1996       0.986695          -2.007   1,008.331   1.869335    1,884.91 90 % X 8%      -135.71
  Incep    1.000000    1,000.000   N/A       0.000000           0.000     994.847   1.869335    1,859.70 90 % X 7%      -117.16



               --------------------------
                Initials       Date
               --------------------------
 Prepared by:
               --------------------------
 Approved by:
               --------------------------

                                               18-Apr-00
                                             11:46:58 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
- ---------------------------------------------------------

      1,192.48       -1.98      1,190.50          19.05%
      1,529.85       -1.98      1,527.87          23.61%
      1,749.20       -1.98      1,747.22          20.44%
      1,742.54       -1.98      1,740.56          16.30%

















                                                                   CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "E"
                                                                         AMERICAN CENTURY - INTERNATIONAL FUND
                                                                    INDIVIDUAL & GROUP PROSPECTUS - FUTURE RESERVE
                                                                              AVERAGE ANNUAL TOTAL RETURN
12/31/99





TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245

G:\accting\SEPARATE\GARCO\SEPACT2\SEC\[Am1299.XLS]A





- --------------------------------------------------------------------------------------------------------------------------------
                    Accumulated           Unit Value    Accumulated
                       Units     Year of  For Annual  Units Deducted     Total                  Total    Surrender
 End of     Unit     Purchased    Admin   Admin Fee     For Annual       Accum    31-Dec-99     Accum      Charge    Surrender
   Qtr      Value    For $1,000    Fee         -$1.98    Admin Fee       Units    Unit Value    Value       Calc      Charge
- --------------------------------------------------------------------------------------------------------------------------------

1998       1.279955      781.277    1998     1.279955          -1.547     779.730   2.070551    1,614.47 90 % X 9%      -130.77
1997       1.092954      914.952    1997     1.092954          -1.812     911.593   2.070551    1,887.50 90 % X 9%      -152.89
Incept     1.000000    1,000.000   N/A       0.000000           0.000     996.641   2.070551    2,063.60 90 % X 8%      -148.58




                          ------------------------------
                            Initials         Date
                          ------------------------------
              Prepared by:
                          ------------------------------
              Approved by:
                          ------------------------------

                                              18-Apr-00
                                            11:48:37 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
- --------------------------------------------------------

     1,483.70       -1.98      1,481.72          48.17%
     1,734.61       -1.98      1,732.63          31.63%
     1,915.02       -1.98      1,913.04          27.49%















                                                                   CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "E"
                                                                             AMERICAN CENTURY - VALUE FUND
                                                                    INDIVIDUAL & GROUP PROSPECTUS - FUTURE RESERVE
                                                                              AVERAGE ANNUAL TOTAL RETURN
12/31/99





TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245

G:\accting\SEPARATE\GARCO\SEPACT2\SEC\[Am1299.XLS]B





- -------------------------------------------------------------------------------------------------------------------------------
                    Accumulated           Unit Value    Accumulated
                       Units     Year of  For Annual  Units Deducted     Total                  Total    Surrender
 End of     Unit     Purchased    Admin   Admin Fee     For Annual       Accum     31-Dec-99    Accum      Charge    Surrender
   Qtr      Value    For $1,000    Fee         -$1.98    Admin Fee       Units    Unit Value    Value       Calc      Charge
- -------------------------------------------------------------------------------------------------------------------------------

1998       1.267116      789.194    1998     1.267116          -1.563     787.631   1.238881      975.78 90 % X 9%       -79.04
1997       1.225987      815.669    1997     1.225987          -1.615     812.491   1.238881    1,006.58 90 % X 9%       -81.53
Incept     1.000000    1,000.000   N/A       0.000000           0.000     996.822   1.238881    1,234.94 90 % X 8%       -88.92


                           ------------------------------
                             Initials         Date
                           ------------------------------
               Prepared by:
                           ------------------------------
               Approved by:
                           ------------------------------

                                               18-Apr-00
                                             11:48:37 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
- ---------------------------------------------------------

        896.74       -1.98        894.76         -10.52%
        925.05       -1.98        923.07          -3.92%
      1,146.02       -1.98      1,144.04           5.17%







                                                            CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "E"
                                                                  AMERICAN CENTURY - INCOME AND GROWTH
                                                             INDIVIDUAL & GROUP PROSPECTUS - FUTURE RESERVE
                                                                       AVERAGE ANNUAL TOTAL RETURN
12/31/99





TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245

G:\accting\SEPARATE\GARCO\SEPACT2\SEC\[Am1299.XLS]C





- -----------------------------------------------------------------------------------------------------------------------------------
                    Accumulated          Unit Value  Accumulated                                                       Total Accum
                      Units     Year of  For Annual Units Deducted Total               Total    Surrender              Value after
 End of     Unit    Purchased    Admin   Admin Fee   For Annual    Accum   31-Dec-99   Accum     Charge     Surrender  Deduction fo
  Qtr      Value    For $1,000    Fee        -$1.98   Admin Fee    Units   Unit Value  Value      Calc       Charge    Surr Charge
- -----------------------------------------------------------------------------------------------------------------------------------


    1998   1.081920    924.283      1998   1.081920        -1.830  922.453  1.259139  1,161.50  90 % X 9%       -94.08    1,067.42
Incept     1.000000  1,000.000    N/A      0.000000         0.000  998.170  1.259139  1,256.83  90 % X 9%      -101.80    1,155.03





             --------------------------
               Initials       Date
             --------------------------
Prepared by:
             --------------------------
Approved by:
             --------------------------

                             18-Apr-00
                           11:48:37 AM

- ---------------------------------------
             Value after  Average Annual
    Full     Deduction forTotal Return
rSurrender    Admin Fee         n
 Admin Fee      (ERV)     P(1+T) = ERV
- ---------------------------------------


       -1.98     1,065.44        6.54%
       -1.98     1,153.05        8.90%




                                                                        CONSECO VARIABLE INSURANCE - ACCOUNT "E"
                                                                                   CST - FIXED INCOME
                                                                         INDIVIDUAL AND GROUP - FUTURE RESERVE
                                                                              AVERAGE ANNUAL TOTAL RETURN
12/31/99




                                      TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245

G:\accting\SEPARATE\GARCO\SEPACT2\SEC\[Bd1299.XLS]A



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

                                             Unit Value      Accum
                         Accum                   For         Units
                         Units      Year of    Annual      (Deducted)     Total                   Total     Surrender
 End of      Unit      Purchased     Admin    Admin Fee    For Annual     Accum    31-Dec-99      Accum       Charge     Surrender
   Qtr       Value     For $1,000     Fee         -$1.98   Admin Fee      Units    Unit Value     Value        Calc        Charge
- ------------------------------------------------------------------------------------------------------------------------------------

  1998       1.369208      730.349   1998       1.369208         -1.446   728.903     1.344927      980.32  90 % X 9%         -79.41
  1997       1.307768      764.662   1997       1.307768         -1.514   761.702     1.344927    1,024.43  90 % X 9%         -82.98
  1996       1.206516      828.833   1996       1.206516         -1.641   824.232     1.344927    1,108.53  90 % X 8%         -79.81
  1995       1.165727      857.834   1995       1.165727         -1.699   851.534     1.344927    1,145.25  90 % X 7%         -72.15
  1994       0.999698    1,000.302   1994       0.999698         -1.981   992.022     1.344927    1,334.20  90 % X 5%         -60.04
Incept       1.000000    1,000.000    N/A       0.000000          0.000   991.720     1.344927    1,333.79  90 % X 3%         -36.01



                INITIALS      DATE
 --------------------------------------
             Prepared By:                18-Apr-00
 --------------------------------------
             Approved By:                11:50 AM
               ------------------------




- -----------------------------------------------------
                          Total Accum     Average
  Total Accum             Value After     Annual
  Value After     Full     Deduction       Total
   Deduction   Surrender      For         Return
   For Surr      Admin     Admin Fee         n
    Charge        Fee        (ERV)     P(1+T) = ERV
- -----------------------------------------------------

        900.91      -1.98       898.93       -10.11%
        941.45      -1.98       939.47        -3.07%
      1,028.72      -1.98     1,026.74         0.88%
      1,073.10      -1.98     1,071.12         1.73%
      1,274.16      -1.98     1,272.18         4.93%
      1,297.78      -1.98     1,295.80         4.88%







                                                                   CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "E"
                                                                                BERGER IPT GROWTH FUND
                                                                    INDIVIDUAL & GROUP PROSPECTUS - FUTURE RESERVE
                                                                              AVERAGE ANNUAL TOTAL RETURN
 12/31/99





TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245

G:\accting\SEPARATE\GARCO\SEPACT2\SEC\[Ber1299.XLS]A





- --------------------------------------------------------------------------------------------------------------------------------
                      Accumulated           Unit Value   Accumulated
                         Units    Year of   For Annual  Units Deducted   Total                  Total    Surrender
  End of      Unit     Purchased   Admin    Admin Fee    For Annual      Accum    31-Dec-99     Accum      Charge    Surrender
    Qtr       Value   For $1,000    Fee          -$1.98   Admin Fee      Units    Unit Value    Value       Calc      Charge
- --------------------------------------------------------------------------------------------------------------------------------

       1998  1.324112     755.223     1998     1.324112        -1.495     753.728   1.947260    1,467.70 90 % X 9%      -118.88
   1997      1.154662     866.054   1997       1.154662        -1.715     862.844   1.947260    1,680.18 90 % X 9%      -136.09
   1996      1.029280     971.553   1996       1.029280        -1.924     966.419   1.947260    1,881.87 90 % X 8%      -135.49
   Incep     1.000000   1,000.000   N/A        0.000000         0.000     994.866   1.947260    1,937.26 90 % X 7%      -122.05




                          ------------------------------
                            Initials         Date
                          ------------------------------
              Prepared by:
                          ------------------------------
              Approved by:
                          ------------------------------

                                              18-Apr-00
                                            11:51:37 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
- --------------------------------------------------------

     1,348.82       -1.98      1,346.84          34.68%
     1,544.09       -1.98      1,542.11          24.18%
     1,746.38       -1.98      1,744.40          20.38%
     1,815.21       -1.98      1,813.23          17.60%











                                                                   CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "E"
                                                                           BERGER IPT GROWTH AND INCOME FUND
                                                                    INDIVIDUAL & GROUP PROSPECTUS - FUTURE RESERVE
                                                                              AVERAGE ANNUAL TOTAL RETURN
12/31/99





TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245

G:\accting\SEPARATE\GARCO\SEPACT2\SEC\[Ber1299.XLS]B





- -------------------------------------------------------------------------------------------------------------------------------
                    Accumulated            Unit Value   Accumulated
                       Units     Year of   For Annual  Units Deducted   Total                  Total     Surrender
 End of     Unit     Purchased    Admin    Admin Fee    For Annual      Accum      31-Dec-99   Accum      Charge    Surrender
   Qtr      Value    For $1,000    Fee          -$1.98   Admin Fee      Units    Unit Value    Value       Calc       Charge
- -------------------------------------------------------------------------------------------------------------------------------

     1998  1.677071      596.278     1998     1.677071        -1.181     595.097    2.630360   1,565.32  90 % X 9%     -126.79
  1997     1.360249      735.160   1997       1.360249        -1.456     732.524    2.630360   1,926.80  90 % X 9%     -156.07
  1996     1.103582      906.140   1996       1.103582        -1.794     901.710    2.630360   2,371.82  90 % X 8%     -170.77
  Incep    1.000000    1,000.000   N/A        0.000000         0.000     995.570    2.630360   2,618.71  90 % X 7%     -164.98




                           ------------------------------
                             Initials         Date
                           ------------------------------
               Prepared by:
                           ------------------------------
               Approved by:
                           ------------------------------

                                               18-Apr-00
                                             11:51:37 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
- ---------------------------------------------------------

      1,438.53       -1.98      1,436.55          43.66%
      1,770.73       -1.98      1,768.75          32.99%
      2,201.05       -1.98      2,199.07          30.04%
      2,453.73       -1.98      2,451.75          27.67%









                                                                   CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "E"
                                                                               BERGER IPT SMALL COMPANY
                                                                    INDIVIDUAL & GROUP PROSPECTUS - FUTURE RESERVE
                                                                              AVERAGE ANNUAL TOTAL RETURN
12/31/99





TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245

G:\accting\SEPARATE\GARCO\SEPACT2\SEC\[Ber1299.XLS]C





- -------------------------------------------------------------------------------------------------------------------------------
                    Accumulated            Unit Value   Accumulated
                       Units     Year of   For Annual  Units Deducted   Total                  Total     Surrender
 End of     Unit     Purchased    Admin    Admin Fee    For Annual      Accum      31-Dec-99   Accum      Charge    Surrender
   Qtr      Value    For $1,000    Fee          -$1.98   Admin Fee      Units    Unit Value    Value       Calc       Charge
- -------------------------------------------------------------------------------------------------------------------------------

     1998  1.183412      845.014     1998     1.183412        -1.673     843.341    2.234216   1,884.21  90 % X 9%     -152.62
  1997     1.178105      848.821   1997       1.178105        -1.681     845.467    2.234216   1,888.96  90 % X 9%     -153.01
  1996     0.984692    1,015.546   1996       0.984692        -2.011   1,010.181    2.234216   2,256.96  90 % X 8%     -162.50
  Incep    1.000000    1,000.000   N/A        0.000000         0.000     994.635    2.234216   2,222.23  90 % X 7%     -140.00





                           ------------------------------
                             Initials         Date
                           ------------------------------
               Prepared by:
                           ------------------------------
               Approved by:
                           ------------------------------

                                               18-Apr-00
                                             11:51:37 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
- ---------------------------------------------------------

      1,731.59       -1.98      1,729.61          72.96%
      1,735.95       -1.98      1,733.97          31.68%
      2,094.46       -1.98      2,092.48          27.90%
      2,082.23       -1.98      2,080.25          22.08%







                                                                   CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "E"
                                                                             BERGER IPT BIAM INTERNATIONAL
                                                                    INDIVIDUAL & GROUP PROSPECTUS - FUTURE RESERVE
                                                                              AVERAGE ANNUAL TOTAL RETURN
12/31/99





TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245

G:\accting\SEPARATE\GARCO\SEPACT2\SEC\[Ber1299.XLS]D





- -------------------------------------------------------------------------------------------------------------------------------
                    Accumulated            Unit Value   Accumulated
                       Units     Year of   For Annual  Units Deducted   Total                  Total     Surrender
 End of     Unit     Purchased    Admin    Admin Fee    For Annual      Accum      31-Dec-99   Accum      Charge    Surrender
   Qtr      Value    For $1,000    Fee          -$1.98   Admin Fee      Units    Unit Value    Value       Calc       Charge
- -------------------------------------------------------------------------------------------------------------------------------

     1998  1.110669      900.358     1998     1.110669        -1.783     898.575    1.439253   1,293.28  90 % X 9%     -104.76
  1997     0.969881    1,031.054   1997       0.969881        -2.041   1,027.230    1.439253   1,478.44  90 % X 9%     -119.75
  Incep    1.000000    1,000.000   N/A        0.000000         0.000     996.176    1.439253   1,433.75  90 % X 8%     -103.23



                           ------------------------------
                             Initials         Date
                           ------------------------------
               Prepared by:
                           ------------------------------
               Approved by:
                           ------------------------------

                                               18-Apr-00
                                             11:51:37 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
- ---------------------------------------------------------

      1,188.52       -1.98      1,186.54          18.65%
      1,358.69       -1.98      1,356.71          16.48%
      1,330.52       -1.98      1,328.54          11.22%












                                                                    CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "E"
                                                                                  DREYFUS STOCK INDEX
                                                                     INDIVIDUAL & GROUP PROSPECTUS - FUTURE RESERVE
                                                                              AVERAGE ANNUAL TOTAL RETURN
 12/31/99





TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245

G:\accting\SEPARATE\GARCO\SEPACT2\SEC\[Dry1299.XLS]A





- --------------------------------------------------------------------------------------------------------------------------------
                     Accumulated            Unit Value   Accumulated
                        Units     Year of   For Annual  Units Deducted    Total                  Total    Surrender
  End of     Unit     Purchased    Admin    Admin Fee     For Annual      Accum    31-Dec-99     Accum      Charge    Surrender
   Qtr       Value    For $1,000    Fee          -$1.98   Admin Fee       Units    Unit Value    Value       Calc      Charge
- --------------------------------------------------------------------------------------------------------------------------------

      1998  2.318443      431.324     1998     2.318443         -0.854     430.470   2.757290    1,186.93 90 % X 9%       -96.14
   1997     1.833764      545.326   1997       1.833764         -1.080     543.392   2.757290    1,498.29 90 % X 9%      -121.36
   1996     1.398634      714.983   1996       1.398634         -1.416     711.634   2.757290    1,962.18 90 % X 8%      -141.28
   1995     1.157620      863.841   1995       1.157620         -1.710     858.781   2.757290    2,367.91 90 % X 7%      -149.18
Incept      1.000000    1,000.000   N/A        0.000000          0.000     994.940   2.757290    2,743.34 90 % X 5%      -123.45




                           ------------------------------
                             Initials         Date
                           ------------------------------
               Prepared by:
                           ------------------------------
               Approved by:
                           ------------------------------

                                               18-Apr-00
                                             11:53:04 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
- ---------------------------------------------------------

      1,090.79       -1.98      1,088.81           8.88%
      1,376.93       -1.98      1,374.95          17.26%
      1,820.90       -1.98      1,818.92          22.07%
      2,218.73       -1.98      2,216.75          22.02%
      2,619.89       -1.98      2,617.91          23.35%







                                                                   CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "E"
                                                                          DREYFUS SOCIALLY RESPONSIBLE GROWTH
                                                                    INDIVIDUAL & GROUP PROSPECTUS - FUTURE RESERVE
                                                                              AVERAGE ANNUAL TOTAL RETURN
12/31/99





TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245

G:\accting\SEPARATE\GARCO\SEPACT2\SEC\[Dry1299.XLS]B





- --------------------------------------------------------------------------------------------------------------------------------
                    Accumulated           Unit Value    Accumulated
                       Units     Year of  For Annual  Units Deducted     Total                  Total    Surrender
 End of     Unit     Purchased    Admin   Admin Fee     For Annual       Accum     31-Dec-99    Accum      Charge    Surrender
   Qtr      Value    For $1,000    Fee         -$1.98    Admin Fee       Units    Unit Value    Value       Calc      Charge
- --------------------------------------------------------------------------------------------------------------------------------

     1998  2.268331      440.853    1998     2.268331          -0.873     439.980   2.909651    1,280.19 90 % X 9%      -103.70
  1997     1.777912      562.458  1997       1.777912          -1.114     560.471   2.909651    1,630.78 90 % X 9%      -132.09
  1996     1.404343      712.077  1996       1.404343          -1.410     708.681   2.909651    2,062.01 90 % X 8%      -148.46
  1995     1.174867      851.160  1995       1.174867          -1.685     846.078   2.909651    2,461.79 90 % X 7%      -155.09
Incept     1.000000    1,000.000   N/A       0.000000           0.000     994.918   2.909651    2,894.86 90 % X 5%      -130.27




                          ------------------------------
                            Initials         Date
                          ------------------------------
              Prepared by:
                          ------------------------------
              Approved by:
                          ------------------------------

                                              18-Apr-00
                                            11:53:04 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
- --------------------------------------------------------

     1,176.49       -1.98      1,174.51          17.45%
     1,498.69       -1.98      1,496.71          22.34%
     1,913.55       -1.98      1,911.57          24.11%
     2,306.70       -1.98      2,304.72          23.21%
     2,764.59       -1.98      2,762.61          24.80%











                                                                 CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "E"
                                                                             DREYFUS DISCIPLINED STOCK
                                                                  INDIVIDUAL & GROUP PROSPECTUS - FUTURE RESERVE
                                                                            AVERAGE ANNUAL TOTAL RETURN
12/31/99





TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245

G:\accting\SEPARATE\GARCO\SEPACT2\SEC\[Dry1299.XLS]C





- --------------------------------------------------------------------------------------------------------------------------------
                     Accumulated          Unit Value   Accumulated
                        Units     Year of For Annual  Units Deducted  Total                  Total     Surrender
 End of      Unit     Purchased    Admin   Admin Fee   For Annual     Accum      31-Dec-99   Accum       Charge     Surrender
   Qtr      Value     For $1,000    Fee        -$1.98   Admin Fee     Units    Unit Value    Value        Calc        Charge
- --------------------------------------------------------------------------------------------------------------------------------

     1998   1.071933      932.894    1998    1.071933        -1.847    931.047    1.252051   1,165.72  90 % X 9%         -94.42
Incept      1.000000    1,000.000   N/A      0.000000         0.000    998.153    1.252051   1,249.74  90 % X 9%        -101.23



                         ---------------------------
                           Initials       Date
                         ---------------------------
             Prepared by:
                         ---------------------------
             Approved by:
                         ---------------------------

                                          18-Apr-00
                                        11:53:04 AM

- ----------------------------------------------------
Total Accum              Value after  Average Annual
Value after     Full     Deduction forTotal Return
Deduction for Surrender   Admin Fee          n
Surr Charge   Admin Fee     (ERV)     P(1+T) = ERV
- ----------------------------------------------------

    1,071.30       -1.98     1,069.32         6.93%
    1,148.51       -1.98     1,146.53         8.53%














                                                                   CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "E"
                                                                             DREYFUS INTERNATIONAL VALUE
                                                                    INDIVIDUAL & GROUP PROSPECTUS - FUTURE RESERVE
                                                                             AVERAGE ANNUAL TOTAL RETURN
12/31/99





TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245

G:\accting\SEPARATE\GARCO\SEPACT2\SEC\[Dry1299.XLS]D





- --------------------------------------------------------------------------------------------------------------------------------
                     Accumulated          Unit Value    Accumulated
                        Units    Year of  For Annual   Units Deducted  Total                  Total    Surrender
 End of      Unit     Purchased   Admin    Admin Fee    For Annual     Accum     31-Dec-99    Accum      Charge     Surrender
   Qtr      Value    For $1,000    Fee          -$1.98   Admin Fee     Units    Unit Value    Value       Calc       Charge
- --------------------------------------------------------------------------------------------------------------------------------

     1998   0.941707   1,061.901    1998      0.941707        -2.103  1,059.798   1.186966    1,257.94 90 % X 9%        -101.89
Incept      1.000000   1,000.000   N/A        0.000000         0.000    997.897   1.186966    1,184.47 90 % X 9%         -95.94





                           ----------------------------
                             Initials        Date
                           ----------------------------
             Prepared by:
                           ----------------------------
             Approved by:
                           ----------------------------

                                             18-Apr-00
                                           11:53:04 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
- -------------------------------------------------------

    1,156.05         -1.98      1,154.07        15.41%
    1,088.53         -1.98      1,086.55         5.09%












                                                                   CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "E"
                                                                             FEDERATED HIGH INCOME BOND II
                                                                    INDIVIDUAL & GROUP PROSPECTUS - FUTURE RESERVE
                                                                              AVERAGE ANNUAL TOTAL RETURN
12/31/99





TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245

G:\accting\SEPARATE\GARCO\SEPACT2\SEC\[Fed1299.XLS]A





- --------------------------------------------------------------------------------------------------------------------------------
                    Accumulated           Unit Value    Accumulated
                       Units     Year of  For Annual  Units Deducted     Total                  Total    Surrender
 End of     Unit     Purchased    Admin   Admin Fee     For Annual       Accum    31-Dec-99     Accum      Charge    Surrender
   Qtr      Value    For $1,000    Fee         -$1.98    Admin Fee       Units    Unit Value    Value       Calc      Charge
- --------------------------------------------------------------------------------------------------------------------------------

     1998  1.366573      731.757    1998     1.366573          -1.449     730.308   1.378642    1,006.83 90 % X 9%       -81.55
  1997     1.349419      741.060  1997       1.349419          -1.467     738.144   1.378642    1,017.64 90 % X 9%       -82.43
  1996     1.202161      831.835  1996       1.202161          -1.647     827.272   1.378642    1,140.51 90 % X 8%       -82.12
  1995     1.066579      937.577  1995       1.066579          -1.856     931.157   1.378642    1,283.73 90 % X 7%       -80.87
Incept     1.000000    1,000.000   N/A       0.000000           0.000     993.580   1.378642    1,369.79 90 % X 5%       -61.64





                          ------------------------------
                            Initials         Date
                          ------------------------------
              Prepared by:
                          ------------------------------
              Approved by:
                          ------------------------------

                                              18-Apr-00
                                            11:55:30 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
- --------------------------------------------------------

       925.28       -1.98        923.30          -7.67%
       935.21       -1.98        933.23          -3.40%
     1,058.39       -1.98      1,056.41           1.85%
     1,202.86       -1.98      1,200.88           4.68%
     1,308.15       -1.98      1,306.17           6.00%








                                                                   CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "E"
                                                                           FEDERATED INTERNATIONAL EQUITY II
                                                                    INDIVIDUAL & GROUP PROSPECTUS - FUTURE RESERVE
                                                                              AVERAGE ANNUAL TOTAL RETURN
12/31/99





TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245

G:\accting\SEPARATE\GARCO\SEPACT2\SEC\[Fed1299.XLS]B





- --------------------------------------------------------------------------------------------------------------------------------
                    Accumulated           Unit Value    Accumulated
                       Units     Year of  For Annual  Units Deducted     Total                  Total    Surrender
 End of     Unit     Purchased    Admin   Admin Fee     For Annual       Accum     31-Dec-99    Accum      Charge    Surrender
   Qtr      Value    For $1,000    Fee         -$1.98    Admin Fee       Units    Unit Value    Value       Calc      Charge
- --------------------------------------------------------------------------------------------------------------------------------

     1998  1.471681      679.495    1998     1.471681          -1.345     678.150   2.683147    1,819.58 90 % X 9%      -147.39
  1997     1.188469      841.419  1997       1.188469          -1.666     838.408   2.683147    2,249.57 90 % X 9%      -182.22
  1996     1.094819      913.393  1996       1.094819          -1.809     908.573   2.683147    2,437.84 90 % X 8%      -175.52
  1995     1.025080      975.534  1995       1.025080          -1.932     968.783   2.683147    2,599.39 90 % X 7%      -163.76
Incept     1.000000    1,000.000   N/A       0.000000           0.000     993.249   2.683147    2,665.03 90 % X 5%      -119.93




                          ------------------------------
                            Initials         Date
                          ------------------------------
              Prepared by:
                          ------------------------------
              Approved by:
                          ------------------------------

                                              18-Apr-00
                                            11:55:30 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
- --------------------------------------------------------

     1,672.19       -1.98      1,670.21          67.02%
     2,067.35       -1.98      2,065.37          43.71%
     2,262.32       -1.98      2,260.34          31.24%
     2,435.63       -1.98      2,433.65          24.90%
     2,545.10       -1.98      2,543.12          22.57%









                                                                   CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "E"
                                                                                 FEDERATED UTILITY II
                                                                    INDIVIDUAL & GROUP PROSPECTUS - FUTURE RESERVE
                                                                              AVERAGE ANNUAL TOTAL RETURN
12/31/99





TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245

G:\accting\SEPARATE\GARCO\SEPACT2\SEC\[Fed1299.XLS]C





- --------------------------------------------------------------------------------------------------------------------------------
                    Accumulated           Unit Value    Accumulated
                       Units     Year of  For Annual  Units Deducted     Total                  Total    Surrender
 End of     Unit     Purchased    Admin   Admin Fee     For Annual       Accum     31-Dec-99    Accum      Charge    Surrender
   Qtr      Value    For $1,000    Fee         -$1.98    Admin Fee       Units    Unit Value    Value       Calc      Charge
- --------------------------------------------------------------------------------------------------------------------------------

     1998  1.731943      577.386    1998     1.731943          -1.143     576.243   1.736793    1,000.81 90 % X 9%       -81.07
  1997     1.541347      648.783  1997       1.541347          -1.285     646.355   1.736793    1,122.59 90 % X 9%       -90.93
  1996     1.234309      810.170  1996       1.234309          -1.604     806.138   1.736793    1,400.09 90 % X 8%      -100.81
  1995     1.122090      891.194  1995       1.122090          -1.765     885.397   1.736793    1,537.75 90 % X 7%       -96.88
Incept     1.000000    1,000.000   N/A       0.000000           0.000     994.203   1.736793    1,726.73 90 % X 5%       -77.70





                          ------------------------------
                            Initials         Date
                          ------------------------------
              Prepared by:
                          ------------------------------
              Approved by:
                          ------------------------------

                                              18-Apr-00
                                            11:55:30 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
- --------------------------------------------------------

       919.74       -1.98        917.76          -8.22%
     1,031.66       -1.98      1,029.68           1.47%
     1,299.28       -1.98      1,297.30           9.06%
     1,440.87       -1.98      1,438.89           9.52%
     1,649.03       -1.98      1,647.05          11.49%








                                                                    CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "E"
                                                                              CST - GOVERNMENT SECURITIES
                                                                         INDIVIDUAL AND GROUP - FUTURE RESERVE
                                                                              AVERAGE ANNUAL TOTAL RETURN
12/31/99




                                      TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                  G:\accting\SEPARATE\GARCO\SEPACT2\SEC\[Gov1299.XLS]A



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

                                              Unit Value      Accum
                         Accum                    For         Units
                         Units      Year of     Annual     (Deducted)     Total                  Total      Surrender
 End of      Unit      Purchased     Admin     Admin Fee   For Annual     Accum     31-Dec-99    Accum       Charge      Surrender
   Qtr       Value     For $1,000     Fee          -$1.98   Admin Fee     Units    Unit Value    Value        Calc         Charge
- ------------------------------------------------------------------------------------------------------------------------------------

  1998       1.318099      758.668    1998       1.318099        -1.502    757.166    1.267688     959.85   90 % X 9%         -77.75
  1997       1.248382      801.037    1997       1.248382        -1.586    797.949    1.267688   1,011.55   90 % X 9%         -81.94
  1996       1.169361      855.168    1996       1.169361        -1.693    850.387    1.267688   1,078.02   90 % X 8%         -77.62
  1995       1.154244      866.368    1995       1.154244        -1.715    859.871    1.267688   1,090.05   90 % X 7%         -68.67
  1994       0.997441    1,002.566    1994       0.997441        -1.985    994.084    1.267688   1,260.19   90 % X 5%         -56.71
Incept       1.000000    1,000.000    N/A        0.000000         0.000    991.518    1.267688   1,256.94   90 % X 3%         -33.94



               INITIALS       DATE
              --------------------------
 Prepared By:                              18-Apr-00
              --------------------------
 Approved By:                             11:57 AM
- -----------------------------------------------------




- -----------------------------------------------------
                           Total Accum    Average
 Total Accum               Value After     Annual
 Value After     Full       Deduction      Total
  Deduction    Surrender       For         Return
   For Surr      Admin      Admin Fee        n
    Charge        Fee         (ERV)     P(1+T) = ERV
- -----------------------------------------------------

       882.10       -1.98        880.12      -11.99%
       929.61       -1.98        927.63       -3.69%
     1,000.40       -1.98        998.42       -0.05%
     1,021.38       -1.98      1,019.40        0.48%
     1,203.48       -1.98      1,201.50        3.74%
     1,223.00       -1.98      1,221.02        3.74%
                                           Incep








                                                                   CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "E"
                                                                               INVESCO - HIGH YIELD FUND
                                                                    INDIVIDUAL & GROUP PROSPECTUS - FUTURE RESERVE
                                                                              AVERAGE ANNUAL TOTAL RETURN
12/31/99





TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245

G:\accting\SEPARATE\GARCO\SEPACT2\SEC\[Inv1299.XLS]A





- --------------------------------------------------------------------------------------------------------------------------------
                    Accumulated           Unit Value    Accumulated
                       Units     Year of  For Annual  Units Deducted     Total                  Total    Surrender
 End of     Unit     Purchased    Admin   Admin Fee     For Annual       Accum    31-Dec-99     Accum      Charge    Surrender
   Qtr      Value    For $1,000    Fee         -$1.98    Admin Fee       Units    Unit Value    Value       Calc      Charge
- --------------------------------------------------------------------------------------------------------------------------------

     1998  0.950601    1,051.966    1998     0.950601          -2.083   1,049.883   1.023611    1,074.67 90 % X 9%       -87.05
Incept     1.000000    1,000.000   N/A       0.000000           0.000     997.917   1.023611    1,021.48 90 % X 9%       -82.74


                          ------------------------------
                            Initials         Date
                          ------------------------------
              Prepared by:
                          ------------------------------
              Approved by:
                          ------------------------------

                                              18-Apr-00
                                            11:58:32 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
- --------------------------------------------------------

       987.62       -1.98        985.64          -1.44%
       938.74       -1.98        936.76          -3.83%

















                                                                   CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "E"
                                                                                INVESCO - EQUITY INCOME
                                                                    INDIVIDUAL & GROUP PROSPECTUS - FUTURE RESERVE
                                                                              AVERAGE ANNUAL TOTAL RETURN
12/31/99





TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245

G:\accting\SEPARATE\GARCO\SEPACT2\SEC\[Inv1299.XLS]B





- --------------------------------------------------------------------------------------------------------------------------------
                    Accumulated           Unit Value    Accumulated
                       Units     Year of  For Annual  Units Deducted     Total                  Total    Surrender
 End of     Unit     Purchased    Admin   Admin Fee     For Annual       Accum     31-Dec-99    Accum      Charge    Surrender
   Qtr      Value    For $1,000    Fee         -$1.98    Admin Fee       Units    Unit Value    Value       Calc      Charge
- --------------------------------------------------------------------------------------------------------------------------------

  1998     1.029287      971.546  1998       1.029287          -1.924     969.622   1.165618    1,130.21 90 % X 9%       -91.55
Incept     1.000000    1,000.000   N/A       0.000000           0.000     998.076   1.165618    1,163.38 90 % X 9%       -94.23




                          ------------------------------
                            Initials         Date
                          ------------------------------
              Prepared by:
                          ------------------------------
              Approved by:
                          ------------------------------

                                              18-Apr-00
                                            11:58:32 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
- --------------------------------------------------------

     1,038.66       -1.98      1,036.68           3.67%
     1,069.15       -1.98      1,067.17           3.97%















                                                                   CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "E"
                                                                                JANUS AGGRESSIVE GROWTH
                                                                    INDIVIDUAL & GROUP PROSPECTUS - FUTURE RESERVE
                                                                              AVERAGE ANNUAL TOTAL RETURN
12/31/99





TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245

G:\accting\SEPARATE\GARCO\SEPACT2\SEC\[Jan1299.XLS]A





- --------------------------------------------------------------------------------------------------------------------------------
                    Accumulated            Unit Value   Accumulated
                       Units     Year of   For Annual  Units Deducted   Total                  Total     Surrender
 End of     Unit     Purchased    Admin    Admin Fee    For Annual      Accum     31-Dec-99    Accum      Charge    Surrender  D
   Qtr      Value    For $1,000    Fee          -$1.98   Admin Fee      Units    Unit Value    Value       Calc       Charge
- --------------------------------------------------------------------------------------------------------------------------------

  1998     1.982620      504.383   1998       1.982620        -0.999     503.384    4.406952   2,218.39  90 % X 9%     -179.69
  1997     1.497524      667.769   1997       1.497524        -1.322     665.448    4.406952   2,932.60  90 % X 9%     -237.54
  1996     1.347927      741.880   1996       1.347927        -1.469     738.090    4.406952   3,252.73  90 % X 8%     -234.20
  1995     1.266394      789.644   1995       1.266394        -1.563     784.291    4.406952   3,456.33  90 % X 7%     -217.75
Incept     1.000000    1,000.000   N/A        0.000000         0.000     994.647    4.406952   4,383.36  90 % X 5%     -197.25



                          ------------------------------
                            Initials         Date
                          ------------------------------
              Prepared by:
                          ------------------------------
              Approved by:
                          ------------------------------

                                              18-Apr-00
                                            11:59:47 AM

- --------------------------------------------------------
Total Accum                Value after  Average Annual
Value after      Full     Deduction for  Total Return
eduction for   Surrender    Admin Fee           n
Surr Charge    Admin Fee      (ERV)      P(1+T) = ERV
- --------------------------------------------------------

     2,038.70       -1.98      2,036.72         103.67%
     2,695.06       -1.98      2,693.08          64.11%
     3,018.53       -1.98      3,016.55          44.49%
     3,238.58       -1.98      3,236.60          34.13%
     4,186.11       -1.98      4,184.13          36.63%












                                                                   CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "E"
                                                                                     JANUS GROWTH
                                                                    INDIVIDUAL & GROUP PROSPECTUS - FUTURE RESERVE
                                                                              AVERAGE ANNUAL TOTAL RETURN
12/31/99





TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245

G:\accting\SEPARATE\GARCO\SEPACT2\SEC\[Jan1299.XLS]B





- --------------------------------------------------------------------------------------------------------------------------------
                    Accumulated            Unit Value   Accumulated
                       Units     Year of   For Annual  Units Deducted   Total                  Total     Surrender
 End of     Unit     Purchased    Admin    Admin Fee    For Annual      Accum     31-Dec-99    Accum      Charge    Surrender  D
   Qtr      Value    For $1,000    Fee          -$1.98   Admin Fee      Units    Unit Value    Value       Calc       Charge
- --------------------------------------------------------------------------------------------------------------------------------

  1998     2.207852      452.929   1998       2.207852        -0.897     452.032    3.134816   1,417.04  90 % X 9%     -114.78
  1997     1.650431      605.902   1997       1.650431        -1.200     603.806    3.134816   1,892.82  90 % X 9%     -153.32
  1996     1.363534      733.388   1996       1.363534        -1.452     729.839    3.134816   2,287.91  90 % X 8%     -164.73
  1995     1.167465      856.557   1995       1.167465        -1.696     851.312    3.134816   2,668.71  90 % X 7%     -168.13
Incept     1.000000    1,000.000   N/A        0.000000         0.000     994.755    3.134816   3,118.38  90 % X 5%     -140.33

                          ------------------------------
                            Initials         Date
                          ------------------------------
              Prepared by:
                          ------------------------------
              Approved by:
                          ------------------------------

                                              18-Apr-00
                                            11:59:47 AM

- --------------------------------------------------------
Total Accum                Value after  Average Annual
Value after      Full     Deduction for  Total Return
eduction for   Surrender    Admin Fee           n
Surr Charge    Admin Fee      (ERV)      P(1+T) = ERV
- --------------------------------------------------------

     1,302.26       -1.98      1,300.28          30.03%
     1,739.50       -1.98      1,737.52          31.82%
     2,123.18       -1.98      2,121.20          28.49%
     2,500.58       -1.98      2,498.60          25.73%
     2,978.05       -1.98      2,976.07          26.85%






                                                                   CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "E"
                                                                                JANUS WORLDWIDE GROWTH
                                                                    INDIVIDUAL & GROUP PROSPECTUS - FUTURE RESERVE
                                                                              AVERAGE ANNUAL TOTAL RETURN
12/31/99





TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245

G:\accting\SEPARATE\GARCO\SEPACT2\SEC\[Jan1299.XLS]C





- -------------------------------------------------------------------------------------------------------------------------------
                    Accumulated            Unit Value   Accumulated
                       Units     Year of   For Annual  Units Deducted   Total                  Total     Surrender
 End of     Unit     Purchased    Admin    Admin Fee    For Annual      Accum     31-Dec-99    Accum      Charge    Surrender
   Qtr      Value    For $1,000    Fee          -$1.98   Admin Fee      Units    Unit Value    Value       Calc       Charge
- -------------------------------------------------------------------------------------------------------------------------------

  1998     2.359887      423.749   1998       2.359887        -0.839     422.910    3.826970   1,618.46  90 % X 9%     -131.10
  1997     1.856255      538.719   1997       1.856255        -1.067     536.813    3.826970   2,054.37  90 % X 9%     -166.40
  1996     1.541029      648.917   1996       1.541029        -1.285     645.726    3.826970   2,471.18  90 % X 8%     -177.92
  1995     1.211204      825.625   1995       1.211204        -1.635     820.800    3.826970   3,141.18  90 % X 7%     -197.89
Incept     1.000000    1,000.000   N/A        0.000000         0.000     995.175    3.826970   3,808.50  90 % X 5%     -171.38



                           ------------------------------
                             Initials         Date
                           ------------------------------
               Prepared by:
                           ------------------------------
               Approved by:
                           ------------------------------

                                               18-Apr-00
                                             11:59:47 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
- ---------------------------------------------------------

      1,487.36       -1.98      1,485.38          48.54%
      1,887.97       -1.98      1,885.99          37.33%
      2,293.26       -1.98      2,291.28          31.83%
      2,943.29       -1.98      2,941.31          30.96%
      3,637.12       -1.98      3,635.14          32.50%









                                                                  CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "E"
                                                                           LORD ABBETT - GROWTH AND INCOME
                                                                   INDIVIDUAL & GROUP PROSPECTUS - FUTURE RESERVE
                                                                             AVERAGE ANNUAL TOTAL RETURN
12/31/99





TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245

G:\accting\SEPARATE\GARCO\SEPACT2\SEC\[Lab1299.XLS]A





- ------------------------------------------------------------------------------------------------------------------------------
                    Accumulated           Unit Value   Accumulated
                       Units     Year of  For Annual  Units Deducted    Total                  Total    Surrender
 End of     Unit     Purchased    Admin   Admin Fee     For Annual      Accum    31-Dec-99     Accum      Charge   Surrender
   Qtr      Value    For $1,000    Fee         -$1.98   Admin Fee       Units    Unit Value    Value       Calc      Charge
- ------------------------------------------------------------------------------------------------------------------------------

  1998     1.004593      995.428  1998       1.004593         -1.971     993.457   1.156495    1,148.93 90 % X 9%      -93.06
Incept     1.000000    1,000.000   N/A       0.000000          0.000     998.029   1.156495    1,154.22 90 % X 9%      -93.49


                          ------------------------------
                            Initials         Date
                          ------------------------------
               Prepared by:
                          ------------------------------
               Approved by:
                          ------------------------------

                                              18-Apr-00
                                            12:00:58 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
- --------------------------------------------------------

      1,055.87      -1.98      1,053.89           5.39%
      1,060.73      -1.98      1,058.75           3.48%














                                                                   CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "E"
                                                                                    LAZARD - EQUITY
                                                                    INDIVIDUAL & GROUP PROSPECTUS - FUTURE RESERVE
                                                                              AVERAGE ANNUAL TOTAL RETURN
12/31/99





TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245

G:\accting\SEPARATE\GARCO\SEPACT2\SEC\[Laz1299.XLS]A





- --------------------------------------------------------------------------------------------------------------------------------
                    Accumulated           Unit Value    Accumulated
                       Units     Year of  For Annual  Units Deducted     Total                  Total    Surrender
 End of     Unit     Purchased    Admin   Admin Fee     For Annual       Accum    31-Dec-99     Accum      Charge    Surrender
   Qtr      Value    For $1,000    Fee         -$1.98    Admin Fee       Units    Unit Value    Value       Calc      Charge
- --------------------------------------------------------------------------------------------------------------------------------

  1998     1.055270      947.625  1998       1.055270          -1.876     945.749   1.125543    1,064.48 90 % X 9%       -86.22
Incept     1.000000    1,000.000   N/A       0.000000           0.000     998.124   1.125543    1,123.43 90 % X 9%       -91.00





                          ------------------------------
                            Initials         Date
                          ------------------------------
              Prepared by:
                          ------------------------------
              Approved by:
                          ------------------------------

                                              18-Apr-00
                                            12:03:24 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
- --------------------------------------------------------

       978.26       -1.98        976.28          -2.37%
     1,032.43       -1.98      1,030.45           1.81%












                                                                   CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "E"
                                                                                    LAZARD - SMALL
                                                                    INDIVIDUAL & GROUP PROSPECTUS - FUTURE RESERVE
                                                                              AVERAGE ANNUAL TOTAL RETURN
12/31/99





TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245

G:\accting\SEPARATE\GARCO\SEPACT2\SEC\[Laz1299.XLS]B





- --------------------------------------------------------------------------------------------------------------------------------
                    Accumulated           Unit Value    Accumulated
                       Units     Year of  For Annual  Units Deducted     Total                  Total    Surrender
 End of     Unit     Purchased    Admin   Admin Fee     For Annual       Accum     31-Dec-99    Accum      Charge    Surrender
   Qtr      Value    For $1,000    Fee         -$1.98    Admin Fee       Units    Unit Value    Value       Calc      Charge
- --------------------------------------------------------------------------------------------------------------------------------

  1998     0.855373    1,169.081  1998       0.855373          -2.315   1,166.766   0.886723    1,034.60 90 % X 9%       -83.80
Incept     1.000000    1,000.000   N/A       0.000000           0.000     997.685   0.886723      884.67 90 % X 9%       -71.66



                          ------------------------------
                            Initials         Date
                          ------------------------------
              Prepared by:
                          ------------------------------
              Approved by:
                          ------------------------------

                                              18-Apr-00
                                            12:03:24 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
- --------------------------------------------------------

       950.80       -1.98        948.82          -5.12%
       813.01       -1.98        811.03         -11.78%














                                                                  CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "E"
                                                                        MITCHELL HUTCHINS - GROWTH AND INCOME
                                                                   INDIVIDUAL & GROUP PROSPECTUS - FUTURE RESERVE
                                                                             AVERAGE ANNUAL TOTAL RETURN
12/31/99





TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245

G:\accting\SEPARATE\GARCO\SEPACT2\SEC\[Mh1299.XLS]A





- ------------------------------------------------------------------------------------------------------------------------------
                    Accumulated           Unit Value   Accumulated
                       Units     Year of  For Annual  Units Deducted    Total                  Total    Surrender
 End of     Unit     Purchased    Admin   Admin Fee     For Annual      Accum    31-Dec-99     Accum      Charge   Surrender
   Qtr      Value    For $1,000    Fee         -$1.98   Admin Fee       Units    Unit Value    Value       Calc      Charge
- ------------------------------------------------------------------------------------------------------------------------------

  1998     0.989814    1,010.291  1998       0.989814         -2.000     1008.29   1.076908    1,085.84 90 % X 9%      -87.95
Incept     1.000000    1,000.000   N/A       0.000000          0.000      998.00   1.076908    1,074.75 90 % X 9%      -87.05



                          ------------------------------
                            Initials         Date
                          ------------------------------
               Prepared by:
                          ------------------------------
               Approved by:
                          ------------------------------

                                              18-Apr-00
                                            12:04:39 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
- --------------------------------------------------------

        997.89      -1.98        995.91          -0.41%
        987.70      -1.98        985.72          -0.86%















                                                                  CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "E"
                                                                    NEUBERGER BERMAN - LIMITED MATURITY BOND FUND
                                                                   INDIVIDUAL & GROUP PROSPECTUS - FUTURE RESERVE
                                                                             AVERAGE ANNUAL TOTAL RETURN
12/31/99





TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245

G:\accting\SEPARATE\GARCO\SEPACT2\SEC\[Neu1299.XLS]A





- ------------------------------------------------------------------------------------------------------------------------------
                    Accumulated           Unit Value   Accumulated
                       Units     Year of  For Annual  Units Deducted    Total                  Total    Surrender
 End of     Unit     Purchased    Admin   Admin Fee     For Annual      Accum    31-Dec-99     Accum      Charge   Surrender
   Qtr      Value    For $1,000    Fee         -$1.98   Admin Fee       Units    Unit Value    Value       Calc      Charge
- ------------------------------------------------------------------------------------------------------------------------------

  1998     1.073805      931.268  1998       1.073805         -1.844     929.424   1.074523      998.69 90 % X 9%      -80.89
  1997     1.043140      958.644  1997       1.043140         -1.898     954.902   1.074523    1,026.06 90 % X 9%      -83.11
Incept     1.000000    1,000.000   N/A       0.000000          0.000     996.258   1.074523    1,070.50 90 % X 8%      -77.08



                          ------------------------------
                            Initials         Date
                          ------------------------------
               Prepared by:
                          ------------------------------
               Approved by:
                          ------------------------------

                                              18-Apr-00
                                            12:06:46 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
- --------------------------------------------------------

        917.80      -1.98        915.82          -8.42%
        942.95      -1.98        940.97          -3.00%
        993.42      -1.98        991.44          -0.32%









                                                                  CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "E"
                                                                          NEUBERGER BERMAN - PARTNERS FUND
                                                                   INDIVIDUAL & GROUP PROSPECTUS - FUTURE RESERVE
                                                                             AVERAGE ANNUAL TOTAL RETURN
12/31/99





TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245

G:\accting\SEPARATE\GARCO\SEPACT2\SEC\[Neu1299.XLS]B





- ------------------------------------------------------------------------------------------------------------------------------
                    Accumulated           Unit Value   Accumulated
                       Units     Year of  For Annual  Units Deducted    Total                  Total    Surrender
 End of     Unit     Purchased    Admin   Admin Fee     For Annual      Accum     31-Dec-99    Accum      Charge   Surrender
   Qtr      Value    For $1,000    Fee         -$1.98   Admin Fee       Units    Unit Value    Value       Calc      Charge
- ------------------------------------------------------------------------------------------------------------------------------

  1998     1.274108      784.863  1998       1.274108         -1.554     783.309   1.348993    1,056.68 90 % X 9%      -85.59
  1997     1.239881      806.529  1997       1.239881         -1.597     803.378   1.348993    1,083.75 90 % X 9%      -87.78
Incept     1.000000    1,000.000   N/A       0.000000          0.000     996.849   1.348993    1,344.74 90 % X 8%      -96.82





                          ------------------------------
                            Initials         Date
                          ------------------------------
               Prepared by:
                          ------------------------------
               Approved by:
                          ------------------------------

                                              18-Apr-00
                                            12:06:46 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
- --------------------------------------------------------

        971.09      -1.98        969.11          -3.09%
        995.97      -1.98        993.99          -0.30%
      1,247.92      -1.98      1,245.94           8.58%











                                                                    CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "E"
                                                                                      CST - EQUITY
                                                                         INDIVIDUAL AND GROUP - FUTURE RESERVE
                                                                              AVERAGE ANNUAL TOTAL RETURN
12/31/99




TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245

G:\accting\SEPARATE\GARCO\SEPACT2\SEC\[St1299.XLS]A



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

                                            Unit Value      Accum
                        Accum                  For          Units
                        Units     Year of     Annual      (Deducted)      Total                  Total     Surrender
 End of      Unit     Purchased    Admin    Admin Fee     For Annual      Accum    31-Dec-99     Accum      Charge     Surrender
   Qtr      Value     For $1,000    Fee          -$1.98   Admin Fee       Units    Unit Value    Value       Calc       Charge
- ----------------------------------------------------------------------------------------------------------------------------------

  1998      2.763812      361.819   1998       2.763812         -0.716     361.103   4.068452    1,469.13  90 % X 9%      -119.00
  1997      2.424118      412.521   1997       2.424118         -0.817     410.988   4.068452    1,672.08  90 % X 9%      -135.44
  1996      2.071274      482.795   1996       2.071274         -0.956     480.306   4.068452    1,954.10  90 % X 8%      -140.70
  1995      1.448804      690.224   1995       1.448804         -1.367     686.368   4.068452    2,792.46  90 % X 7%      -175.92
  1994      1.077853      927.770   1994       1.077853         -1.837     922.077   4.068452    3,751.43  90 % X 5%      -168.81
Incept      1.000000    1,000.000   N/A        0.000000          0.000     994.307   4.068452    4,045.29  90 % X 3%      -109.22



              INITIALS        DATE
             ---------------------------
Prepared By:                                 18-Apr-00
             ---------------------------
Approved By:                                  12:07 PM
             ---------------------------




- -------------------------------------------------------
                          Total Accum      Average
Total Accum               Value After       Annual
Value After     Full       Deduction        Total
 Deduction    Surrender       For           Return
  For Surr      Admin      Admin Fee          n
   Charge        Fee         (ERV)       P(1+T) = ERV
- -------------------------------------------------------

    1,350.13       -1.98       1,348.15         34.82%
    1,536.64       -1.98       1,534.66         23.88%
    1,813.40       -1.98       1,811.42         21.90%
    2,616.54       -1.98       2,614.56         27.16%
    3,582.62       -1.98       3,580.64         29.06%
    3,936.07       -1.98       3,934.09         28.66%









                                                                   CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "E"
                                                                            STRONG - MID CAP GROWTH FUND II
                                                                    INDIVIDUAL & GROUP PROSPECTUS - FUTURE RESERVE
                                                                              AVERAGE ANNUAL TOTAL RETURN
12/31/99





TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245

G:\accting\SEPARATE\GARCO\SEPACT2\SEC\[Strg1299.XLS]A





- --------------------------------------------------------------------------------------------------------------------------------
                    Accumulated           Unit Value    Accumulated
                       Units     Year of  For Annual  Units Deducted     Total                  Total    Surrender
 End of     Unit     Purchased    Admin   Admin Fee     For Annual       Accum    31-Dec-99     Accum      Charge    Surrender
   Qtr      Value    For $1,000    Fee         -$1.98    Admin Fee       Units    Unit Value    Value       Calc      Charge
- --------------------------------------------------------------------------------------------------------------------------------

  1998     1.611675      620.472  1998       1.611675          -1.229     619.243   3.017741    1,868.72 90 % X 9%      -151.37
  1997     1.270148      787.310  1997       1.270148          -1.559     784.523   3.017741    2,367.49 90 % X 9%      -191.77
Incept     1.000000    1,000.000   N/A       0.000000           0.000     997.213   3.017741    3,009.33 90 % X 8%      -216.67



                          ------------------------------
                            Initials         Date
                          ------------------------------
              Prepared by:
                          ------------------------------
              Approved by:
                          ------------------------------

                                              18-Apr-00
                                            12:09:23 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
- --------------------------------------------------------

     1,717.35       -1.98      1,715.37          71.54%
     2,175.72       -1.98      2,173.74          47.44%
     2,792.66       -1.98      2,790.68          46.85%













                                                                   CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "E"
                                                                             STRONG - OPPORTUNITY FUND II
                                                                    INDIVIDUAL & GROUP PROSPECTUS - FUTURE RESERVE
                                                                              AVERAGE ANNUAL TOTAL RETURN
12/31/99





TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245

G:\accting\SEPARATE\GARCO\SEPACT2\SEC\[Strg1299.XLS]B





- --------------------------------------------------------------------------------------------------------------------------------
                    Accumulated           Unit Value    Accumulated
                       Units     Year of  For Annual  Units Deducted     Total                  Total    Surrender
 End of     Unit     Purchased    Admin   Admin Fee     For Annual       Accum     31-Dec-99    Accum      Charge    Surrender
   Qtr      Value    For $1,000    Fee         -$1.98    Admin Fee       Units    Unit Value    Value       Calc      Charge
- --------------------------------------------------------------------------------------------------------------------------------

  1998     1.377011      726.211  1998       1.377011          -1.438     724.773   1.831885    1,327.70 90 % X 9%      -107.54
  1997     1.229863      813.099  1997       1.229863          -1.610     810.051   1.831885    1,483.92 90 % X 9%      -120.20
Incept     1.000000    1,000.000   N/A       0.000000           0.000     996.952   1.831885    1,826.30 90 % X 8%      -131.49




                          ------------------------------
                            Initials         Date
                          ------------------------------
              Prepared by:
                          ------------------------------
              Approved by:
                          ------------------------------

                                              18-Apr-00
                                            12:09:23 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
- --------------------------------------------------------

     1,220.16       -1.98      1,218.18          21.82%
     1,363.72       -1.98      1,361.74          16.69%
     1,694.81       -1.98      1,692.83          21.78%












                                                                   CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "E"
                                                                                  VAN ECK HARD ASSETS
                                                                    INDIVIDUAL & GROUP PROSPECTUS - FUTURE RESERVE
                                                                              AVERAGE ANNUAL TOTAL RETURN
12/31/1999





TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245

C:\ELINK\FILING\[Van1299.XLS]A





- --------------------------------------------------------------------------------------------------------------------------------
                    Accumulated           Unit Value    Accumulated
                       Units     Year of  For Annual  Units Deducted     Total                  Total    Surrender
 End of     Unit     Purchased    Admin   Admin Fee     For Annual       Accum     31-Dec-99    Accum      Charge    Surrender
   Qtr      Value    For $1,000    Fee         -$1.98    Admin Fee       Units    Unit Value    Value       Calc      Charge
- --------------------------------------------------------------------------------------------------------------------------------

  1998     0.828049    1,207.658  1998       0.828049          -2.391   1,205.267   0.988034    1,190.84 90 % X 9%       -96.46
  1997     1.215736      822.547  1997       1.215736          -1.629     818.527   0.988034      808.73 90 % X 9%       -65.51
  1996     1.253925      797.496  1996       1.253925          -1.579     791.897   0.988034      782.42 90 % X 8%       -56.33
  1995     1.077158      928.369  1995       1.077158          -1.838     920.932   0.988034      909.91 90 % X 7%       -57.32
Incept     1.000000    1,000.000   N/A       0.000000           0.000     992.563   0.988034      980.69 90 % X 5%       -44.13





                          ------------------------------
                            Initials         Date
                          ------------------------------
              Prepared by:
                          ------------------------------
              Approved by:
                          ------------------------------

                                              18-Apr-00
                                            03:07:59 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
- --------------------------------------------------------

     1,094.38       -1.98      1,092.40           9.24%
       743.22       -1.98        741.24         -13.90%
       726.09       -1.98        724.11         -10.20%
       852.59       -1.98        850.61          -3.96%
       936.56       -1.98        934.58          -1.46%












                                                                   CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "E"
                                                                                VAN ECK WORLDWIDE BOND
                                                                    INDIVIDUAL & GROUP PROSPECTUS - FUTURE RESERVE
                                                                              AVERAGE ANNUAL TOTAL RETURN
12/31/1999





TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245

C:\ELINK\FILING\[Van1299.XLS]B





- --------------------------------------------------------------------------------------------------------------------------------
                    Accumulated           Unit Value    Accumulated
                       Units     Year of  For Annual  Units Deducted     Total                  Total    Surrender
 End of     Unit     Purchased    Admin   Admin Fee     For Annual       Accum    31-Dec-99     Accum      Charge    Surrender
   Qtr      Value    For $1,000    Fee         -$1.98    Admin Fee       Units    Unit Value    Value       Calc      Charge
- --------------------------------------------------------------------------------------------------------------------------------

  1998     1.155392      865.507  1998       1.155392          -1.714     863.793   1.050195      907.15 90 % X 9%       -73.48
  1997     1.039146      962.329  1997       1.039146          -1.905     958.710   1.050195    1,006.83 90 % X 9%       -81.55
  1996     1.029224      971.606  1996       1.029224          -1.924     966.063   1.050195    1,014.55 90 % X 8%       -73.05
  1995     1.018153      982.171  1995       1.018153          -1.945     974.683   1.050195    1,023.61 90 % X 7%       -64.49
Incept     1.000000    1,000.000   N/A       0.000000           0.000     992.512   1.050195    1,042.33 90 % X 5%       -46.90





                          ------------------------------
                            Initials         Date
                          ------------------------------
              Prepared by:
                          ------------------------------
              Approved by:
                          ------------------------------

                                              18-Apr-00
                                            03:07:59 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
- --------------------------------------------------------

       833.67       -1.98        831.69         -16.83%
       925.28       -1.98        923.30          -3.91%
       941.50       -1.98        939.52          -2.06%
       959.12       -1.98        957.14          -1.09%
       995.43       -1.98        993.45          -0.14%






                                                                   CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "E"
                                                                          VAN ECK WORLDWIDE EMERGING MARKETS
                                                                    INDIVIDUAL & GROUP PROSPECTUS - FUTURE RESERVE
                                                                              AVERAGE ANNUAL TOTAL RETURN
12/31/1999





TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245

C:\ELINK\FILING\[Van1299.XLS]C





- --------------------------------------------------------------------------------------------------------------------------------
                    Accumulated           Unit Value    Accumulated
                       Units     Year of  For Annual  Units Deducted     Total                  Total    Surrender
 End of     Unit     Purchased    Admin   Admin Fee     For Annual       Accum     31-Dec-99    Accum      Charge    Surrender
   Qtr      Value    For $1,000    Fee         -$1.98    Admin Fee       Units    Unit Value    Value       Calc      Charge
- --------------------------------------------------------------------------------------------------------------------------------

  1998     0.642969    1,555.285  1998       0.642969          -3.079   1,552.206   1.269899    1,971.14 90 % X 9%      -159.66
  1997     0.990151    1,009.947  1997       0.990151          -2.000   1,004.868   1.269899    1,276.08 90 % X 9%      -103.36
  1996      1.13594      880.328  1996        1.13594          -1.743     873.506   1.269899    1,109.26 90 % X 8%       -79.87
  Incep    1.000000    1,000.000   N/A       0.000000           0.000     993.178   1.269899    1,261.24 90 % X 7%       -79.46




                          ------------------------------
                            Initials         Date
                          ------------------------------
              Prepared by:
                          ------------------------------
              Approved by:
                          ------------------------------

                                              18-Apr-00
                                            03:07:59 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
- --------------------------------------------------------

     1,811.48       -1.98      1,809.50          80.95%
     1,172.72       -1.98      1,170.74           8.20%
     1,029.39       -1.98      1,027.41           0.91%
     1,181.78       -1.98      1,179.80           4.61%











                                                             CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "E"
                                                                           VAN ECK REAL ESTATE
                                                              INDIVIDUAL & GROUP PROSPECTUS - FUTURE RESERVE
                                                                       AVERAGE ANNUAL TOTAL RETURN
12/31/1999


                                                                                                                                  -

                                                                                                                                  -
TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245
                                                                                                                                  -
C:\ELINK\FILING\[Van1299.XLS]D
                                                                                                                                  -




- -----------------------------------------------------------------------------------------------------------------------------------
                   Accumulated         Unit Value   Accumulated                                                        Total Accuml
                      Units    Year of For Annual  Units Deducted  Total                 Total    Surrender            Value after
 End of     Unit    Purchased   Admin   Admin Fee   For Annual     Accum     31-Dec-99   Accum     Charge   Surrender  Deduction f
   Qtr     Value   For $1,000    Fee        -$1.98   Admin Fee     Units    Unit Value   Value      Calc      Charge   Surr Charge
- -----------------------------------------------------------------------------------------------------------------------------------

  1998    0.851446   1,174.473  1998      0.851446        -2.325  1,172.148   0.822657     964.28 90 % X 9%     -78.11     886.17
  Incep   1.000000   1,000.000   N/A      0.000000         0.000    997.675   0.822657     820.74 90 % X 9%     -66.48     754.26




              --------------------------
                Initials       Date
              --------------------------
Prepared by:
              --------------------------
Approved by:
              --------------------------

                               18-Apr-00
                             03:07:59 PM

- ----------------------------------------
              Value after  Average Annua
    Full      Deduction forTotal Return
orSurrender    Admin Fee          n
  Admin Fee      (ERV)     P(1+T) = ERV
- ----------------------------------------

        -1.98       884.19       -11.58%
        -1.98       752.28       -15.66%

</TABLE>




<TABLE>
<CAPTION>
                                                                    CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "E"
                                                                                     CST - BALANCED
                                                                         INDIVIDUAL AND GROUP - FUTURE RESERVE
                                                                              AVERAGE ANNUAL TOTAL RETURN
12/31/99




                                      TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245

G:\accting\SEPARATE\GARCO\SEPACT2\SEC\[Aa1299X.XLS]A



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

                                              Unit Value     Accum
                         Accum                   For         Units
                         Units      Year of     Annual     (Deducted)     Total                  Total     Surrender
 End of      Unit      Purchased     Admin    Admin Fee    For Annual     Accum    31-Dec-99     Accum       Charge     Surrender
   Qtr       Value     For $1,000     Fee                  Admin Fee      Units   Unit Value     Value        Calc        Charge
- ------------------------------------------------------------------------------------------------------------------------------------

<S>          <C>           <C>        <C>       <C>               <C>     <C>        <C>         <C>       <C>    <C>
  1998       2.147855      465.581    1998      2.147855          0.000   465.581    2.771503    1,290.36  90 % X 9%
  1997       1.973445      506.728    1997      1.973445          0.000   506.728    2.771503    1,404.40  90 % X 9%
  1996       1.698128      588.884    1996      1.698128          0.000   588.884    2.771503    1,632.09  90 % X 8%
  1995       1.342379      744.946    1995      1.342379          0.000   744.946    2.771503    2,064.62  90 % X 7%
  1994       1.035219      965.979    1994      1.035219          0.000   965.979    2.771503    2,677.21  90 % X 5%
Incept       1.000000    1,000.000    N/A       0.000000          0.000 1,000.000    2.771503    2,771.50  90 % X 3%


              INITIALS       DATE
             -------------------------
Prepared By:                               18-Apr-00
- --------------------------------------
            Approved By:                 11:44 AM
             -------------------------




- -----------------------------------------------------
                         Total Accum     Average
Total Accum              Value After      Annual
Value After     Full      Deduction       Total
 Deduction    Surrender      For          Return
  For Surr      Admin     Admin Fee         n
   Charge        Fee        (ERV)      P(1+T) = ERV
- -----------------------------------------------------

    <C>             <C>      <C>              <C>
    1,290.36        0.00     1,290.36         29.04%
    1,404.40        0.00     1,404.40         18.51%
    1,632.09        0.00     1,632.09         17.74%
    2,064.62        0.00     2,064.62         19.87%
    2,677.21        0.00     2,677.21         21.77%
    2,771.50        0.00     2,771.50         20.63%
                                          Incep




                                                                   CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "E"
                                                                            ALGER AMERICAN LEVERAGED ALLCAP
                                                                    INDIVIDUAL & GROUP PROSPECTUS - FUTURE RESERVE
                                                                              AVERAGE ANNUAL TOTAL RETURN
12/31/1999





TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245

G:\accting\SEPARATE\GARCO\SEPACT2\SEC\[Alg1299X.XLS]A





- --------------------------------------------------------------------------------------------------------------------------------
                    Accumulated           Unit Value    Accumulated
                       Units     Year of  For Annual  Units Deducted     Total                  Total    Surrender
 End of     Unit     Purchased    Admin   Admin Fee     For Annual       Accum     31-Dec-99    Accum      Charge    Surrender
   Qtr      Value    For $1,000    Fee                   Admin Fee       Units    Unit Value    Value       Calc      Charge
- --------------------------------------------------------------------------------------------------------------------------------

     1998  2.856798      350.042    1998     2.856798           0.000     350.042    5.01625    1,755.90 90 % X 9%
  1997     1.835511      544.807  1997       1.835511           0.000     544.807    5.01625    2,732.89 90 % X 9%
  1996     1.555302      642.962  1996       1.555302           0.000     642.962    5.01625    3,225.26 90 % X 8%
  1995     1.407908      710.274  1995       1.407908           0.000     710.274    5.01625    3,562.91 90 % X 7%
  Incep    1.000000    1,000.000   N/A       0.000000                   1,000.000    5.01625    5,016.25 90 % X 5%




              --------------------------
                            Initials         Date
              --------------------------
              Prepared by:
              --------------------------
              Approved by:
              --------------------------

                                              18-Apr-00
                                            11:46:14 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
- --------------------------------------------------------

     1,755.90        0.00      1,755.90          75.59%
     2,732.89        0.00      2,732.89          65.31%
     3,225.26        0.00      3,225.26          47.75%
     3,562.91        0.00      3,562.91          37.39%
     5,016.25        0.00      5,016.25          42.14%











                                                                   CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "E"
                                                                          ALGER AMERICAN SMALL CAPITALIZATION
                                                                    INDIVIDUAL & GROUP PROSPECTUS - FUTURE RESERVE
                                                                              AVERAGE ANNUAL TOTAL RETURN
12/31/1999





TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245

G:\accting\SEPARATE\GARCO\SEPACT2\SEC\[Alg1299X.XLS]B





- --------------------------------------------------------------------------------------------------------------------------------
                    Accumulated           Unit Value    Accumulated
                       Units     Year of  For Annual  Units Deducted     Total                  Total    Surrender
 End of     Unit     Purchased    Admin   Admin Fee     For Annual       Accum    31-Dec-99     Accum      Charge    Surrender
   Qtr      Value    For $1,000    Fee          $0.00    Admin Fee       Units    Unit Value    Value       Calc      Charge
- --------------------------------------------------------------------------------------------------------------------------------

     1998  1.566862      638.218    1998     1.566862           0.000     638.218    2.21594    1,414.25 90 % X 9%
  1997     1.375354      727.086  1997       1.375354           0.000     727.086    2.21594    1,611.18 90 % X 9%
  1996     1.252107      798.654  1996       1.252107           0.000     798.654    2.21594    1,769.77 90 % X 8%
  1995     1.218931      820.391  1995       1.218931           0.000     820.391    2.21594    1,817.94 90 % X 7%
  Incep    1.000000    1,000.000   N/A       0.000000                   1,000.000    2.21594    2,215.94 90 % X 5%



              --------------------------
               Initials       Date
              --------------------------
Prepared by:
              --------------------------
Approved by:
              --------------------------

                                              18-Apr-00
                                            11:46:14 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
- --------------------------------------------------------

     1,414.25        0.00      1,414.25          41.43%
     1,611.18        0.00      1,611.18          26.93%
     1,769.77        0.00      1,769.77          20.96%
     1,817.94        0.00      1,817.94          16.12%
     2,215.94        0.00      2,215.94          18.95%











                                                                   CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "E"
                                                                                 ALGER AMERICAN GROWTH
                                                                    INDIVIDUAL & GROUP PROSPECTUS - FUTURE RESERVE
                                                                              AVERAGE ANNUAL TOTAL RETURN
12/31/1999





TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245

G:\accting\SEPARATE\GARCO\SEPACT2\SEC\[Alg1299X.XLS]C





- --------------------------------------------------------------------------------------------------------------------------------
                    Accumulated           Unit Value    Accumulated
                       Units     Year of  For Annual  Units Deducted     Total                  Total    Surrender
 End of     Unit     Purchased    Admin   Admin Fee     For Annual       Accum     31-Dec-99    Accum      Charge    Surrender
   Qtr      Value    For $1,000    Fee          $0.00    Admin Fee       Units    Unit Value    Value       Calc      Charge
- --------------------------------------------------------------------------------------------------------------------------------

     1998   1.88941      529.266    1998      1.88941           0.000     529.266   2.491860    1,318.86 90 % X 9%
  1997     1.293971      772.815  1997       1.293971           0.000     772.815   2.491860    1,925.75 90 % X 9%
  1996     1.043521      958.294  1996       1.043521           0.000     958.294   2.491860    2,387.93 90 % X 8%
  Incep    1.000000    1,000.000   N/A       0.000000                   1,000.000   2.491860    2,491.86 90 % X 7%




              --------------------------
               Initials       Date
              --------------------------
Prepared by:
              --------------------------
Approved by:
              --------------------------

                                              18-Apr-00
                                            11:46:14 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
- --------------------------------------------------------

     1,318.86        0.00      1,318.86          31.89%
     1,925.75        0.00      1,925.75          38.77%
     2,387.93        0.00      2,387.93          33.66%
     2,491.86        0.00      2,491.86          28.24%












                                                                   CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "E"
                                                                             ALGER AMERICAN MIDCAP GROWTH
                                                                    INDIVIDUAL & GROUP PROSPECTUS - FUTURE RESERVE
                                                                              AVERAGE ANNUAL TOTAL RETURN
12/31/1999





TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245

G:\accting\SEPARATE\GARCO\SEPACT2\SEC\[Alg1299X.XLS]D





- --------------------------------------------------------------------------------------------------------------------------------
                    Accumulated           Unit Value    Accumulated
                       Units     Year of  For Annual  Units Deducted     Total                  Total    Surrender
 End of     Unit     Purchased    Admin   Admin Fee     For Annual       Accum     31-Dec-99    Accum      Charge    Surrender
   Qtr      Value    For $1,000    Fee          $0.00    Admin Fee       Units    Unit Value    Value       Calc      Charge
- --------------------------------------------------------------------------------------------------------------------------------

     1998  1.437775      695.519    1998     1.437775           0.000     695.519   1.869335    1,300.16 90 % X 9%
  1997     1.118979      893.672  1997       1.118979           0.000     893.672   1.869335    1,670.57 90 % X 9%
  1996     0.986695    1,013.484  1996       0.986695           0.000   1,013.484   1.869335    1,894.54 90 % X 8%
  Incep    1.000000    1,000.000   N/A       0.000000                   1,000.000   1.869335    1,869.34 90 % X 7%


              --------------------------
               Initials       Date
              --------------------------
Prepared by:
              --------------------------
Approved by:
              --------------------------

                                              18-Apr-00
                                            11:46:14 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
- --------------------------------------------------------

     1,300.16        0.00      1,300.16          30.02%
     1,670.57        0.00      1,670.57          29.25%
     1,894.54        0.00      1,894.54          23.74%
     1,869.34        0.00      1,869.34          18.58%














                                                                   CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "E"
                                                                         AMERICAN CENTURY - INTERNATIONAL FUND
                                                                    INDIVIDUAL & GROUP PROSPECTUS - FUTURE RESERVE
                                                                              AVERAGE ANNUAL TOTAL RETURN
12/31/99





TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245

G:\accting\SEPARATE\GARCO\SEPACT2\SEC\[Am1299X.XLS]A





- --------------------------------------------------------------------------------------------------------------------------------
                    Accumulated           Unit Value    Accumulated
                       Units     Year of  For Annual  Units Deducted     Total                  Total    Surrender
 End of     Unit     Purchased    Admin   Admin Fee     For Annual       Accum    31-Dec-99     Accum      Charge    Surrender
   Qtr      Value    For $1,000    Fee                   Admin Fee       Units    Unit Value    Value       Calc      Charge
- --------------------------------------------------------------------------------------------------------------------------------

1998       1.279955      781.277    1998     1.279955           0.000     781.277   2.070551    1,617.67 90 % X 9%
1997       1.092954      914.952    1997     1.092954           0.000     914.952   2.070551    1,894.45 90 % X 9%
Incept     1.000000    1,000.000   N/A       0.000000           0.000   1,000.000   2.070551    2,070.55 90 % X 8%



                          ------------------------------
                            Initials         Date
                          ------------------------------
              Prepared by:
                          ------------------------------
              Approved by:
                          ------------------------------

                                              18-Apr-00
                                            11:48:12 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
- --------------------------------------------------------

     1,617.67        0.00      1,617.67          61.77%
     1,894.45        0.00      1,894.45          37.64%
     2,070.55        0.00      2,070.55          31.32%













                                                                   CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "E"
                                                                             AMERICAN CENTURY - VALUE FUND
                                                                    INDIVIDUAL & GROUP PROSPECTUS - FUTURE RESERVE
                                                                              AVERAGE ANNUAL TOTAL RETURN
12/31/99





TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245

G:\accting\SEPARATE\GARCO\SEPACT2\SEC\[Am1299X.XLS]B





- --------------------------------------------------------------------------------------------------------------------------------
                    Accumulated           Unit Value    Accumulated
                       Units     Year of  For Annual  Units Deducted     Total                  Total    Surrender
 End of     Unit     Purchased    Admin   Admin Fee     For Annual       Accum     31-Dec-99    Accum      Charge    Surrender
   Qtr      Value    For $1,000    Fee          $0.00    Admin Fee       Units    Unit Value    Value       Calc      Charge
- --------------------------------------------------------------------------------------------------------------------------------

1998       1.267116      789.194    1998     1.267116           0.000     789.194   1.238881      977.72 90 % X 9%
1997       1.225987      815.669    1997     1.225987           0.000     815.669   1.238881    1,010.52 90 % X 9%
Incept     1.000000    1,000.000   N/A       0.000000           0.000   1,000.000   1.238881    1,238.88 90 % X 8%




                          ------------------------------
                            Initials         Date
                          ------------------------------
              Prepared by:
                          ------------------------------
              Approved by:
                          ------------------------------

                                              18-Apr-00
                                            11:48:12 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
- --------------------------------------------------------

       977.72        0.00        977.72          -2.23%
     1,010.52        0.00      1,010.52           0.52%
     1,238.88        0.00      1,238.88           8.35%













                                                            CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "E"
                                                                  AMERICAN CENTURY - INCOME AND GROWTH
                                                             INDIVIDUAL & GROUP PROSPECTUS - FUTURE RESERVE
                                                                       AVERAGE ANNUAL TOTAL RETURN
12/31/99





TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245

G:\accting\SEPARATE\GARCO\SEPACT2\SEC\[Am1299X.XLS]C





- -----------------------------------------------------------------------------------------------------------------------------------
                    Accumulated          Unit Value  Accumulated                                                       Total Accum
                      Units     Year of  For Annual Units Deducted Total               Total    Surrender              Value after
 End of     Unit    Purchased    Admin   Admin Fee   For Annual    Accum   31-Dec-99   Accum     Charge     Surrender  Deduction fo
  Qtr      Value    For $1,000    Fee         $0.00   Admin Fee    Units   Unit Value  Value      Calc       Charge    Surr Charge
- -----------------------------------------------------------------------------------------------------------------------------------


    1998   1.081920    924.283      1998   1.081920         0.000  924.283  1.259139  1,163.80  90 % X 9%                 1,163.80
Incept     1.000000  1,000.000    N/A      0.000000         0.000 1,000.000 1.259139  1,259.14  90 % X 9%                 1,259.14





             --------------------------
               Initials       Date
             --------------------------
Prepared by:
             --------------------------
Approved by:
             --------------------------

                             18-Apr-00
                           11:48:12 AM

- ---------------------------------------
             Value after  Average Annual
    Full     Deduction forTotal Return
rSurrender    Admin Fee         n
 Admin Fee      (ERV)     P(1+T) = ERV
- ---------------------------------------


        0.00     1,163.80       16.38%
        0.00     1,259.14       14.79%








                                                                    CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "E"
                                                                                   CST - FIXED INCOME
                                                                         INDIVIDUAL AND GROUP - FUTURE RESERVE
                                                                              AVERAGE ANNUAL TOTAL RETURN
12/31/99




                                      TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245

G:\accting\SEPARATE\GARCO\SEPACT2\SEC\[Bd1299X.XLS]A



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

                                             Unit Value      Accum
                         Accum                   For         Units
                         Units      Year of    Annual      (Deducted)     Total                   Total     Surrender
 End of      Unit      Purchased     Admin    Admin Fee    For Annual     Accum    31-Dec-99      Accum       Charge     Surrender
   Qtr       Value     For $1,000     Fee          $0.00   Admin Fee      Units    Unit Value     Value        Calc        Charge
- ------------------------------------------------------------------------------------------------------------------------------------

  1998       1.369208      730.349   1998       1.369208          0.000   730.349     1.344927      982.27  90 % X 9%
  1997       1.307768      764.662   1997       1.307768          0.000   764.662     1.344927    1,028.41  90 % X 9%
  1996       1.206516      828.833   1996       1.206516          0.000   828.833     1.344927    1,114.72  90 % X 8%
  1995       1.165727      857.834   1995       1.165727          0.000   857.834     1.344927    1,153.72  90 % X 7%
  1994       0.999698    1,000.302   1994       0.999698          0.000 1,000.302     1.344927    1,345.33  90 % X 5%
Incept       1.000000    1,000.000    N/A       0.000000          0.000 1,000.000     1.344927    1,344.93  90 % X 3%




                INITIALS      DATE
 --------------------------------------
             Prepared By:                18-Apr-00
 --------------------------------------
             Approved By:                11:49 AM
               ------------------------




- -----------------------------------------------------
                          Total Accum     Average
  Total Accum             Value After     Annual
  Value After     Full     Deduction       Total
   Deduction   Surrender      For         Return
   For Surr      Admin     Admin Fee         n
    Charge        Fee        (ERV)     P(1+T) = ERV
- -----------------------------------------------------

        982.27       0.00       982.27        -1.77%
      1,028.41       0.00     1,028.41         1.41%
      1,114.72       0.00     1,114.72         3.69%
      1,153.72       0.00     1,153.72         3.64%
      1,345.33       0.00     1,345.33         6.11%
      1,344.93       0.00     1,344.93         5.60%






                                                                   CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "E"
                                                                                BERGER IPT GROWTH FUND
                                                                    INDIVIDUAL & GROUP PROSPECTUS - FUTURE RESERVE
                                                                              AVERAGE ANNUAL TOTAL RETURN
 12/31/99





TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245

G:\accting\SEPARATE\GARCO\SEPACT2\SEC\[Ber1299X.XLS]A





- --------------------------------------------------------------------------------------------------------------------------------
                      Accumulated           Unit Value   Accumulated
                         Units    Year of   For Annual  Units Deducted   Total                  Total    Surrender
  End of      Unit     Purchased   Admin    Admin Fee    For Annual      Accum    31-Dec-99     Accum      Charge    Surrender
    Qtr       Value   For $1,000    Fee           $0.00   Admin Fee      Units    Unit Value    Value       Calc      Charge
- --------------------------------------------------------------------------------------------------------------------------------

       1998  1.324112     755.223     1998     1.324112         0.000     755.223   1.947260    1,470.62 90 % X 9%
   1997      1.154662     866.054   1997       1.154662         0.000     866.054   1.947260    1,686.43 90 % X 9%
   1996      1.029280     971.553   1996       1.029280         0.000     971.553   1.947260    1,891.87 90 % X 8%
   Incep     1.000000   1,000.000   N/A        0.000000         0.000   1,000.000   1.947260    1,947.26 90 % X 7%




                          ------------------------------
                            Initials         Date
                          ------------------------------
              Prepared by:
                          ------------------------------
              Approved by:
                          ------------------------------

                                              18-Apr-00
                                            11:51:20 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
- --------------------------------------------------------

     1,470.62        0.00      1,470.62          47.06%
     1,686.43        0.00      1,686.43          29.86%
     1,891.87        0.00      1,891.87          23.68%
     1,947.26        0.00      1,947.26          19.91%









                                                                   CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "E"
                                                                           BERGER IPT GROWTH AND INCOME FUND
                                                                    INDIVIDUAL & GROUP PROSPECTUS - FUTURE RESERVE
                                                                              AVERAGE ANNUAL TOTAL RETURN
12/31/99





TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245

G:\accting\SEPARATE\GARCO\SEPACT2\SEC\[Ber1299X.XLS]B





- -------------------------------------------------------------------------------------------------------------------------------
                    Accumulated            Unit Value   Accumulated
                       Units     Year of   For Annual  Units Deducted   Total                  Total     Surrender
 End of     Unit     Purchased    Admin    Admin Fee    For Annual      Accum      31-Dec-99   Accum      Charge    Surrender
   Qtr      Value    For $1,000    Fee           $0.00   Admin Fee      Units    Unit Value    Value       Calc       Charge
- -------------------------------------------------------------------------------------------------------------------------------

     1998  1.677071      596.278     1998     1.677071         0.000     596.278    2.630360   1,568.43  90 % X 9%
  1997     1.360249      735.160   1997       1.360249         0.000     735.160    2.630360   1,933.74  90 % X 9%
  1996     1.103582      906.140   1996       1.103582         0.000     906.140    2.630360   2,383.47  90 % X 8%
  Incep    1.000000    1,000.000   N/A        0.000000         0.000   1,000.000    2.630360   2,630.36  90 % X 7%





                           ------------------------------
                             Initials         Date
                           ------------------------------
               Prepared by:
                           ------------------------------
               Approved by:
                           ------------------------------

                                               18-Apr-00
                                             11:51:20 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
- ---------------------------------------------------------

      1,568.43        0.00      1,568.43          56.84%
      1,933.74        0.00      1,933.74          39.06%
      2,383.47        0.00      2,383.47          33.58%
      2,630.36        0.00      2,630.36          30.14%








                                                                   CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "E"
                                                                               BERGER IPT SMALL COMPANY
                                                                    INDIVIDUAL & GROUP PROSPECTUS - FUTURE RESERVE
                                                                              AVERAGE ANNUAL TOTAL RETURN
12/31/99





TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245

G:\accting\SEPARATE\GARCO\SEPACT2\SEC\[Ber1299X.XLS]C





- -------------------------------------------------------------------------------------------------------------------------------
                    Accumulated            Unit Value   Accumulated
                       Units     Year of   For Annual  Units Deducted   Total                  Total     Surrender
 End of     Unit     Purchased    Admin    Admin Fee    For Annual      Accum      31-Dec-99   Accum      Charge    Surrender
   Qtr      Value    For $1,000    Fee           $0.00   Admin Fee      Units    Unit Value    Value       Calc       Charge
- -------------------------------------------------------------------------------------------------------------------------------

     1998  1.183412      845.014     1998     1.183412         0.000     845.014    2.234216   1,887.94  90 % X 9%
  1997     1.178105      848.821   1997       1.178105         0.000     848.821    2.234216   1,896.45  90 % X 9%
  1996     0.984692    1,015.546   1996       0.984692         0.000   1,015.546    2.234216   2,268.95  90 % X 8%
  Incep    1.000000    1,000.000   N/A        0.000000         0.000   1,000.000    2.234216   2,234.22  90 % X 7%



                           ------------------------------
                             Initials         Date
                           ------------------------------
               Prepared by:
                           ------------------------------
               Approved by:
                           ------------------------------

                                               18-Apr-00
                                             11:51:20 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
- ---------------------------------------------------------

      1,887.94        0.00      1,887.94          88.79%
      1,896.45        0.00      1,896.45          37.71%
      2,268.95        0.00      2,268.95          31.40%
      2,234.22        0.00      2,234.22          24.48%









                                                                   CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "E"
                                                                             BERGER IPT BIAM INTERNATIONAL
                                                                    INDIVIDUAL & GROUP PROSPECTUS - FUTURE RESERVE
                                                                              AVERAGE ANNUAL TOTAL RETURN
12/31/99





TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245

G:\accting\SEPARATE\GARCO\SEPACT2\SEC\[Ber1299X.XLS]D





- ------------------------------------------------------------------------------------------------------------------------------
                    Accumulated            Unit Value   Accumulated
                       Units     Year of   For Annual  Units Deducted   Total                  Total     Surrender
 End of     Unit     Purchased    Admin    Admin Fee    For Annual      Accum      31-Dec-99   Accum      Charge    Surrender
   Qtr      Value    For $1,000    Fee           $0.00   Admin Fee      Units    Unit Value    Value       Calc       Charge
- ------------------------------------------------------------------------------------------------------------------------------

     1998  1.110669      900.358     1998     1.110669         0.000     900.358    1.439253   1,295.84  90 % X 9%
  1997     0.969881    1,031.054   1997       0.969881         0.000   1,031.054    1.439253   1,483.95  90 % X 9%
  Incep    1.000000    1,000.000   N/A        0.000000         0.000   1,000.000    1.439253   1,439.25  90 % X 8%


                            ------------------------------
                              Initials         Date
                            ------------------------------
                Prepared by:
                            ------------------------------
                Approved by:
                            ------------------------------

                                                18-Apr-00
                                              11:51:20 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
- ----------------------------------------------------------

       1,295.84        0.00      1,295.84          29.58%
       1,483.95        0.00      1,483.95          21.82%
       1,439.25        0.00      1,439.25          14.61%
















                                                                    CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "E"
                                                                                  DREYFUS STOCK INDEX
                                                                     INDIVIDUAL & GROUP PROSPECTUS - FUTURE RESERVE
                                                                              AVERAGE ANNUAL TOTAL RETURN
 12/31/99





TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245

G:\accting\SEPARATE\GARCO\SEPACT2\SEC\[Dry1299X.XLS]A





- --------------------------------------------------------------------------------------------------------------------------------
                     Accumulated            Unit Value   Accumulated
                        Units     Year of   For Annual  Units Deducted    Total                  Total    Surrender
  End of     Unit     Purchased    Admin    Admin Fee     For Annual      Accum    31-Dec-99     Accum      Charge    Surrender
   Qtr       Value    For $1,000    Fee           $0.00   Admin Fee       Units    Unit Value    Value       Calc      Charge
- --------------------------------------------------------------------------------------------------------------------------------

      1998  2.318443      431.324     1998     2.318443          0.000     431.324   2.757290    1,189.29 90 % X 9%
   1997     1.833764      545.326   1997       1.833764          0.000     545.326   2.757290    1,503.62 90 % X 9%
   1996     1.398634      714.983   1996       1.398634          0.000     714.983   2.757290    1,971.42 90 % X 8%
   1995     1.157620      863.841   1995       1.157620          0.000     863.841   2.757290    2,381.86 90 % X 7%
Incept      1.000000    1,000.000   N/A        0.000000          0.000   1,000.000   2.757290    2,757.29 90 % X 5%




                           ------------------------------
                             Initials         Date
                           ------------------------------
               Prepared by:
                           ------------------------------
               Approved by:
                           ------------------------------

                                               18-Apr-00
                                             11:52:48 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
- ---------------------------------------------------------

      1,189.29        0.00      1,189.29          18.93%
      1,503.62        0.00      1,503.62          22.62%
      1,971.42        0.00      1,971.42          25.39%
      2,381.86        0.00      2,381.86          24.23%
      2,757.29        0.00      2,757.29          24.75%












                                                                   CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "E"
                                                                          DREYFUS SOCIALLY RESPONSIBLE GROWTH
                                                                    INDIVIDUAL & GROUP PROSPECTUS - FUTURE RESERVE
                                                                              AVERAGE ANNUAL TOTAL RETURN
12/31/99





TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245

G:\accting\SEPARATE\GARCO\SEPACT2\SEC\[Dry1299X.XLS]B





- --------------------------------------------------------------------------------------------------------------------------------
                    Accumulated           Unit Value    Accumulated
                       Units     Year of  For Annual  Units Deducted     Total                  Total    Surrender
 End of     Unit     Purchased    Admin   Admin Fee     For Annual       Accum     31-Dec-99    Accum      Charge    Surrender
   Qtr      Value    For $1,000    Fee          $0.00    Admin Fee       Units    Unit Value    Value       Calc      Charge
- --------------------------------------------------------------------------------------------------------------------------------

     1998  2.268331      440.853    1998     2.268331           0.000     440.853   2.909651    1,282.73 90 % X 9%
  1997     1.777912      562.458  1997       1.777912           0.000     562.458   2.909651    1,636.56 90 % X 9%
  1996     1.404343      712.077  1996       1.404343           0.000     712.077   2.909651    2,071.90 90 % X 8%
  1995     1.174867      851.160  1995       1.174867           0.000     851.160   2.909651    2,476.58 90 % X 7%
Incept     1.000000    1,000.000   N/A       0.000000           0.000   1,000.000   2.909651    2,909.65 90 % X 5%


                          ------------------------------
                            Initials         Date
                          ------------------------------
              Prepared by:
                          ------------------------------
              Approved by:
                          ------------------------------

                                              18-Apr-00
                                            11:52:48 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
- --------------------------------------------------------

     1,282.73        0.00      1,282.73          28.27%
     1,636.56        0.00      1,636.56          27.93%
     2,071.90        0.00      2,071.90          27.48%
     2,476.58        0.00      2,476.58          25.45%
     2,909.65        0.00      2,909.65          26.22%










                                                                 CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "E"
                                                                             DREYFUS DISCIPLINED STOCK
                                                                  INDIVIDUAL & GROUP PROSPECTUS - FUTURE RESERVE
                                                                            AVERAGE ANNUAL TOTAL RETURN
12/31/99





TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245

G:\accting\SEPARATE\GARCO\SEPACT2\SEC\[Dry1299X.XLS]C





- --------------------------------------------------------------------------------------------------------------------------------
                     Accumulated          Unit Value   Accumulated
                        Units     Year of For Annual  Units Deducted  Total                  Total     Surrender
 End of      Unit     Purchased    Admin   Admin Fee   For Annual     Accum      31-Dec-99   Accum       Charge     Surrender
   Qtr      Value     For $1,000    Fee         $0.00   Admin Fee     Units    Unit Value    Value        Calc        Charge
- --------------------------------------------------------------------------------------------------------------------------------

     1998   1.071933      932.894    1998    1.071933         0.000    932.894    1.252051   1,168.03  90 % X 9%
Incept      1.000000    1,000.000   N/A      0.000000         0.000  1,000.000    1.252051   1,252.05  90 % X 9%




                         ---------------------------
                           Initials       Date
                         ---------------------------
             Prepared by:
                         ---------------------------
             Approved by:
                         ---------------------------

                                          18-Apr-00
                                        11:52:48 AM

- ----------------------------------------------------
Total Accum              Value after  Average Annual
Value after     Full     Deduction forTotal Return
Deduction for Surrender   Admin Fee          n
Surr Charge   Admin Fee     (ERV)     P(1+T) = ERV
- ----------------------------------------------------

    1,168.03        0.00     1,168.03        16.80%
    1,252.05        0.00     1,252.05        14.40%










                                                                   CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "E"
                                                                             DREYFUS INTERNATIONAL VALUE
                                                                    INDIVIDUAL & GROUP PROSPECTUS - FUTURE RESERVE
                                                                             AVERAGE ANNUAL TOTAL RETURN
12/31/99





TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245

G:\accting\SEPARATE\GARCO\SEPACT2\SEC\[Dry1299X.XLS]D





- --------------------------------------------------------------------------------------------------------------------------------
                     Accumulated          Unit Value    Accumulated
                        Units    Year of  For Annual   Units Deducted  Total                  Total    Surrender
 End of      Unit     Purchased   Admin    Admin Fee    For Annual     Accum     31-Dec-99    Accum      Charge     Surrender
   Qtr      Value    For $1,000    Fee           $0.00   Admin Fee     Units    Unit Value    Value       Calc       Charge
- --------------------------------------------------------------------------------------------------------------------------------

     1998   0.941707   1,061.901    1998      0.941707         0.000  1,061.901   1.186966    1,260.44 90 % X 9%
Incept      1.000000   1,000.000   N/A        0.000000         0.000  1,000.000   1.186966    1,186.97 90 % X 9%


                           ----------------------------
                             Initials        Date
                           ----------------------------
             Prepared by:
                           ----------------------------
             Approved by:
                           ----------------------------

                                             18-Apr-00
                                           11:52:48 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
- -------------------------------------------------------

    1,260.44          0.00      1,260.44        26.04%
    1,186.97          0.00      1,186.97        10.80%













                                                                   CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "E"
                                                                             FEDERATED HIGH INCOME BOND II
                                                                    INDIVIDUAL & GROUP PROSPECTUS - FUTURE RESERVE
                                                                              AVERAGE ANNUAL TOTAL RETURN
12/31/99





TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245

G:\accting\SEPARATE\GARCO\SEPACT2\SEC\[Fed1299X.XLS]A





- --------------------------------------------------------------------------------------------------------------------------------
                    Accumulated           Unit Value    Accumulated
                       Units     Year of  For Annual  Units Deducted     Total                  Total    Surrender
 End of     Unit     Purchased    Admin   Admin Fee     For Annual       Accum    31-Dec-99     Accum      Charge    Surrender
   Qtr      Value    For $1,000    Fee          $0.00    Admin Fee       Units    Unit Value    Value       Calc      Charge
- --------------------------------------------------------------------------------------------------------------------------------

     1998  1.366573      731.757    1998     1.366573           0.000     731.757   1.378642    1,008.83 90 % X 9%
  1997     1.349419      741.060  1997       1.349419           0.000     741.060   1.378642    1,021.66 90 % X 9%
  1996     1.202161      831.835  1996       1.202161           0.000     831.835   1.378642    1,146.80 90 % X 8%
  1995     1.066579      937.577  1995       1.066579           0.000     937.577   1.378642    1,292.58 90 % X 7%
Incept     1.000000    1,000.000   N/A       0.000000           0.000   1,000.000   1.378642    1,378.64 90 % X 5%


                          ------------------------------
                            Initials         Date
                          ------------------------------
              Prepared by:
                          ------------------------------
              Approved by:
                          ------------------------------

                                              18-Apr-00
                                            11:55:15 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
- --------------------------------------------------------

     1,008.83        0.00      1,008.83           0.88%
     1,021.66        0.00      1,021.66           1.08%
     1,146.80        0.00      1,146.80           4.67%
     1,292.58        0.00      1,292.58           6.63%
     1,378.64        0.00      1,378.64           7.25%








                                                                   CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "E"
                                                                           FEDERATED INTERNATIONAL EQUITY II
                                                                    INDIVIDUAL & GROUP PROSPECTUS - FUTURE RESERVE
                                                                              AVERAGE ANNUAL TOTAL RETURN
12/31/99





TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245

G:\accting\SEPARATE\GARCO\SEPACT2\SEC\[Fed1299X.XLS]B





- --------------------------------------------------------------------------------------------------------------------------------
                    Accumulated           Unit Value    Accumulated
                       Units     Year of  For Annual  Units Deducted     Total                  Total    Surrender
 End of     Unit     Purchased    Admin   Admin Fee     For Annual       Accum     31-Dec-99    Accum      Charge    Surrender
   Qtr      Value    For $1,000    Fee          $0.00    Admin Fee       Units    Unit Value    Value       Calc      Charge
- --------------------------------------------------------------------------------------------------------------------------------

     1998  1.471681      679.495    1998     1.471681           0.000     679.495   2.683147    1,823.18 90 % X 9%
  1997     1.188469      841.419  1997       1.188469           0.000     841.419   2.683147    2,257.65 90 % X 9%
  1996     1.094819      913.393  1996       1.094819           0.000     913.393   2.683147    2,450.77 90 % X 8%
  1995     1.025080      975.534  1995       1.025080           0.000     975.534   2.683147    2,617.50 90 % X 7%
Incept     1.000000    1,000.000   N/A       0.000000           0.000   1,000.000   2.683147    2,683.15 90 % X 5%





                          ------------------------------
                            Initials         Date
                          ------------------------------
              Prepared by:
                          ------------------------------
              Approved by:
                          ------------------------------

                                              18-Apr-00
                                            11:55:15 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
- --------------------------------------------------------

     1,823.18        0.00      1,823.18          82.32%
     2,257.65        0.00      2,257.65          50.25%
     2,450.77        0.00      2,450.77          34.82%
     2,617.50        0.00      2,617.50          27.20%
     2,683.15        0.00      2,683.15          24.01%








                                                                   CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "E"
                                                                                 FEDERATED UTILITY II
                                                                    INDIVIDUAL & GROUP PROSPECTUS - FUTURE RESERVE
                                                                              AVERAGE ANNUAL TOTAL RETURN
12/31/99





TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245

G:\accting\SEPARATE\GARCO\SEPACT2\SEC\[Fed1299X.XLS]C





- --------------------------------------------------------------------------------------------------------------------------------
                    Accumulated           Unit Value    Accumulated
                       Units     Year of  For Annual  Units Deducted     Total                  Total    Surrender
 End of     Unit     Purchased    Admin   Admin Fee     For Annual       Accum     31-Dec-99    Accum      Charge    Surrender
   Qtr      Value    For $1,000    Fee          $0.00    Admin Fee       Units    Unit Value    Value       Calc      Charge
- --------------------------------------------------------------------------------------------------------------------------------

     1998  1.731943      577.386    1998     1.731943           0.000     577.386   1.736793    1,002.80 90 % X 9%
  1997     1.541347      648.783  1997       1.541347           0.000     648.783   1.736793    1,126.80 90 % X 9%
  1996     1.234309      810.170  1996       1.234309           0.000     810.170   1.736793    1,407.10 90 % X 8%
  1995     1.122090      891.194  1995       1.122090           0.000     891.194   1.736793    1,547.82 90 % X 7%
Incept     1.000000    1,000.000   N/A       0.000000           0.000   1,000.000   1.736793    1,736.79 90 % X 5%



                          ------------------------------
                            Initials         Date
                          ------------------------------
              Prepared by:
                          ------------------------------
              Approved by:
                          ------------------------------

                                              18-Apr-00
                                            11:55:15 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
- --------------------------------------------------------

     1,002.80        0.00      1,002.80           0.28%
     1,126.80        0.00      1,126.80           6.15%
     1,407.10        0.00      1,407.10          12.06%
     1,547.82        0.00      1,547.82          11.54%
     1,736.79        0.00      1,736.79          12.79%






                                                                    CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "E"
                                                                              CST - GOVERNMENT SECURITIES
                                                                         INDIVIDUAL AND GROUP - FUTURE RESERVE
                                                                              AVERAGE ANNUAL TOTAL RETURN
12/31/99




                                      TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                 G:\accting\SEPARATE\GARCO\SEPACT2\SEC\[Gov1299X.XLS]A



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

                                              Unit Value      Accum
                         Accum                    For         Units
                         Units      Year of     Annual     (Deducted)     Total                  Total      Surrender
 End of      Unit      Purchased     Admin     Admin Fee   For Annual     Accum     31-Dec-99    Accum       Charge      Surrender
   Qtr       Value     For $1,000     Fee                   Admin Fee     Units    Unit Value    Value        Calc         Charge
- ------------------------------------------------------------------------------------------------------------------------------------

  1998       1.318099      758.668    1998       1.318099         0.000    758.668    1.267688     961.75   90 % X 9%
  1997       1.248382      801.037    1997       1.248382         0.000    801.037    1.267688   1,015.46   90 % X 9%
  1996       1.169361      855.168    1996       1.169361         0.000    855.168    1.267688   1,084.09   90 % X 8%
  1995       1.154244      866.368    1995       1.154244         0.000    866.368    1.267688   1,098.28   90 % X 7%
  1994       0.997441    1,002.566    1994       0.997441         0.000  1,002.566    1.267688   1,270.94   90 % X 5%
Incept       1.000000    1,000.000    N/A        0.000000         0.000  1,000.000    1.267688   1,267.69   90 % X 3%




               INITIALS       DATE
              --------------------------
 Prepared By:                              18-Apr-00
              --------------------------
 Approved By:                             11:56 AM
- -----------------------------------------------------




- -----------------------------------------------------
                           Total Accum    Average
 Total Accum               Value After     Annual
 Value After     Full       Deduction      Total
  Deduction    Surrender       For         Return
   For Surr      Admin      Admin Fee        n
    Charge        Fee         (ERV)     P(1+T) = ERV
- -----------------------------------------------------

       961.75        0.00        961.75       -3.83%
     1,015.46        0.00      1,015.46        0.77%
     1,084.09        0.00      1,084.09        2.73%
     1,098.28        0.00      1,098.28        2.37%
     1,270.94        0.00      1,270.94        4.91%
     1,267.69        0.00      1,267.69        4.46%
                                           Incep






                                                                   CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "E"
                                                                               INVESCO - HIGH YIELD FUND
                                                                    INDIVIDUAL & GROUP PROSPECTUS - FUTURE RESERVE
                                                                              AVERAGE ANNUAL TOTAL RETURN
12/31/99





TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245

G:\accting\SEPARATE\GARCO\SEPACT2\SEC\[Inv1299X.XLS]A





- --------------------------------------------------------------------------------------------------------------------------------
                    Accumulated           Unit Value    Accumulated
                       Units     Year of  For Annual  Units Deducted     Total                  Total    Surrender
 End of     Unit     Purchased    Admin   Admin Fee     For Annual       Accum    31-Dec-99     Accum      Charge    Surrender
   Qtr      Value    For $1,000    Fee          $0.00    Admin Fee       Units    Unit Value    Value       Calc      Charge
- --------------------------------------------------------------------------------------------------------------------------------

     1998  0.950601    1,051.966    1998     0.950601           0.000   1,051.966   1.023611    1,076.80 90 % X 9%
Incept     1.000000    1,000.000   N/A       0.000000           0.000   1,000.000   1.023611    1,023.61 90 % X 9%



                          ------------------------------
                            Initials         Date
                          ------------------------------
              Prepared by:
                          ------------------------------
              Approved by:
                          ------------------------------

                                              18-Apr-00
                                            11:58:13 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
- --------------------------------------------------------

     1,076.80        0.00      1,076.80           7.68%
     1,023.61        0.00      1,023.61           1.41%














                                                                   CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "E"
                                                                                INVESCO - EQUITY INCOME
                                                                    INDIVIDUAL & GROUP PROSPECTUS - FUTURE RESERVE
                                                                              AVERAGE ANNUAL TOTAL RETURN
12/31/99





TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245

G:\accting\SEPARATE\GARCO\SEPACT2\SEC\[Inv1299X.XLS]B





- --------------------------------------------------------------------------------------------------------------------------------
                    Accumulated           Unit Value    Accumulated
                       Units     Year of  For Annual  Units Deducted     Total                  Total    Surrender
 End of     Unit     Purchased    Admin   Admin Fee     For Annual       Accum     31-Dec-99    Accum      Charge    Surrender
   Qtr      Value    For $1,000    Fee          $0.00    Admin Fee       Units    Unit Value    Value       Calc      Charge
- --------------------------------------------------------------------------------------------------------------------------------

  1998     1.029287      971.546  1998       1.029287           0.000     971.546   1.165618    1,132.45 90 % X 9%
Incept     1.000000    1,000.000   N/A       0.000000           0.000   1,000.000   1.165618    1,165.62 90 % X 9%




                          ------------------------------
                            Initials         Date
                          ------------------------------
              Prepared by:
                          ------------------------------
              Approved by:
                          ------------------------------

                                              18-Apr-00
                                            11:58:13 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
- --------------------------------------------------------

     1,132.45        0.00      1,132.45          13.25%
     1,165.62        0.00      1,165.62           9.61%










                                                                   CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "E"
                                                                                JANUS AGGRESSIVE GROWTH
                                                                    INDIVIDUAL & GROUP PROSPECTUS - FUTURE RESERVE
                                                                              AVERAGE ANNUAL TOTAL RETURN
12/31/99





TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245

G:\accting\SEPARATE\GARCO\SEPACT2\SEC\[Jan1299X.XLS]A





- -------------------------------------------------------------------------------------------------------------------------------
                    Accumulated            Unit Value   Accumulated
                       Units     Year of   For Annual  Units Deducted   Total                  Total     Surrender
 End of     Unit     Purchased    Admin    Admin Fee    For Annual      Accum     31-Dec-99    Accum      Charge    Surrender
   Qtr      Value    For $1,000    Fee           $0.00   Admin Fee      Units    Unit Value    Value       Calc       Charge
- -------------------------------------------------------------------------------------------------------------------------------

  1998     1.982620      504.383   1998       1.982620         0.000     504.383    4.406952   2,222.79  90 % X 9%
  1997     1.497524      667.769   1997       1.497524         0.000     667.769    4.406952   2,942.83  90 % X 9%
  1996     1.347927      741.880   1996       1.347927         0.000     741.880    4.406952   3,269.43  90 % X 8%
  1995     1.266394      789.644   1995       1.266394         0.000     789.644    4.406952   3,479.92  90 % X 7%
Incept     1.000000    1,000.000   N/A        0.000000         0.000   1,000.000    4.406952   4,406.95  90 % X 5%






                           ------------------------------
                             Initials         Date
                           ------------------------------
               Prepared by:
                           ------------------------------
               Approved by:
                           ------------------------------

                                               18-Apr-00
                                             11:59:30 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
- ---------------------------------------------------------

      2,222.79        0.00      2,222.79         122.28%
      2,942.83        0.00      2,942.83          71.55%
      3,269.43        0.00      3,269.43          48.42%
      3,479.92        0.00      3,479.92          36.58%
      4,406.95        0.00      4,406.95          38.18%



                                                                   CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "E"
                                                                                     JANUS GROWTH
                                                                    INDIVIDUAL & GROUP PROSPECTUS - FUTURE RESERVE
                                                                              AVERAGE ANNUAL TOTAL RETURN
12/31/99





TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245

G:\accting\SEPARATE\GARCO\SEPACT2\SEC\[Jan1299X.XLS]B





- -------------------------------------------------------------------------------------------------------------------------------
                    Accumulated            Unit Value   Accumulated
                       Units     Year of   For Annual  Units Deducted   Total                  Total     Surrender
 End of     Unit     Purchased    Admin    Admin Fee    For Annual      Accum     31-Dec-99    Accum      Charge    Surrender
   Qtr      Value    For $1,000    Fee           $0.00   Admin Fee      Units    Unit Value    Value       Calc       Charge
- -------------------------------------------------------------------------------------------------------------------------------

  1998     2.207852      452.929   1998       2.207852         0.000     452.929    3.134816   1,419.85  90 % X 9%
  1997     1.650431      605.902   1997       1.650431         0.000     605.902    3.134816   1,899.39  90 % X 9%
  1996     1.363534      733.388   1996       1.363534         0.000     733.388    3.134816   2,299.04  90 % X 8%
  1995     1.167465      856.557   1995       1.167465         0.000     856.557    3.134816   2,685.15  90 % X 7%
Incept     1.000000    1,000.000   N/A        0.000000         0.000   1,000.000    3.134816   3,134.82  90 % X 5%




                           ------------------------------
                             Initials         Date
                           ------------------------------
               Prepared by:
                           ------------------------------
               Approved by:
                           ------------------------------

                                               18-Apr-00
                                             11:59:30 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
- ---------------------------------------------------------

      1,419.85        0.00      1,419.85          41.99%
      1,899.39        0.00      1,899.39          37.82%
      2,299.04        0.00      2,299.04          31.98%
      2,685.15        0.00      2,685.15          28.01%
      3,134.82        0.00      3,134.82          28.29%







                                                                   CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "E"
                                                                                JANUS WORLDWIDE GROWTH
                                                                    INDIVIDUAL & GROUP PROSPECTUS - FUTURE RESERVE
                                                                              AVERAGE ANNUAL TOTAL RETURN
12/31/99





TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245

G:\accting\SEPARATE\GARCO\SEPACT2\SEC\[Jan1299X.XLS]C





- -------------------------------------------------------------------------------------------------------------------------------
                    Accumulated            Unit Value   Accumulated
                       Units     Year of   For Annual  Units Deducted   Total                  Total     Surrender
 End of     Unit     Purchased    Admin    Admin Fee    For Annual      Accum     31-Dec-99    Accum      Charge    Surrender
   Qtr      Value    For $1,000    Fee           $0.00   Admin Fee      Units    Unit Value    Value       Calc       Charge
- -------------------------------------------------------------------------------------------------------------------------------

  1998     2.359887      423.749   1998       2.359887         0.000     423.749    3.826970   1,621.67  90 % X 9%
  1997     1.856255      538.719   1997       1.856255         0.000     538.719    3.826970   2,061.66  90 % X 9%
  1996     1.541029      648.917   1996       1.541029         0.000     648.917    3.826970   2,483.39  90 % X 8%
  1995     1.211204      825.625   1995       1.211204         0.000     825.625    3.826970   3,159.64  90 % X 7%
Incept     1.000000    1,000.000   N/A        0.000000         0.000   1,000.000    3.826970   3,826.97  90 % X 5%



                           ------------------------------
                             Initials         Date
                           ------------------------------
               Prepared by:
                           ------------------------------
               Approved by:
                           ------------------------------

                                               18-Apr-00
                                             11:59:30 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
- ---------------------------------------------------------

      1,621.67        0.00      1,621.67          62.17%
      2,061.66        0.00      2,061.66          43.58%
      2,483.39        0.00      2,483.39          35.42%
      3,159.64        0.00      3,159.64          33.32%
      3,826.97        0.00      3,826.97          34.00%










                                                                  CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "E"
                                                                           LORD ABBETT - GROWTH AND INCOME
                                                                   INDIVIDUAL & GROUP PROSPECTUS - FUTURE RESERVE
                                                                             AVERAGE ANNUAL TOTAL RETURN
12/31/99





TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245

G:\accting\SEPARATE\GARCO\SEPACT2\SEC\[Lab1299X.XLS]A





- ------------------------------------------------------------------------------------------------------------------------------
                    Accumulated           Unit Value   Accumulated
                       Units     Year of  For Annual  Units Deducted    Total                  Total    Surrender
 End of     Unit     Purchased    Admin   Admin Fee     For Annual      Accum    31-Dec-99     Accum      Charge   Surrender
   Qtr      Value    For $1,000    Fee          $0.00   Admin Fee       Units    Unit Value    Value       Calc      Charge
- ------------------------------------------------------------------------------------------------------------------------------

  1998     1.004593      995.428  1998       1.004593          0.000     995.428   1.156495    1,151.21 90 % X 9%
Incept     1.000000    1,000.000   N/A       0.000000          0.000   1,000.000   1.156495    1,156.50 90 % X 9%



                          ------------------------------
                            Initials         Date
                          ------------------------------
               Prepared by:
                          ------------------------------
               Approved by:
                          ------------------------------

                                              18-Apr-00
                                            12:00:43 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
- --------------------------------------------------------

      1,151.21       0.00      1,151.21          15.12%
      1,156.50       0.00      1,156.50           9.09%











                                                                   CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "E"
                                                                                    LAZARD - EQUITY
                                                                    INDIVIDUAL & GROUP PROSPECTUS - FUTURE RESERVE
                                                                              AVERAGE ANNUAL TOTAL RETURN
12/31/99





TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245

G:\accting\SEPARATE\GARCO\SEPACT2\SEC\[Laz1299X.XLS]A





- --------------------------------------------------------------------------------------------------------------------------------
                    Accumulated           Unit Value    Accumulated
                       Units     Year of  For Annual  Units Deducted     Total                  Total    Surrender
 End of     Unit     Purchased    Admin   Admin Fee     For Annual       Accum    31-Dec-99     Accum      Charge    Surrender
   Qtr      Value    For $1,000    Fee          $0.00    Admin Fee       Units    Unit Value    Value       Calc      Charge
- --------------------------------------------------------------------------------------------------------------------------------

  1998     1.055270      947.625  1998       1.055270           0.000     947.625   1.125543    1,066.59 90 % X 9%
Incept     1.000000    1,000.000   N/A       0.000000           0.000   1,000.000   1.125543    1,125.54 90 % X 9%



                          ------------------------------
                            Initials         Date
                          ------------------------------
              Prepared by:
                          ------------------------------
              Approved by:
                          ------------------------------

                                              18-Apr-00
                                            12:03:04 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%
     1,125.54        0.00      1,125.54           7.33%












                                                                   CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "E"
                                                                                    LAZARD - SMALL
                                                                    INDIVIDUAL & GROUP PROSPECTUS - FUTURE RESERVE
                                                                              AVERAGE ANNUAL TOTAL RETURN
12/31/99





TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245

G:\accting\SEPARATE\GARCO\SEPACT2\SEC\[Laz1299X.XLS]B





- --------------------------------------------------------------------------------------------------------------------------------
                    Accumulated           Unit Value    Accumulated
                       Units     Year of  For Annual  Units Deducted     Total                  Total    Surrender
 End of     Unit     Purchased    Admin   Admin Fee     For Annual       Accum     31-Dec-99    Accum      Charge    Surrender
   Qtr      Value    For $1,000    Fee          $0.00    Admin Fee       Units    Unit Value    Value       Calc      Charge
- --------------------------------------------------------------------------------------------------------------------------------

  1998     0.855373    1,169.081  1998       0.855373           0.000   1,169.081   0.886723    1,036.65 90 % X 9%
Incept     1.000000    1,000.000   N/A       0.000000           0.000   1,000.000   0.886723      886.72 90 % X 9%




                          ------------------------------
                            Initials         Date
                          ------------------------------
              Prepared by:
                          ------------------------------
              Approved by:
                          ------------------------------

                                              18-Apr-00
                                            12:03:04 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%
       886.72        0.00        886.72          -6.94%













                                                                  CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "E"
                                                                        MITCHELL HUTCHINS - GROWTH AND INCOME
                                                                   INDIVIDUAL & GROUP PROSPECTUS - FUTURE RESERVE
                                                                             AVERAGE ANNUAL TOTAL RETURN
12/31/99





TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245

G:\accting\SEPARATE\GARCO\SEPACT2\SEC\[Mh1299X.XLS]A





- ------------------------------------------------------------------------------------------------------------------------------
                    Accumulated           Unit Value   Accumulated
                       Units     Year of  For Annual  Units Deducted    Total                  Total    Surrender
 End of     Unit     Purchased    Admin   Admin Fee     For Annual      Accum    31-Dec-99     Accum      Charge   Surrender
   Qtr      Value    For $1,000    Fee          $0.00   Admin Fee       Units    Unit Value    Value       Calc      Charge
- ------------------------------------------------------------------------------------------------------------------------------

  1998     0.989814    1,010.291  1998       0.989814          0.000     1010.29   1.076908    1,087.99 90 % X 9%
Incept     1.000000    1,000.000   N/A       0.000000          0.000     1000.00   1.076908    1,076.91 90 % X 9%


                          ------------------------------
                            Initials         Date
                          ------------------------------
               Prepared by:
                          ------------------------------
               Approved by:
                          ------------------------------

                                              18-Apr-00
                                            12:04:23 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%
      1,076.91       0.00      1,076.91           4.53%















                                                                  CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "E"
                                                                    NEUBERGER BERMAN - LIMITED MATURITY BOND FUND
                                                                   INDIVIDUAL & GROUP PROSPECTUS - FUTURE RESERVE
                                                                             AVERAGE ANNUAL TOTAL RETURN
12/31/99





TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245

G:\accting\SEPARATE\GARCO\SEPACT2\SEC\[Neu1299X.XLS]A





- ------------------------------------------------------------------------------------------------------------------------------
                    Accumulated           Unit Value   Accumulated
                       Units     Year of  For Annual  Units Deducted    Total                  Total    Surrender
 End of     Unit     Purchased    Admin   Admin Fee     For Annual      Accum    31-Dec-99     Accum      Charge   Surrender
   Qtr      Value    For $1,000    Fee          $0.00   Admin Fee       Units    Unit Value    Value       Calc      Charge
- ------------------------------------------------------------------------------------------------------------------------------

  1998     1.073805      931.268  1998       1.073805          0.000     931.268   1.074523    1,000.67 90 % X 9%
  1997     1.043140      958.644  1997       1.043140          0.000     958.644   1.074523    1,030.09 90 % X 9%
Incept     1.000000    1,000.000   N/A       0.000000          0.000   1,000.000   1.074523    1,074.52 90 % X 8%





                          ------------------------------
                            Initials         Date
                          ------------------------------
               Prepared by:
                          ------------------------------
               Approved by:
                          ------------------------------

                                              18-Apr-00
                                            12:06:27 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%
      1,030.09       0.00      1,030.09           1.49%
      1,074.52       0.00      1,074.52           2.73%











                                                                  CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "E"
                                                                          NEUBERGER BERMAN - PARTNERS FUND
                                                                   INDIVIDUAL & GROUP PROSPECTUS - FUTURE RESERVE
                                                                             AVERAGE ANNUAL TOTAL RETURN
12/31/99





TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245

G:\accting\SEPARATE\GARCO\SEPACT2\SEC\[Neu1299X.XLS]B





- ------------------------------------------------------------------------------------------------------------------------------
                    Accumulated           Unit Value   Accumulated
                       Units     Year of  For Annual  Units Deducted    Total                  Total    Surrender
 End of     Unit     Purchased    Admin   Admin Fee     For Annual      Accum     31-Dec-99    Accum      Charge   Surrender
   Qtr      Value    For $1,000    Fee          $0.00   Admin Fee       Units    Unit Value    Value       Calc      Charge
- ------------------------------------------------------------------------------------------------------------------------------

  1998     1.274108      784.863  1998       1.274108          0.000     784.863   1.348993    1,058.77 90 % X 9%
  1997     1.239881      806.529  1997       1.239881          0.000     806.529   1.348993    1,088.00 90 % X 9%
Incept     1.000000    1,000.000   N/A       0.000000          0.000   1,000.000   1.348993    1,348.99 90 % X 8%






                          ------------------------------
                            Initials         Date
                          ------------------------------
               Prepared by:
                          ------------------------------
               Approved by:
                          ------------------------------

                                              18-Apr-00
                                            12:06:27 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%
      1,088.00       0.00      1,088.00           4.31%
      1,348.99       0.00      1,348.99          11.86%








                                                                    CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "E"
                                                                                      CST - EQUITY
                                                                         INDIVIDUAL AND GROUP - FUTURE RESERVE
                                                                              AVERAGE ANNUAL TOTAL RETURN
12/31/99




TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245

G:\accting\SEPARATE\GARCO\SEPACT2\SEC\[St1299X.XLS]A



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

                                            Unit Value      Accum
                        Accum                  For          Units
                        Units     Year of     Annual      (Deducted)      Total                  Total     Surrender
 End of      Unit     Purchased    Admin    Admin Fee     For Annual      Accum    31-Dec-99     Accum      Charge     Surrender
   Qtr      Value     For $1,000    Fee           $0.00   Admin Fee       Units    Unit Value    Value       Calc       Charge
- ---------------------------------------------------------------------------------------------------------------------------------

  1998      2.763812      361.819   1998       2.763812          0.000     361.819   4.068452    1,472.04  90 % X 9%
  1997      2.424118      412.521   1997       2.424118          0.000     412.521   4.068452    1,678.32  90 % X 9%
  1996      2.071274      482.795   1996       2.071274          0.000     482.795   4.068452    1,964.23  90 % X 8%
  1995      1.448804      690.224   1995       1.448804          0.000     690.224   4.068452    2,808.14  90 % X 7%
  1994      1.077853      927.770   1994       1.077853          0.000     927.770   4.068452    3,774.59  90 % X 5%
Incept      1.000000    1,000.000   N/A        0.000000          0.000   1,000.000   4.068452    4,068.45  90 % X 3%



               INITIALS        DATE
              ---------------------------
 Prepared By:                                 18-Apr-00
              ---------------------------
 Approved By:                                  12:07 PM
              ---------------------------




- --------------------------------------------------------
                           Total Accum      Average
 Total Accum               Value After       Annual
 Value After     Full       Deduction        Total
  Deduction    Surrender       For           Return
   For Surr      Admin      Admin Fee          n
    Charge        Fee         (ERV)       P(1+T) = ERV
- --------------------------------------------------------

     1,472.04        0.00       1,472.04         47.20%
     1,678.32        0.00       1,678.32         29.55%
     1,964.23        0.00       1,964.23         25.24%
     2,808.14        0.00       2,808.14         29.45%
     3,774.59        0.00       3,774.59         30.43%
     4,068.45        0.00       4,068.45         29.45%






                                                                   CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "E"
                                                                            STRONG - MID CAP GROWTH FUND II
                                                                    INDIVIDUAL & GROUP PROSPECTUS - FUTURE RESERVE
                                                                              AVERAGE ANNUAL TOTAL RETURN
12/31/99





TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245

C:\ELINK\FILING\[Strg1299X.XLS]A





- --------------------------------------------------------------------------------------------------------------------------------
                    Accumulated           Unit Value    Accumulated
                       Units     Year of  For Annual  Units Deducted     Total                  Total    Surrender
 End of     Unit     Purchased    Admin   Admin Fee     For Annual       Accum    31-Dec-99     Accum      Charge    Surrender
   Qtr      Value    For $1,000    Fee          $0.00    Admin Fee       Units    Unit Value    Value       Calc      Charge
- --------------------------------------------------------------------------------------------------------------------------------

  1998     1.611675      620.472  1998       1.611675           0.000     620.472   3.017741    1,872.42 90 % X 9%
  1997     1.270148      787.310  1997       1.270148           0.000     787.310   3.017741    2,375.90 90 % X 9%
Incept     1.000000    1,000.000   N/A       0.000000           0.000   1,000.000   3.017741    3,017.74 90 % X 8%




                          ------------------------------
                            Initials         Date
                          ------------------------------
              Prepared by:
                          ------------------------------
              Approved by:
                          ------------------------------

                                              18-Apr-00
                                            03:30:29 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
- --------------------------------------------------------

     1,872.42        0.00      1,872.42          87.24%
     2,375.90        0.00      2,375.90          54.14%
     3,017.74        0.00      3,017.74          51.21%







                                                                   CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "E"
                                                                             STRONG - OPPORTUNITY FUND II
                                                                    INDIVIDUAL & GROUP PROSPECTUS - FUTURE RESERVE
                                                                              AVERAGE ANNUAL TOTAL RETURN
12/31/99





TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245

C:\ELINK\FILING\[Strg1299X.XLS]B





- --------------------------------------------------------------------------------------------------------------------------------
                    Accumulated           Unit Value    Accumulated
                       Units     Year of  For Annual  Units Deducted     Total                  Total    Surrender
 End of     Unit     Purchased    Admin   Admin Fee     For Annual       Accum     31-Dec-99    Accum      Charge    Surrender
   Qtr      Value    For $1,000    Fee          $0.00    Admin Fee       Units    Unit Value    Value       Calc      Charge
- --------------------------------------------------------------------------------------------------------------------------------

  1998     1.377011      726.211  1998       1.377011           0.000     726.211   1.831885    1,330.34 90 % X 9%
  1997     1.229863      813.099  1997       1.229863           0.000     813.099   1.831885    1,489.50 90 % X 9%
Incept     1.000000    1,000.000   N/A       0.000000           0.000   1,000.000   1.831885    1,831.89 90 % X 8%




                          ------------------------------
                            Initials         Date
                          ------------------------------
              Prepared by:
                          ------------------------------
              Approved by:
                          ------------------------------

                                              18-Apr-00
                                            03:30:29 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
- --------------------------------------------------------

     1,330.34        0.00      1,330.34          33.03%
     1,489.50        0.00      1,489.50          22.05%
     1,831.89        0.00      1,831.89          25.44%








                                                                   CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "E"
                                                                                  VAN ECK HARD ASSETS
                                                                    INDIVIDUAL & GROUP PROSPECTUS - FUTURE RESERVE
                                                                              AVERAGE ANNUAL TOTAL RETURN
12/31/1999





TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245

C:\ELINK\FILING\[Van1299X.XLS]A





- --------------------------------------------------------------------------------------------------------------------------------
                    Accumulated           Unit Value    Accumulated
                       Units     Year of  For Annual  Units Deducted     Total                  Total    Surrender
 End of     Unit     Purchased    Admin   Admin Fee     For Annual       Accum     31-Dec-99    Accum      Charge    Surrender
   Qtr      Value    For $1,000    Fee          $0.00    Admin Fee       Units    Unit Value    Value       Calc      Charge
- --------------------------------------------------------------------------------------------------------------------------------

  1998     0.828049    1,207.658  1998       0.828049           0.000   1,207.658   0.988034    1,193.21 90 % X 9%
  1997     1.215736      822.547  1997       1.215736           0.000     822.547   0.988034      812.70 90 % X 9%
  1996     1.253925      797.496  1996       1.253925           0.000     797.496   0.988034      787.95 90 % X 8%
  1995     1.077158      928.369  1995       1.077158           0.000     928.369   0.988034      917.26 90 % X 7%
Incept     1.000000    1,000.000   N/A       0.000000           0.000   1,000.000   0.988034      988.03 90 % X 5%



                          ------------------------------
                            Initials         Date
                          ------------------------------
              Prepared by:
                          ------------------------------
              Approved by:
                          ------------------------------

                                              18-Apr-00
                                            03:30:54 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
- --------------------------------------------------------

     1,193.21        0.00      1,193.21          19.32%
       812.70        0.00        812.70          -9.85%
       787.95        0.00        787.95          -7.64%
       917.26        0.00        917.26          -2.14%
       988.03        0.00        988.03          -0.26%







                                                                   CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "E"
                                                                                VAN ECK WORLDWIDE BOND
                                                                    INDIVIDUAL & GROUP PROSPECTUS - FUTURE RESERVE
                                                                              AVERAGE ANNUAL TOTAL RETURN
12/31/1999





TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245

C:\ELINK\FILING\[Van1299X.XLS]B





- --------------------------------------------------------------------------------------------------------------------------------
                    Accumulated           Unit Value    Accumulated
                       Units     Year of  For Annual  Units Deducted     Total                  Total    Surrender
 End of     Unit     Purchased    Admin   Admin Fee     For Annual       Accum    31-Dec-99     Accum      Charge    Surrender
   Qtr      Value    For $1,000    Fee          $0.00    Admin Fee       Units    Unit Value    Value       Calc      Charge
- --------------------------------------------------------------------------------------------------------------------------------

  1998     1.155392      865.507  1998       1.155392           0.000     865.507   1.050195      908.95 90 % X 9%
  1997     1.039146      962.329  1997       1.039146           0.000     962.329   1.050195    1,010.63 90 % X 9%
  1996     1.029224      971.606  1996       1.029224           0.000     971.606   1.050195    1,020.38 90 % X 8%
  1995     1.018153      982.171  1995       1.018153           0.000     982.171   1.050195    1,031.47 90 % X 7%
Incept     1.000000    1,000.000   N/A       0.000000           0.000   1,000.000   1.050195    1,050.20 90 % X 5%




                          ------------------------------
                            Initials         Date
                          ------------------------------
              Prepared by:
                          ------------------------------
              Approved by:
                          ------------------------------

                                              18-Apr-00
                                            03:30:54 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%
     1,010.63        0.00      1,010.63           0.53%
     1,020.38        0.00      1,020.38           0.67%
     1,031.47        0.00      1,031.47           0.78%
     1,050.20        0.00      1,050.20           1.07%









                                                                   CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "E"
                                                                          VAN ECK WORLDWIDE EMERGING MARKETS
                                                                    INDIVIDUAL & GROUP PROSPECTUS - FUTURE RESERVE
                                                                              AVERAGE ANNUAL TOTAL RETURN
12/31/1999





TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245

C:\ELINK\FILING\[Van1299X.XLS]C





- --------------------------------------------------------------------------------------------------------------------------------
                    Accumulated           Unit Value    Accumulated
                       Units     Year of  For Annual  Units Deducted     Total                  Total    Surrender
 End of     Unit     Purchased    Admin   Admin Fee     For Annual       Accum     31-Dec-99    Accum      Charge    Surrender
   Qtr      Value    For $1,000    Fee          $0.00    Admin Fee       Units    Unit Value    Value       Calc      Charge
- --------------------------------------------------------------------------------------------------------------------------------

  1998     0.642969    1,555.285  1998       0.642969           0.000   1,555.285   1.269899    1,975.05 90 % X 9%
  1997     0.990151    1,009.947  1997       0.990151           0.000   1,009.947   1.269899    1,282.53 90 % X 9%
  1996      1.13594      880.328  1996        1.13594           0.000     880.328   1.269899    1,117.93 90 % X 8%
  Incep    1.000000    1,000.000   N/A       0.000000           0.000   1,000.000   1.269899    1,269.90 90 % X 7%




                          ------------------------------
                            Initials         Date
                          ------------------------------
              Prepared by:
                          ------------------------------
              Approved by:
                          ------------------------------

                                              18-Apr-00
                                            03:30:54 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
- --------------------------------------------------------

     1,975.05        0.00      1,975.05          97.51%
     1,282.53        0.00      1,282.53          13.25%
     1,117.93        0.00      1,117.93           3.79%
     1,269.90        0.00      1,269.90           6.73%










                                                             CONSECO VARIABLE INSURANCE COMPANY - ACCOUNT "E"
                                                                           VAN ECK REAL ESTATE
                                                              INDIVIDUAL & GROUP PROSPECTUS - FUTURE RESERVE
                                                                       AVERAGE ANNUAL TOTAL RETURN
12/31/1999





TO MEET COMPLIANCE REQUIREMENTS OF SEC RELEASE IC-16245

C:\ELINK\FILING\[Van1299X.XLS]D





- ----------------------------------------------------------------------------------------------------------------------------------
                   Accumulated         Unit Value   Accumulated                                                        Total Accum
                      Units    Year of For Annual  Units Deducted  Total                 Total    Surrender            Value after
 End of     Unit    Purchased   Admin   Admin Fee   For Annual     Accum     31-Dec-99   Accum     Charge   Surrender  Deduction f
   Qtr     Value   For $1,000    Fee         $0.00   Admin Fee     Units    Unit Value   Value      Calc      Charge   Surr Charge
- ----------------------------------------------------------------------------------------------------------------------------------

  1998    0.851446   1,174.473  1998      0.851446         0.000  1,174.473   0.822657     966.19 90 % X 9%                966.19
  Incep   1.000000   1,000.000   N/A      0.000000         0.000  1,000.000   0.822657     822.66 90 % X 9%                822.66



              ---------------------------
                Initials       Date
              ---------------------------
Prepared by:
              ---------------------------
Approved by:
              ---------------------------

                               18-Apr-00
                             03:30:54 PM

- -----------------------------------------
              Value after  Average Annual
    Full      Deduction forTotal Return
orSurrender    Admin Fee          n
  Admin Fee      (ERV)     P(1+T) = ERV
- -----------------------------------------

         0.00       966.19        -3.38%
         0.00       822.66       -11.03%
</TABLE>



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