AMERICAN FIDELITY SEPARATE ACCOUNT B
485BPOS, 1998-04-24
Previous: INFOCURE CORP, 8-K/A, 1998-04-24
Next: INTERNATIONAL AIRCRAFT INVESTORS, DEF 14A, 1998-04-24



                                                             File Nos. 333-25663
                                                                       811-08178
================================================================================
                      SECURITIES  AND  EXCHANGE  COMMISSION

                            Washington, D.C.  20549

                                   FORM N-4

REGISTRATION  STATEMENT  UNDER  THE SECURITIES ACT OF 1933                 [ ]
        Pre-Effective  Amendment  No. __                                   [ ]
      Post-Effective  Amendment  No. _1_                                   [X]
REGISTRATION  STATEMENT  UNDER  THE INVESTMENT COMPANY ACT OF 1940         [ ]
         Amendment  No.  2                                                 [X]
                       (Check appropriate box or boxes.)

     American  Fidelity  Separate  Account  B
     _________________________________________
     (Exact  Name  of  Registrant)

     American  Fidelity  Assurance  Company
     _________________________________________
     (Name  of  Depositor)

     2000  N.  Classen  Blvd., Oklahoma City, Oklahoma                73106
     ____________________________________________________________   __________
     (Address of Depositor's Principal Executive Offices)           (Zip Code)

Depositor's Telephone Number, including Area Code (405) 523-2000

     Name and Address of Agent for Service

          Stephen P. Garrett
          Senior Vice President
          Law & Government Affairs
          American Fidelity Assurance Company
          2000 N. Classen Blvd.
          Oklahoma City, OK 73106

     Copies to:
          Lynn K. Stone
          Blazzard, Grodd & Hasenauer, P.C.
          P.O. Box 5108
          Westport, CT 06881
          (203) 226-7866

   
It is proposed that this filing will become effective:

   ____ immediately upon filing pursuant to paragraph (b) of Rule 485
   _X__ on May 1, 1998 pursuant to paragraph (b) of Rule 485
   ____ 60 days after filing pursuant to paragraph (a)(1) of Rule 485
   ____ on (date) pursuant to paragraph (a)(1) of Rule 485.

If appropriate, check the following:

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

Title of Securities Being Registered:
   Individual Variable Annuity Contracts
    
       


                             CROSS REFERENCE SHEET
                            (Required  by  Rule  495)
<TABLE>
<CAPTION>
<S>       <C>                                            <C>
Item No.                                                       Location
- --------                                                 ----------------------

                                     PART A

Item 1.   Cover Page                                     Cover Page

Item 2.   Definitions                                    Glossary of Terms

Item 3.   Synopsis                                       Summary

Item 4.   Condensed Financial Information                Not Applicable

Item 5.   General Description of Registrant, Depositor,
          and Portfolio Companies                        Investment Options,
                                                         American Fidelity,
                                                         the Separate Account

Item 6.   Deductions and Expenses                        Expenses

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

Item 8.   Annuity Period                                 Annuity Provisions

Item 9.   Death Benefit                                  Death Benefit

Item 10.  Purchases and Contract Value                   How to Purchase the
                                                         AFAdvantage Variable
                                                         Annuity

Item 11.  Redemptions                                    Withdrawals

Item 12.  Taxes                                          Taxes

Item 13.  Legal Proceedings.                             Legal Proceedings

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




                        CROSS REFERENCE SHEET (CONT'D)
                            (Required by Rule 495)
<TABLE>
<CAPTION>
<S>       <C>                                   <C>

Item No.                                             Location
- --------                                        --------------------

                             PART B

Item 15.  Cover Page                            Cover Page

Item 16.  Table of Contents.                    Table of Contents

Item 17.  General Information and History       General Information
                                                and History of the
                                                Company

Item 18.  Services                              Not Applicable

Item 19.  Purchase of Securities Being Offered  Not Applicable

Item 20.  Underwriters                          Distributor

Item 21.  Calculation of Performance Data       Performance
                                                Information

Item 22.  Annuity Payments.                     Annuity Provisions

Item 23.  Financial Statements                  Financial Statements
</TABLE>

                                     PART C

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

                                     PART A

                       THE AFADVANTAGE VARIABLE ANNUITY

                                    issued by

                      AMERICAN FIDELITY SEPARATE ACCOUNT B

                                       and

                       AMERICAN FIDELITY ASSURANCE COMPANY

                                   May 1, 1998


This prospectus  describes the AFAdvantage  Variable Annuity offered by American
Fidelity Assurance Company (American  Fidelity,  our, us or we). Our home office
is 2000 N. Classen Boulevard, Oklahoma City, Oklahoma 73106.

The  annuity  is a fixed  and  variable  deferred  annuity  policy  which has 10
Investment  Options - the Guaranteed  Interest  Account Option and the following
Portfolios:
   
     THE DREYFUS SOCIALLY RESPONSIBLE GROWTH FUND, INC.
     DREYFUS STOCK INDEX FUND
     DREYFUS VARIABLE INVESTMENT FUND
          Growth and Income Portfolio
          Small Company Stock Portfolio
     MERRILL LYNCH VARIABLE SERIES FUNDS, INC.
          Merrill Lynch Prime Bond Fund
          Merrill Lynch American Balanced Fund
          Merrill Lynch High Current Income Fund
          Merrill Lynch Special Value Focus Fund
          Merrill Lynch International Equity Focus Fund


Please read this prospectus  carefully  before  investing and keep it for future
reference.  It contains  important  information  about the AFAdvantage  Variable
Annuity.

To learn more about the  annuity  offered by this  prospectus,  you can obtain a
copy of the Statement of Additional  Information (SAI) dated May 1,  1998.
The SAI has been filed with the Securities and Exchange  Commission (SEC) and is
incorporated  by reference  into this  prospectus.  The SEC maintains a Web site
(http://www.sec.gov)  that contains the SAI, material incorporated by reference,
and other material regarding  companies that file  electronically  with the SEC.
The Table of Contents  of the SAI is found on the last page of this  prospectus.
For a free copy of the SAI,  call us at (800)  662-1106 or write us at: P.O. Box
25523, Oklahoma City, Oklahoma 73125-0523.
    

INVESTMENT  IN A VARIABLE  ANNUITY IS SUBJECT TO RISKS,  INCLUDING  THE POSSIBLE
LOSS OF  PRINCIPAL.  THE  POLICIES  ARE  NOT  DEPOSITS  OR  OBLIGATIONS  OF,  OR
GUARANTEED  OR ENDORSED  BY, ANY  FINANCIAL  INSTITUTION  AND ARE NOT  FEDERALLY
INSURED BY THE FEDERAL DEPOSIT INSURANCE CORPORATION, THE FEDERAL RESERVE BOARD,
OR ANY OTHER AGENCY.

THESE  SECURITIES  HAVE NOT BEEN APPROVED OR  DISAPPROVED  BY THE SECURITIES AND
EXCHANGE  COMMISSION NOR HAS THE COMMISSION PASSED UPON THE ACCURACY OR ADEQUACY
OF THIS PROSPECTUS. ANY REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.


                               TABLE OF CONTENTS

                                                                          PAGE

GLOSSARY OF TERMS                                                          4

SUMMARY                                                                    5
 
FEE TABLE                                                                  7

THE AFADVANTAGE VARIABLE ANNUITY                                          10
Policy Owner                                                              10
Joint Owner                                                               10
Beneficiary                                                               10
Assignment of the Policy                                                  10

ANNUITY PROVISIONS                                                        11
Annuity Date                                                              11
Selection of an Annuity Option                                            11   
Annuity Payments                                                          11
Annuity Options                                                           11

HOW TO PURCHASE THE AFADVANTAGE VARIABLE ANNUITY                          12
Purchase Payments                                                         12
Allocation of Purchase Payments                                           12
Right to Examine Policy                                                   12
Accumulation Units                                                        12

INVESTMENT OPTIONS                                                        13
Portfolios                                                                13
Guaranteed Interest Account Option                                        14
Voting Rights                                                             14
Substitution                                                              14
Transfers                                                                 15
Transfers during the Accumulation Phase                                   15
Transfers during the Annuity Phase                                        15
Automatic Dollar Cost Averaging                                           15
Asset Rebalancing                                                         15
 
PERFORMANCE                                                               15

EXPENSES                                                                  16
Insurance Charges                                                         16
Mortality and Expense Risk Charge                                         16
Administrative Charge                                                     16
Distribution Expense Charge                                               16
Policy Maintenance Charge                                                 16
Withdrawal Charge                                                         16
Reduction or Elimination of the Withdrawal Charge                         17
Transfer Fee                                                              17
Premium Taxes                                                             17
Income Taxes                                                              18
Portfolio Expenses                                                        18

TAXES                                                                     18
Annuities in General                                                      18
Qualified and Non-Qualified Policies                                      18
Tax Treatment of Withdrawals - Non-Qualified Policies                     19
Tax Treatment of Withdrawals - Qualified Policies                         19
Tax Treatment of Withdrawals - Tax-Sheltered Annuities                    19
Diversification                                                           20
 
WITHDRAWALS                                                               20
Systematic Withdrawal Program                                             20
Suspension of Payments or Transfers                                       21

LOANS                                                                     21

DEATH BENEFIT                                                             21
Death Benefit Amount                                                      21
Death of Owner Before Annuity Date                                        21
Death of Annuitant Before the Annuity Date                                22
Death of Owner After the Annuity Date                                     22
Death of Annuitant After the Annuity Date                                 22

OTHER INFORMATION                                                         23
American Fidelity                                                         23
The Separate Account                                                      23
Legal Proceedings                                                         23
Distribution                                                              23
Administration                                                            23
Financial Statements                                                      23

TABLE OF CONTENTS OF THE STATEMENT OF ADDITIONAL INFORMATION              24




                                GLOSSARY OF TERMS


Some of the terms used in this prospectus are technical.  To help you understand
these terms, we have defined them below and have capitalized them throughout the
prospectus.

ACCOUNTS: The Guaranteed Interest Account and the Portfolios.

ACCOUNT  VALUE:  The value of your Policy in the  Investment  Options during the
Accumulation Phase.

ACCUMULATION  PHASE: Until you decide to begin receiving Annuity Payments,  your
annuity is in the Accumulation Phase.

ACCUMULATION  UNIT: The unit of measurement we use to keep track of the value of
your Policy invested in the Portfolios during the Accumulation Phase.

ANNUITANT: The natural person on whose life Annuity Payments are based.

ANNUITY DATE: The date Annuity Payments begin. You can choose the month and year
in which Annuity Payments will begin.

ANNUITY OPTIONS:  You can choose among available  pay-out plans for your Annuity
Payments. These are referred to as Annuity Options.

ANNUITY  PAYMENTS:  You can receive  regular  income  payments from your Policy.
These are referred to as Annuity Payments.

ANNUITY PHASE: The period during which we make Annuity Payments.

ANNUITY UNIT: The unit of measurement we use to calculate your Annuity  Payments
during the Annuity Phase.

BENEFICIARY: The person or entity you name to receive any death benefits.
   
FUNDS:  The Dreyfus Socially  Responsible Growth Fund, Inc., Dreyfus Stock Index
Fund,  Dreyfus Variable Investment Fund and Merrill Lynch Variable Series Funds,
Inc.    

GUARANTEED  INTEREST  ACCOUNT  OPTION:  An investment  option within our general
account which earns interest credited by us.

INVESTMENT OPTIONS: The Portfolios and the Guaranteed Interest Account Option.

JOINT OWNER: The Policy can be owned by you and your spouse (the Joint Owner).

NON-QUALIFIED:  If you do not purchase the Policy under a Qualified  plan,  your
Policy is referred to as a Non-Qualified Policy.

POLICY: The AFAdvantage Variable Annuity.

POLICY ANNIVERSARY: The anniversary of the date your Policy was issued.

POLICY OWNER: The person or entity entitled to ownership rights under a Policy.

POLICY YEAR:  The annual  period which begins on the date your Policy was issued
and each anniversary of that date.

PORTFOLIOS:  The variable  investment  options available under the Policy.  Each
Portfolio  has its  own  investment  objective  and is  invested  in a Fund or a
corresponding portfolio of a Fund.

PURCHASE PAYMENT: The money you invest to buy the Policy.

QUALIFIED:  Policies purchased under special tax qualification  rules (examples:
Individual Retirement  Annuities,  403(b) Tax-Sheltered  Annuities,  H.R. 10 and
Corporate Pension and other qualified retirement plans).

TAX  DEFERRAL:  Tax  deferral  means  that  you are not  taxed  on  earnings  or
appreciation  on the  assets in your  Policy  until  you take  money out of your
Policy.

                                     SUMMARY

The following information is a summary of some of the more important features of
your annuity Policy. More detailed information is contained in the corresponding
sections of this prospectus.

THE AFADVANTAGE VARIABLE ANNUITY. This prospectus describes the flexible premium
variable  and  fixed  deferred  annuity  policy  offered  by  American  Fidelity
Assurance Company (American Fidelity).  It is a contract between you, the Policy
Owner, and American Fidelity,  an insurance company. The Policy provides a means
for  investing on a  Tax Deferred  basis in the  Portfolios  and the  Guaranteed
Interest Account Option. The AFAdvantage Variable Annuity is designed for people
seeking long-term Tax Deferred  accumulation of assets, generally for retirement
or other  long-term  purposes.  The  Tax Deferred  feature is most attractive to
people in high federal and state tax brackets.  You should not buy the Policy if
you are looking for a short-term  investment or if you cannot accept the risk of
getting back less money than you put in.

Like all deferred annuities,  your Policy has two phases: the Accumulation Phase
and the Annuity Phase.  During the Accumulation  Phase, you invest money in your
annuity and your earnings  accumulate on a Tax Deferred basis. Your earnings are
based on the investment  performance  of the Portfolios you selected  and/or the
interest rate earned on the money you have in the Guaranteed  Interest  Account.
You can withdraw money from your Policy during the  Accumulation  Phase.  During
the  Accumulation  Phase,  the earnings are taxed as income only when you make a
withdrawal.  A federal tax penalty may apply if you make withdrawals  before age
59 1/2. The Annuity Phase occurs when you begin receiving  regular payments from
your  Policy.  Among other  factors,  the amount of the payments you may receive
during the  Annuity  Phase will  depend upon the amount of money you are able to
accumulate in your Policy during the Accumulation Phase.

ANNUITY  PROVISIONS.  You can receive monthly Annuity  Payments from your Policy
under an Annuity  Option.  During the Annuity Phase,  payments can come from the
Portfolios and/or the Guaranteed Interest Account.

HOW TO PURCHASE THE AFADVANTAGE VARIABLE ANNUITY. You may make purchase payments
at any time during the  Accumulation  Phase.  Each payment must be at least $25.
You must  complete  an  application  and make your  first  Purchase  Payment  to
purchase the Policy.

INVESTMENT  OPTIONS.  You may  allocate  your money to the  Guaranteed  Interest
Account Option of American Fidelity or the following Portfolios:
   
     THE DREYFUS SOCIALLY RESPONSIBLE GROWTH FUND, INC.

     DREYFUS STOCK INDEX FUND

     DREYFUS VARIABLE INVESTMENT FUND
          Growth and Income Portfolio
          Small Company Stock Portfolio

     MERRILL LYNCH VARIABLE SERIES FUNDS, INC.
          Merrill Lynch Prime Bond Fund
          Merrill Lynch American Balanced Fund
          Merrill Lynch High Current Income Fund
          Merrill Lynch Special Value Focus Fund
          Merrill Lynch International Equity Focus Fund
    






The Portfolios offer  professionally  managed  investment  choices and are fully
described in the attached prospectuses for the Funds. You can make or lose money
in the Portfolios, depending upon market conditions.

The  Guaranteed  Interest  Account  Option  offers  an  interest  rate  that  is
guaranteed by us. While your money is in the Guaranteed Interest Account Option,
the  interest  your  money  will earn  (subject  to a  withdrawal  charge on any
withdrawals from the Guaranteed  Interest  Account) is guaranteed by American
Fidelity.

EXPENSES. The following are the annual insurance charges which are deducted from
the average daily value of your Policy  allocated to the Portfolios  every year:
Mortality  and Expense Risk Charge - 1.25%;  Administrative  Charge - .15%;  and
Distribution  Expense  Charge - .10%.  Each  year we also  deduct  a $30  policy
maintenance  charge  from your  Policy.  There are also  annual  expenses of the
Portfolios  which  range  from .30% to .96% of the  average  daily  value of the
Portfolios, depending upon the Portfolio(s) you invest in.

You can  transfer  between  accounts  up to 12 times a Policy  Year  during  the
Accumulation  Phase.  After  that the  charge is the  lesser of $25 or 2% of the
amount  transferred.  You may make one transfer a Policy Year during the Annuity
Phase. The one transfer is free.

During the first Policy Year,  any  withdrawals  you make will have a withdrawal
charge.  After the first Policy Year,  you may make a withdrawal of up to 10% of
the value of your Policy once each Policy Year  without  incurring a  withdrawal
charge (referred to as the "free withdrawal amount"). If you do not use the free
withdrawal  amount in any year, it may not be carried  forward and used the next
Policy Year.

The withdrawal  charge is a percentage of the amount  withdrawn in excess of the
free withdrawal amount as shown below:

<TABLE>
<CAPTION>
<S>                   <C>
    Policy Year       Withdrawal Charge %
- --------------------  -------------------
        1                         8%
        2                         7%
        3                         6%
        4                         5%
        5                         4%
        6                         3%
        7                         2%
        8                         1%
        9 +                       0%
</TABLE>

American  Fidelity  may assess a state  premium tax charge which ranges from 0 -
4.0% (depending upon the state).

TAXES.  Your  earnings are not taxed until you take them out. In most cases,  if
you take money out,  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 federal  tax
penalty  on the  taxable  amounts  withdrawn,  which in most cases is 10% on the
taxable  amounts.  Payments  during the Annuity  Phase are  considered  partly a
return of your original investment.  That part of each payment is not taxable as
income. If the Policy is tax-qualified, the entire payment may be taxable.

WITHDRAWALS.  You may make a  withdrawal  at any time  during  the  Accumulation
Phase. There may be limits to the amount you can withdraw from a Qualified Plan.
Any  partial  withdrawal  must be for at least $250  (there are  exceptions  for
withdrawals allowed under 403(b) and 401 hardship provisions),  but a withdrawal
must not reduce the value of your Policy below $100. This  requirement is waived
if the partial withdrawal is pursuant to the Systematic  Withdrawal Program. You
may request a withdrawal or elect the Systematic  Withdrawal Program. Of course,
you may also have to pay income tax and a tax penalty on any money you take out.

DEATH BENEFIT.  If you or the Annuitant die during the  Accumulation  Phase, the
person you have selected as your Beneficiary will receive a death benefit.

OTHER INFORMATION.

     Free Look. If you cancel the Contract within 20 days after receiving it, we
will refund you the greater of the  Purchase  Payment  paid or the value of your
Policy as of the earlier of the date we receive the Policy at our home office or
the date our agent receives the Policy.

     No Probate.  In most cases, when you die, your Beneficiary will receive the
death benefit without going through probate.

INQUIRIES.  If you have any questions about your AFAdvantage Variable Annuity or
need more information, please contact us at:

                    American Fidelity Assurance Company
                    Annuity Services Department
                    P.O. Box 25523
                    Oklahoma City, OK 73125-0523
                    (800) 662-1106


                                   FEE TABLE

OWNER  TRANSACTION  EXPENSES

<TABLE>
<CAPTION>
<S>                 <C>          <C>
Withdrawal Charge
(as a percentage of
the amount withdrawn)
(see Note 2 below)    Policy Year  Withdrawal Charge
                      -----------  ------------------

                          1                  8%
                          2                  7%
                          3                  6%
                          4                  5%
                          5                  4%
                          6                  3%
                          7                  2%
                          8                  1%
                          9+                 0%
</TABLE>

<TABLE>
<CAPTION>
<S>                        <C>
Transfer Fee               No charge for first 12 transfers in a Policy
                           Year during the Accumulation Phase and no
                           charge for one transfer allowed each Policy
                           Year during the Annuity Phase; thereafter the
                           fee is the lesser of $25 or 2% of the amount
                           transferred.

Policy Maintenance Charge  $30 per Policy per Policy Year.
</TABLE>

<TABLE>
<CAPTION>
<S>                                         <C>
SEPARATE ACCOUNT ANNUAL EXPENSES
(as a percentage of average account value)

Mortality and Expense Risk Charge           1.25%
Administrative Charge                        .15%
Distribution Expense Charge                  .10%
                                            -----
Total Separate Account Annual Expenses      1.50%
</TABLE>

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

   
<TABLE>
<CAPTION>
<S>                                               <C>          <C>                           <C>
                                                                          Other
                                                                         Expenses
                                                  Management          (after expense            Total Annual
                                                     Fees              reimbursement)             Expenses
                                                  -----------  ----------------------------  -------------------------

THE DREYFUS SOCIALLY RESPONSIBLE GROWTH FUND, INC.       .75%           .07%                       .82%

DREYFUS STOCK INDEX FUND                                 .25%           .03%                       .28%

DREYFUS VARIABLE INVESTMENT FUND
   Growth and Income Portfolio                           .75%           .05%                       .80%
   Small Company Stock Portfolio                         .75%           .37%                      1.12%

MERRILL LYNCH VARIABLE SERIES FUNDS, INC.
(Class A Shares)
   Merrill Lynch Prime Bond Fund                         .42%           .05%                       .47%
   Merrill Lynch American Balanced Fund                  .55%           .05%                       .60%
   Merrill Lynch High Current Income Fund                .47%           .07%                       .54%
   Merrill Lynch Special Value Focus Fund                .75%           .05%                       .80%
   Merrill Lynch International Equity Focus Fund         .75%           .15%                       .90%
    

</TABLE>

EXAMPLES

You would pay the  following  expenses  on a $1,000  investment,  assuming  a 5%
annual return on your money if: (a) you surrender your Policy at the end of each
time period; or (b) if your Policy is not surrendered or is annuitized:
   
<TABLE>
<CAPTION>
<S>                                                 <C>               <C>
                                                    Time              Periods
                                                    1 Year            3 Years

THE DREYFUS SOCIALLY RESPONSIBLE GROWTH FUND, INC.  a) $125.66        a) $191.59
                                                    b) $ 45.66        b) $136.95

DREYFUS STOCK INDEX FUND                            a) $120.14        a) $176.50
                                                    b) $ 40.14        b) $120.93
DREYFUS VARIABLE INVESTMENT FUND
Growth and Income Portfolio                         a) $125.36        a) $191.04
                                                    b) $ 45.36        b) $136.36

Small Company Stock Portfolio                       a) $128.56        a) $199.87
                                                    b) $ 48.56        b) $145.74
MERRILL LYNCH VARIABLE SERIES FUNDS, INC.
Merrill Lynch Prime Bond Fund                       a) $122.05        a) $181.84
                                                    b) $ 42.05        b) $126.60

Merrill Lynch American Balanced Fund                a) $123.35        a) $185.48
                                                    b) $ 43.35        b) $130.46


Merrill Lynch High Current Income Fund              a) $122.75        a) $183.80
                                                    b) $ 42.75        b) $128.68

Merrill Lynch Special Value Focus Fund              a) $125.36        a) $191.04
                                                    b) $ 45.36        b) $136.36


Merrill Lynch International Equity Focus Fund       a) $126.36        a) $193.81
                                                    b) $ 46.36        b) $139.30


</TABLE>
    

THE ANNUAL EXPENSES OF THE PORTFOLIOS ARE BASED ON DATA PROVIDED BY THE FUNDS
FOR THE YEAR ENDED DECEMBER 31,1997.  AMERICAN FIDELITY DID NOT INDEPENDENTLY 
VERIFY SUCH DATA.  HOWEVER, WE DID PREPARE THE EXAMPLES.

     1. The purpose of the Fee Table is to show you the various expenses you can
expect to incur directly or indirectly  with the Policy.  The Fee Table reflects
expenses of the Separate Account as well as the Portfolios.
    
     2. Under certain circumstances, you can make a withdrawal without incurring
the withdrawal charge. (See Expenses - Withdrawal Charge.)

     3. Premium taxes are not reflected. They may apply.

     4. The assumed  average Policy size is $1,360.  The $30 policy  maintenance
charge is reflected in the examples as $22.06.

     5. THE EXAMPLES SHOULD NOT BE CONSIDERED A REPRESENTATION OF PAST OR FUTURE
EXPENSES. ACTUAL EXPENSES MAY BE GREATER OR LESS THAN THOSE SHOWN.

   
     As of December 31, 1997, the Separate Account had no assets.  Therefore,
no  condensed  financial  information  is presented.    

                        THE AFADVANTAGE VARIABLE ANNUITY

An annuity is a contract between you, the Policy Owner, and an insurance company
(in this case American  Fidelity),  where the insurance  company promises to pay
you (or  someone  else you  choose)  an income in the form of  Annuity  Payments
beginning on a date chosen by you. Until you decide to begin  receiving  Annuity
Payments,  your annuity is in the Accumulation  Phase.  Once you begin receiving
Annuity  Payments,  your Policy is in the Annuity Phase. If you or the Annuitant
die during the Accumulation Phase, American Fidelity will pay a death benefit to
your Beneficiary.

The Policy benefits from Tax Deferral. Tax Deferral means that you are not taxed
on earnings or  appreciation  on the assets in your Policy  until you take money
out of your Policy.

The  Policy  is called a  variable  annuity  because  you can  choose  among the
available Portfolios and, depending upon market conditions, you can make or lose
money in any of these Portfolios.  If you select the variable annuity portion of
the Policy, the amount of money you are able to accumulate in your Policy during
the  Accumulation  Phase depends in part upon the investment  performance of the
Portfolio(s)  you  select.  The Annuity  Payments  you will  receive  during the
Annuity  Phase can come  from the  Portfolios  and/or  the  Guaranteed  Interest
Account.

The  Guaranteed  Interest  Account  Option  offers  an  interest  rate  that  is
guaranteed by American Fidelity.  If you select the Guaranteed  Interest Account
Option,  your money will be placed with our other general assets.  If you select
the  Guaranteed  Interest  Account  Option,  the amount of money you are able to
accumulate in your Policy during the  Accumulation  Phase depends upon the total
interest credited to your Policy.

POLICY OWNER . You, as the Policy  Owner,  have all the rights under the Policy.
You can name a new  Policy  Owner.  A change  of Owner  will  revoke  any  prior
designation of Owner. Any ownership changes must be sent to our home office on a
form we accept. The change will go into effect when it is signed, subject to any
payments we make or other actions we take before we record it. American Fidelity
will not be liable for any payment  made or action  taken  before it records the
change.  The  Policy  Owner is as  designated  at the time the Policy is issued,
unless changed. A CHANGE OF OWNERSHIP MAY BE A TAXABLE EVENT.

JOINT  OWNER . The  Policy  can be owned by Joint  Owners.  If Joint  Owners are
named, any Joint Owner must be the spouse of the other Owner.  Upon the death of
either Owner,  the surviving spouse will be the primary  Beneficiary.  Any other
Beneficiary  designation  will be treated  as a  contingent  Beneficiary  unless
otherwise indicated in a form we accept.

BENEFICIARY . The Beneficiary is the person(s) or entity you name to receive any
death benefit.  The Beneficiary is named at the time the Policy is issued unless
changed at a later date. If the  Beneficiary  and the Policy Owner or Annuitant,
as applicable,  die at the same time, we will assume that the  Beneficiary  died
first for purposes of payment of the death benefit. You can name any Beneficiary
to be an irrevocable  Beneficiary.  The interest of an  irrevocable  Beneficiary
cannot be changed without his or her consent.

You can change the  Beneficiary at any time during the  Annuitant's  life. To do
so, you need to send a request to our home office. The request must be on a form
we accept.  The change will go into effect when signed,  subject to any payments
we make or actions we take  before we record the  change.  A change  cancels all
prior Beneficiaries, except a change will not cancel any irrevocable Beneficiary
without his or her consent.  The interest of the Beneficiary will be subject to:
any  assignment of the Policy which is binding on us, and any Annuity  Option in
effect at the Annuitant's death.

ASSIGNMENT OF THE POLICY

During the Annuitant's life, you can assign some or all of your rights under the
Policy to someone else. A signed copy of the assignment must be sent to our home
office  on a form we  accept.  The  assignment  will go into  effect  when it is
signed,  subject to any  payments  we make or other  actions  we take  before we
record it. We are not  responsible for the validity or effect of any assignment.
If there are irrevocable Beneficiaries,  you need their consent before assigning
your ownership rights in the Policy. Any assignment made after the death benefit
has  become  payable  will be valid  only  with our  consent.  If the  Policy is
assigned,  your rights may only be exercised with the consent of the assignee of
record. AN ASSIGNMENT MAY BE A TAXABLE EVENT.

If the Policy is issued pursuant to a Qualified  plan,  there may be limitations
on your ability to assign it.

                               ANNUITY PROVISIONS

ANNUITY DATE

You can receive regular monthly income  payments  (Annuity  Payments) under your
Policy. You can choose the month and year in which those payments begin. We call
that date the Annuity  Date.  You can select an Annuity  Date at any time during
the  Accumulation  Phase. You must notify us of this date at least 30 days prior
to the date you want your Annuity Payments to begin.  Prior to the Annuity Date,
you may change the Annuity Date by written request. Any change must be requested
at least 30 days prior to the new Annuity  Date.  Your  Annuity Date must be the
first  day of a  calendar  month.  The  Annuity  Date may not be later  than the
earlier  of when the  Annuitant  reaches  attained  age 85 or the  maximum  date
permitted  under state law. Your Annuity Date cannot be any earlier than 30 days
after you buy the Contract.

SELECTION OF AN ANNUITY OPTION

You can choose among income plans. We call those Annuity Options. A selection to
receive  Annuity  Payments under an Annuity Option must be made at least 30 days
prior to the Annuity Date.  If no option is selected,  Option 2 with 120 monthly
payments  guaranteed will  automatically be applied.  Prior to the Annuity Date,
you may change the Annuity Option selected by written  request.  Any change must
be requested at least 30 days prior to the Annuity  Date.  If an option is based
on life expectancy, we will require proof of the payee's date of birth.

ANNUITY PAYMENTS

Annuity Payments are paid in monthly installments.  Annuity Payments can be made
on a  variable  basis  (which  means  they  will  be  based  on  the  investment
performance  of the  Portfolios)  and/or on a fixed basis (which means they will
come from the Guaranteed Interest Account). However, payments under Option 4 can
only come from the Guaranteed  Interest  Account (fixed  annuity).  Depending on
your  election,  the value of your Policy  (adjusted for the policy  maintenance
charge and any taxes)  will be applied to provide  the  Annuity  Payment.  If no
election  has  been  made 30 days  prior to the  Annuity  Date,  amounts  in the
Guaranteed  Interest Account will be used to provide a fixed annuity and amounts
in the Portfolios will be used to provide a variable  annuity.  If you choose to
have any portion of your Annuity Payments come from the Portfolio(s), the dollar
amount of your payment will depend upon 3 things: 1) the value of your Policy in
the Portfolio(s) on the Annuity Date, 2) the assumed investment rate used in the
annuity  table for the Policy,  and 3) the  performance  of the  Portfolios  you
selected.  You can choose either a 3%, 4% or 5% assumed  investment rate. If you
do not choose an assumed  investment  rate, the assumed  investment rate will be
3%. If the actual performance exceeds the 3% assumed rate (or whichever rate you
choose), your Annuity Payments will increase.  Similarly,  if the actual rate is
less  than 3% (or  whichever  rate  you  choose),  your  Annuity  Payments  will
decrease.  If you choose a higher assumed  investment rate, your initial Annuity
Payment will be higher.  Subsequent  payments will be only slightly  higher when
actual  performance  (less any deductions and expenses) is more than the assumed
rate and will decrease more rapidly when actual performance (less any deductions
and  expenses) is less than the assumed  rate.  The amount of the first  Annuity
Payment will depend on the Annuity  Option  elected and the age of the Annuitant
at the time the first payment is due.

ANNUITY OPTIONS

You can choose one of the following  Annuity Options or any other Annuity Option
acceptable to us. After Annuity  Payments  begin,  you cannot change the Annuity
Option.

OPTION 1. LIFETIME ONLY ANNUITY:  We will make monthly  payments during the life
of the  Annuitant.  If this  option  is  elected,  payments  will  stop when the
Annuitant dies.

OPTION 2.  LIFETIME  ANNUITY  WITH  GUARANTEED  PERIODS:  We will  make  monthly
payments for the guaranteed  period  selected  during the life of the Annuitant.
When the Annuitant  dies,  any amounts  remaining  under the  guaranteed  period
selected will be distributed to the Beneficiary at least as rapidly as they were
being paid as of the date of the Annuitant's death. The guaranteed period may be
10 years or 20 years.

OPTION 3. JOINT AND SURVIVOR  ANNUITY:  We will make monthly payments during the
joint  lifetime of the Annuitant and a joint  Annuitant.  Payments will continue
during the lifetime of the surviving Annuitant and will be computed on the basis
of 100%,  66 2/3% or 50% of the  Annuity  Payment  in  effect  during  the joint
lifetime.

OPTION 4. PERIOD CERTAIN:  We will make monthly payments for a specified period.
The  specified  period  must be at least  five  years and cannot be more than 30
years. This option is available as a fixed annuity only.

                HOW TO PURCHASE THE AFADVANTAGE VARIABLE ANNUITY

PURCHASE PAYMENTS

A  Purchase  Payment  is the money you give us to buy the  Policy.  You may make
Purchase  Payments at any time during the Accumulation  Phase. You may increase,
decrease,  or change the  frequency of such  payments.  However,  each  Purchase
Payment must be for at least $25. If in any year no Purchase  Payments are made,
the Policy  will not lapse.  We reserve the right to reject any  application  or
Purchase  Payment.  We may deduct  amounts  from  Purchase  Payments for premium
taxes, if any. At the time you buy the Policy,  you and the Annuitant  cannot be
older than 85 years old, or the maximum age permitted under state law.

ALLOCATION OF PURCHASE PAYMENTS

We will  allocate  the  first net  Purchase  Payment  to one or more  Investment
Options according to your  instructions.  We will allocate  subsequent  Purchase
Payments  in the same manner as the first  unless you change your  instructions.
You may change the allocations of Investment  Options by using a form we accept.
We reserve the right to limit the  available  Investment  Options from which you
may choose. All allocations must be in whole  percentages,  and must not be less
than $25.

Once we receive your Purchase Payment and application, we will issue your Policy
and allocate your first  Purchase  Payment within 2 business days. If you do not
give us all of the  information  we need,  we will contact you to get it. 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.  We will  credit  your  subsequent  Purchase
Payments to your Policy  within one  business  day. Our business day closes when
the New York Stock Exchange closes, which is usually at 4:00 p.m. Eastern time.

RIGHT TO EXAMINE POLICY

If you change  your mind about  owning the  Policy,  you can cancel it within 20
days after receiving it. When you cancel the Policy within this time period,  we
will not assess a withdrawal  charge.  If you return the Policy, it will be void
from the  beginning  and we will  refund to you the  greater  of:  the  Purchase
Payments  paid,  or the value of your  Policy as of the  earlier  of the date we
receive  the  Policy  at our home  office,  or the date our agent  receives  the
Policy.

ACCUMULATION UNITS

The value of the portion of your Policy  allocated to the Portfolios  will go up
or down  depending  upon the  investment  performance  of the  Portfolio(s)  you
choose. The value of your Policy will also depend on the expenses of the Policy.
In order to keep track of the value of your Policy, we use a measurement  called
an  Accumulation  Unit.  During the Annuity  Phase,  we call the unit an Annuity
Unit.

Every business day we determine the value of an Accumulation Unit for a share of
a Portfolio by multiplying the  Accumulation  Unit value for the previous period
by a factor  for each  Portfolio  for the  current  period.  The factor for each
Portfolio is determined by:

     1. dividing the value of the underlying  Portfolio  share at the end of the
current  period by the value of an underlying  Portfolio  share for the previous
period; and

     2.   subtracting   from  that  amount  any   mortality  and  expense  risk,
administrative and distribution expense charges.

The value of an Accumulation Unit may go up or down from day to day.

When you make a Purchase Payment, we credit your Policy with Accumulation Units.
The number of  Accumulation  Units credited is determined by dividing the amount
of  the  Purchase  Payment  allocated  to  a  Portfolio  by  the  value  of  the
Accumulation Unit for that Portfolio.

We calculate the value of an Accumulation  Unit for each Portfolio after the New
York Stock Exchange closes each day and then credit your Policy accordingly.

EXAMPLE:

On  Thursday we receive an  additional  Purchase  Payment of $100 from you.  You
direct  this to go to the Merrill  Lynch  Special  Value  Focus Portfolio
Investment Option.  When the New York Stock Exchange closes on that Thursday, we
determine that the value of an Accumulation Unit for the Merrill Lynch Special
Value Focus Portfolio is $10.75. We then divide $100 by $10.75 and credit your
Policy on Thursday night with 9.30  Accumulation  Units for the Merrill  Lynch
Special Value Focus Portfolio.

                               INVESTMENT OPTIONS

When you buy the Policy you can  allocate  your money to the  Portfolios  listed
below and/or the Guaranteed Interest Account.

PORTFOLIOS
   
THE DREYFUS SOCIALLY RESPONSIBLE GROWTH FUND, INC.

The Dreyfus Socially  Responsible Growth Fund, Inc. is an open-end,  diversified
management  investment  company.  The Dreyfus  Corporation  serves as the Fund's
investment  adviser.  NCM Capital  Management  Group,  Inc. serves as the Fund's
sub-investment   adviser  and  provides  day-to-day  management  of  the  Fund's
portfolio.

DREYFUS STOCK INDEX FUND

Dreyfus Stock Index Fund is an open-end, non-diversified,  management investment
company. The Dreyfus Corporation serves as the Fund's manager. Dreyfus has hired
its  affiliate,  Mellon  Equity  Associates,  to serve as the Fund's  index fund
manager and provide day-to-day management of the Fund's investments.

THE DREYFUS VARIABLE INVESTMENT FUND

Dreyfus Variable  Investment Fund is an open-end  management  investment company
with  thirteen  portfolios.  The Dreyfus  Corporation  serves as the  investment
adviser. The following Portfolios are available under the Policy:

     Growth and Income Portfolio
     Small Company Stock Portfolio

MERRILL LYNCH VARIABLE SERIES FUNDS, INC.

Merrill Lynch Variable Series Funds, Inc. is an open-end  management  investment
company with eighteen separate funds. Merrill Lynch Asset Management, L.P. is
the investment  adviser to the funds.  The following  funds are available  under
the Policy:

     Merrill Lynch Prime Bond Fund
     Merrill Lynch American Balanced Fund
     Merrill Lynch High Current Income Fund
     Merrill Lynch Special Value Focus Fund
     Merrill Lynch International Equity Focus Fund
    
Additional Portfolios and/or Funds may be available in the future.

Shares of the Funds are issued and redeemed in connection  with  investments  in
and  payments  under  certain  variable  annuity  contracts  and  variable  life
insurance  policies of various life insurance  companies which may or may not be
affiliated.  The Funds do not believe that offering  their shares in this manner
will be disadvantageous  to you.  Nevertheless,  the Board of  Trustees  or the
Boards of Directors,  as  applicable,  intend  to  monitor  events in order to
identify any material  irreconcilable  conflicts which may possibly arise and to
determine what  action,  if any,  should be taken.  If such a conflict  were to
occur,  one or more  insurance  company  separate  accounts  might  withdraw its
investments in a Fund.  An  irreconcilable  conflict  might result in the
withdrawal of a substantial amount of a Fund's assets which could adversely
affect such Fund's net asset value per share.

YOU SHOULD READ THE PROSPECTUSES FOR THE FUNDS CAREFULLY BEFORE INVESTING.  THEY
CONTAIN  DETAILED  INFORMATION  ABOUT THE FUNDS  AND ARE  ATTACHED TO THIS
PROSPECTUS. You can obtain a copy of the Statement of Additional Information for
the Funds by contacting  American  Fidelity's  Annuity  Service Office at:
(800) 662-1106, P.O. Box 25523, Oklahoma City, Oklahoma 73125-0523.

GUARANTEED INTEREST ACCOUNT OPTION

The  Guaranteed  Interest  Account  Option is an  Investment  Option  within our
general account which earns interest credited by us.

Because of certain  exemptive  and  exclusionary  provisions,  interests  in the
Guaranteed  Interest Account are not registered under the Securities Act of 1933
and the Guaranteed  Interest Account is not registered as an investment  company
under the  Investment  Company Act of 1940.  Therefore,  neither the  Guaranteed
Interest  Account nor any interests in it are subject to the provisions of these
Acts.  American  Fidelity has been advised that the staff of the  Securities and
Exchange  Commission has not reviewed the disclosure in this prospectus relating
to the Guaranteed Interest Account Option.  Disclosures regarding the Guaranteed
Interest  Account  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.

VOTING RIGHTS

American Fidelity is the legal owner of the Fund shares. However,  American
Fidelity  believes that when a Fund  solicits proxies in conjunction with a
shareholder  vote,  it is required to obtain  from you and other  Policy  Owners
instructions as to how to vote those shares. When we receive those instructions,
we will  vote all of the  shares  we own in  proportion  to those  instructions.
Should we determine that we are no longer  required to comply with the above, we
will vote the shares in our own right.

SUBSTITUTION

American  Fidelity may  substitute  one of the Portfolios you have selected with
another  Portfolio.  We would  not do this  without  the prior  approval  of the
Securities and Exchange Commission.  We will give you notice of our intention to
do this.

TRANSFERS

You may direct us to make transfers between all Investment  Options.  A transfer
request must be in a form we accept. We reserve the right to limit the number of
transfers that may be made. If you elect to use this transfer privilege, we will
not be liable for transfers  made as instructed by you. All transfers must be in
whole percentages. All transfers made on a given date count as one transfer.

We reserve the right, at any time and without prior notice,  to end,  suspend or
change the transfer privilege.

TRANSFERS DURING THE ACCUMULATION PHASE. If you make more than 12 transfers in a
Policy Year, there is a transfer fee deducted.  The fee is the lesser of $25 per
transfer  or 2% of the amount  transferred.  The  minimum  amount  which you can
transfer  is $500 from an  Account  or your  entire  value in the  Account.  All
transfers must be in whole percentages.

TRANSFERS DURING THE ANNUITY PHASE. You may make transfers among the Portfolios.
You may also make  transfers  from the  Portfolios  to the  Guaranteed  Interest
Account  Option to provide for a fixed  annuity.  You may only make one transfer
each Policy Year during the Annuity Phase.  There is no transfer fee charged for
the one  transfer.  You  cannot  make a transfer  from your  fixed  annuity to a
Portfolio.

AUTOMATIC DOLLAR COST AVERAGING

Automatic  Dollar Cost  Averaging  allows you to  systematically  transfer a set
amount each quarter from any Investment  Option  (source  account) to any of the
other  Investment  Option(s).  By  allocating  amounts on a regular  schedule as
opposed to allocating the total amount at one  particular  time, you may be less
susceptible  to  the  impact  of  market  fluctuations.  Automatic  Dollar  Cost
Averaging is only available  during the  Accumulation  Phase. The minimum amount
which can be transferred each quarter is $500 from each source account.

If you participate in Automatic Dollar Cost Averaging,  the transfers made under
the program are taken into account in determining any transfer fee.

ASSET REBALANCING 

Once your money has been allocated among the Investment Options, the performance
of the Investment  Options may cause your allocation to shift. You can direct us
to  automatically  rebalance  your Policy to return to your original  percentage
allocations by selecting our Asset Rebalancing  service.  The transfer date will
be the 1st day after  the end of the  Policy  Year.  Asset  Rebalancing  is only
available   during  the   Accumulation   Phase.  If  you  participate  in  Asset
Rebalancing,  the  transfers  made under the program  are taken into  account in
determining any transfer fee.


                                   PERFORMANCE
   
American Fidelity may periodically advertise performance based on the historical
performance  of  the  various  Portfolios.   American  Fidelity  will  calculate
cumulative total return  performance by determining the percentage change in the
value of an Accumulation Unit for various time periods.  This performance number
reflects the deduction of the insurance  charges,  policy maintenance charge and
expenses of the Portfolios. It will be presented with and without the withdrawal
charge.  Results  calculated  without  the  withdrawal  charge  will be  higher.
American  Fidelity  may also  advertise  compound  average  annual  total return
information.  Compound  average  annual total return is determined  the same way
except that the results are  annualized  and the  withdrawal  charge will not be
included.  Any  advertisement  will also  include  average  annual  total return
figures which reflect the deduction of the insurance charges, policy maintenance
charge, withdrawal charges and the expenses of the Portfolio.    

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

More detailed  information  regarding how  performance is calculated is found in
the SAI.

Any past performance does not guarantee future results of the Portfolios.


                                    EXPENSES

There are charges and other  expenses  associated  with the  Contract  that will
reduce your investment return. These charges and expenses are:

INSURANCE CHARGES

We deduct  insurance  charges each day. We do this as part of the calculation of
the  value of the  Accumulation  Units  during  the  Accumulation  Phase and the
Annuity  Units  during the Annuity  Phase.  The  insurance  charges  are: 1) the
mortality  and expense risk charge;  2) the  administrative  charge;  and 3) the
distribution expense charge.

     MORTALITY  AND EXPENSE  RISK  CHARGE . This  charge is equal,  on an annual
basis,  to  1.25%  of the  average  daily  value  of the  Policy  invested  in a
Portfolio,  after the deduction of expenses.  This charge compensates us for all
the insurance  benefits  provided by your Policy (for example,  the guarantee of
annuity rates, the death benefits,  certain expenses related to the Policy), and
for  assuming  the  risk  (expense  risk)  that  the  current  charges  will  be
insufficient in the future to cover the cost of administering the Policy.

     ADMINISTRATIVE  CHARGE . This charge is equal,  on an annual basis, to .15%
of the average  daily value of the Policy  invested  in a  Portfolio,  after the
deduction of expenses.  This charge may be increased but will never be more than
 .25% of the average  daily value of the Policy  invested  in a  Portfolio.  This
charge,  together with the policy maintenance charge (which is explained below),
is for all the expenses  associated with the administration of the Policy.  Some
of these  expenses  include:  preparation of the Policy,  confirmations,  annual
reports and statements,  maintenance of Policy records,  personnel costs,  legal
and accounting fees, filing fees, and computer and systems costs.

     DISTRIBUTION  EXPENSE CHARGE . This charge is equal, on an annual basis, to
 .10% of the average daily value of the Policy invested in a Portfolio, after the
deduction of expenses.  This charge may be increased but will never be more than
 .25% of the average  daily value of the Policy  invested  in a  Portfolio.  This
charge  compensates   American  Fidelity  for  the  costs  associated  with  the
distribution of the Policies.

POLICY MAINTENANCE CHARGE

Every  Policy Year  American  Fidelity  deducts $30 from your Policy as a policy
maintenance  charge.  American  Fidelity reserves the right to change the policy
maintenance charge, however, it will never be more than $36 per year. The charge
will be deducted pro-rata from the Accounts.  During the Accumulation Phase, the
policy  maintenance charge will be deducted on each Policy  Anniversary.  If you
make a total  withdrawal  on other than a Policy  Anniversary,  the full  policy
maintenance  charge will be deducted at the time of the  withdrawal.  During the
Annuity Phase, the charge will be deducted pro-rata from Annuity Payments.

WITHDRAWAL CHARGE

Withdrawals  may be  subject to a  withdrawal  charge.  During the  Accumulation
Phase,  you can  make  withdrawals  from  your  Policy  (see  the  "Withdrawals"
section).  During the first Policy Year, all withdrawals  will have a withdrawal
charge.  After the first Policy Year,  you can make a withdrawal of up to 10% of
the value of your  Policy (at the time you  request  the  withdrawal)  once each
Policy Year without incurring a withdrawal charge (free withdrawal  amount).  If
you do not use the free  withdrawal  amount  in any year,  it cannot be  carried
forward to the next Policy Year.

The withdrawal  charge is a percentage of the amount  withdrawn in excess of the
free withdrawal amount as shown below:

<TABLE>
<CAPTION>
<S>                   <C>
   Policy Year        Withdrawal Charge %
- --------------------  -------------------
        1                        8%
        2                        7%
        3                        6%
        4                        5%
        5                        4%
        6                        3%
        7                        2%
        8                        1%
        9+                       0%
</TABLE>

The  withdrawal  charge is  calculated at the time of each  withdrawal  and will
never exceed 8% of the total Purchase  Payments.  For partial  withdrawals,  the
charge will be deducted from the value of your Policy  remaining.  No withdrawal
charge will be applied when a death benefit is paid or payment under any Annuity
Option providing at least seven annual or 72 monthly payments.

The withdrawal  charge  compensates us for expenses  associated with selling the
Policy.

NOTE:  For tax purposes,  withdrawals  are considered to have come from the last
money you put into the Policy.  Thus, for tax purposes,  earnings are considered
to come out  first.  THERE ARE  LIMITS TO THE  AMOUNT  YOU CAN  WITHDRAW  FROM A
QUALIFIED PLAN KNOWN AS SECTION 403(b) PLAN. See Taxes and the discussion in the
SAI.

REDUCTION OR ELIMINATION OF THE WITHDRAWAL CHARGE

American  Fidelity will reduce or eliminate the amount of the withdrawal  charge
when the Policy is sold under  circumstances  which  reduce its sales  expenses.
Some  examples  are:  if there  is a large  group of  individuals  that  will be
purchasing the Policy or a prospective purchaser already had a relationship with
American Fidelity. American Fidelity will not deduct a withdrawal charge under a
Policy issued to an officer, director or employee of American Fidelity or any of
its affiliates.  Any circumstances  resulting in the reduction or elimination of
the withdrawal charge requires our prior approval.

TRANSFER FEE

There is no charge  for the  first 12  transfers  in a Policy  Year  during  the
Accumulation Phase. Thereafter, the fee is the lesser of $25 or 2% of the amount
transferred.  During the Annuity Phase,  there is no charge for the one transfer
allowed during each Policy Year.

The transfer fee is deducted from the  Investment  Option which is the source of
the  transfer.  If  your  entire  interest  in an  Investment  Option  is  being
transferred,   the  transfer  fee  will  be  deducted   from  the  amount  being
transferred.  If you  make  transfers  from  multiple  Investment  Options,  the
transfer fee will be deducted pro-rata from each source Investment Option.

PREMIUM TAXES

Some  states  and other  governmental  entities  (e.g.,  municipalities)  charge
premium taxes or similar taxes. American Fidelity is responsible for the payment
of these taxes and will make a deduction from the value of your Policy for them.
Some of these  taxes are due when the  Policy  is  issued,  others  are due when
Annuity Payments begin. It is our current practice to pay any premium taxes when
they become  payable to the states.  Premium  taxes  generally  range from 0% to
4.0%, depending on the state.

INCOME TAXES

American  Fidelity  will  deduct  from the Policy any income  taxes which it may
incur because of the Policy. Currently, American Fidelity is not making any such
deductions.

PORTFOLIO EXPENSES

There are  deductions  from and  expenses  paid out of the assets of the various
Portfolios which are described in the attached prospectuses for the Funds.


                                      TAXES

NOTE:  AMERICAN  FIDELITY HAS PREPARED THE FOLLOWING  INFORMATION  ON TAXES AS A
GENERAL DISCUSSION OF THE SUBJECT.  IT IS NOT INTENDED AS TAX ADVICE. YOU SHOULD
CONSULT  YOUR OWN TAX ADVISER  ABOUT YOUR OWN  CIRCUMSTANCES.  WE HAVE  INCLUDED
ADDITIONAL   INFORMATION   REGARDING   TAXES  IN  THE  STATEMENT  OF  ADDITIONAL
INFORMATION.

ANNUITIES 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.

Basically, these rules provide that you will not be taxed on the earnings on the
money held in your annuity  until you take the money out. This is referred to as
Tax  Deferral.  There  are  different  rules  regarding  how you  will be  taxed
depending  upon how you take the money out and the type of Policy - Qualified or
Non-Qualified (see following sections).

You, as the Owner,  will not be taxed on  increases  in the value of your Policy
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  you  receive  will be  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  Policy  is  owned  by  a  non-natural  person  (e.g.,  a
corporation  or certain other  entities other than  tax-qualified  trusts),  the
Policy will generally not be treated as an annuity for tax purposes.  This means
that the Policy may not receive  the  benefits  of  Tax Deferral.  Income may be
taxed as ordinary income every year.

QUALIFIED AND NON-QUALIFIED POLICIES
   
     If you purchase the Policy under a Qualified  plan, your Policy is referred
to as a Qualified Policy. Examples of Qualified plans are: Individual Retirement
Annuities  (IRAs),  including  Roth  IRAs,  Tax-Sheltered  Annuities  (sometimes
referred to as 403(b) Policies),  H.R. 10 Plans (sometimes  referred to as Keogh
plans) and Corporate Pension and Profit-Sharing Plans.    

If you do not  purchase  the  Policy  under a  Qualified  plan,  your  Policy is
referred to as a Non-Qualified Policy.

TAX TREATMENT OF WITHDRAWALS - NON-QUALIFIED POLICIES

If you make a withdrawal from your Policy,  the Code treats such a withdrawal as
first coming from earnings and then from your Purchase Payments.  In most cases,
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 tax 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
the taxpayer  reaches age 59 1/2; (2) paid after the Owner dies; (3) paid if the
taxpayer  becomes  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 the life or life  expectancy of the taxpayer;  (5) paid under an
immediate annuity; or (6) which come from purchase payments made prior to August
14, 1982.

The Policy  provides that when the  Annuitant  dies prior to the Annuity Date, a
death  benefit  will  be  paid  to the  Beneficiary.  If the  Owner  is not  the
Annuitant,  such payments  made when the  Annuitant  dies do not qualify for the
death of Owner  exception  described  above,  and will be subject to the 10% tax
penalty  unless  the  Beneficiary  is 59 1/2  years  old  or  one  of the  other
exceptions to the penalty applies.

TAX TREATMENT OF WITHDRAWALS - QUALIFIED POLICIES
   
The above information describing the taxation of Non-Qualified Policies does not
apply to  Qualified  Policies.  In the case of a  withdrawal  under a  Qualified
Policy, a ratable portion of the amount received is taxable,  generally based on
the ratio of your cost basis to your total accrued  benefit under the retirement
plan.  The  Code  imposes  a 10%  penalty  tax on  the  taxable  portion  of any
distribution  from qualified  retirement  plans,  including  Policies issued and
qualified  under  Code  Sections  403(b)   (Tax-Sheltered   Annuities),   408(b)
(Individual  Retirement  Annuities)  and 401 (H.R. 10 and Corporate  Pension and
Profit-Sharing  Plans). To the extent amounts are not includible in gross income
because  they have been  properly  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) if distribution is made on or after the date
on  which  the  Owner or  Annuitant  (as  applicable)  reaches  age 59 1/2;  (b)
distributions  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 designated  beneficiary;  (d)  distributions  to an Owner or
Annuitant (as  applicable)  who has separated from service after he has attained
age 55; (e) distributions  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)  distributions  made to an
alternate  payee  pursuant  to  a  qualified   domestic   relations  order;  (g)
distributions 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); (h)  distributions  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 (i)  distributions  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 items (d) and (f) above do not apply in the
case of an  Individual  Retirement  Annuity.  The  exception  stated in item (c)
applies to an Individual  Retirement  Annuity without the requirement that there
be a separation from service.    

A more complete  discussion of withdrawals from Qualified  Policies is contained
in the SAI.

TAX TREATMENT OF WITHDRAWALS - TAX-SHELTERED ANNUITIES

The Code limits the withdrawal of purchase  payments made by owners from certain
Tax-Sheltered Annuities. Withdrawals can only be made when an owner: (1) reaches
age 59 1/2; (2) leaves his/her job; (3) dies; (4) becomes disabled (as that term
is defined in the Code); or (5) in the case of hardship. However, in the case of
hardship,  the  owner  can  only  withdraw  the  purchase  payments  and not any
earnings.

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.  American  Fidelity  believes that the  Portfolios  are being
managed so as to comply with the requirements.

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  American
Fidelity would be considered the owner of the shares of the Portfolios.  If this
occurs,  it will  result  in the loss of the  favorable  tax  treatment  for the
Policy.  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. 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
Policy, could be treated as the owner of the Portfolios.

Due to the  uncertainty in this area,  American  Fidelity  reserves the right to
modify the Policy in an attempt to maintain favorable tax treatment.


                                   WITHDRAWALS

You can have  access to the  money in your  Policy:  (1) by making a  withdrawal
(either a partial or a total withdrawal);  (2) by receiving Annuity Payments; or
(3) when a death benefit is paid to your  Beneficiary.  Withdrawals  can only be
made during the Accumulation Phase.

You may withdraw  all or some of the value of your  Policy,  minus taxes due, if
any, minus the withdrawal charge and policy  maintenance  charge. You must apply
for a withdrawal using a form we accept.  Any partial  withdrawal amount must be
at least $250, with exceptions for hardship.  This  requirement is waived if the
partial withdrawal is pursuant to the Systematic Withdrawal Program (see below).
After a  withdrawal,  the value of your  Policy  cannot be less than  $100.  Any
amount withdrawn will be deducted pro-rata from the Investment  Options.  If you
want to withdraw amounts in any other proportion,  you must tell us using a form
we accept.

INCOME TAXES, TAX PENALTIES AND CERTAIN RESTRICTIONS MAY APPLY TO ANY WITHDRAWAL
YOU MAKE.

There are limits to the amount you can withdraw  from a Qualified  plan referred
to as a  403(b)  plan.  For a more  complete  explanation  see -  Taxes  and the
discussion in the SAI.

SYSTEMATIC WITHDRAWAL PROGRAM

After the first  Policy Year,  you can  participate  in a Systematic  Withdrawal
Program  in lieu of the 10% free  withdrawal  option.  If the  total  amount  of
systematic  withdrawals  during a Policy Year  exceeds  the 10% free  withdrawal
amount,  a  withdrawal  charge  will be  incurred.  During the Policy  Year that
systematic  withdrawals  begin, the 10% free withdrawal  amount will be based on
the value of your  Policy on the  business  day  before you  request  systematic
withdrawals.  The request  must be made on a form we accept.  During  subsequent
years,  the free withdrawal  amount will be based on the value of your Policy on
the  last  Policy  Anniversary.  Systematic  withdrawals  can be  made  monthly,
quarterly  or  semi-annually.  We  reserve  the  right to limit  the  terms  and
conditions  under  which  systematic  withdrawals  can be  elected  and to  stop
offering any or all systematic withdrawals at any time.

INCOME TAXES AND TAX PENALTIES MAY APPLY TO SYSTEMATIC WITHDRAWALS.

SUSPENSION OF PAYMENTS OR TRANSFERS

American   Fidelity  may  be  required  to  suspend  or  postpone  payments  for
withdrawals or transfers for any period when:

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

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

     3. an emergency  exists as a result of which disposal of the Fund shares is
not reasonably practicable or American Fidelity cannot reasonably value the Fund
shares;

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

American  Fidelity has reserved the right to defer  payment for a withdrawal  or
transfer from the Guaranteed  Interest  Account for the period  permitted by law
but not for more than six months.


                                      LOANS

If you purchased your Policy under a 403(b)  Qualified  plan, we may make a loan
to you at any time before Annuity Payments begin. However, no loans will be made
during the first  Policy  Year.  The  security for the loan will be the value of
your Policy in the Guaranteed Interest Account. The loan cannot be more than the
lesser of  $50,000 or  one-half  of the value of your  Policy in the  Guaranteed
Interest Account. Under certain circumstances, the $50,000 limit may be reduced.
The  minimum  loan we will make is $2,500  (which  can be  changed  by us at our
discretion).

If a loan  payment is not made within 60 days of the date a payment is due,  the
outstanding loan balance  (principal plus interest) will become due and payable.
If not repaid,  the loan balance plus interest will be considered in default and
will be treated as taxable income for the tax year of the default.  Satisfaction
of any unpaid loan balance plus interest from the  Guaranteed  Interest  Account
will only occur when you qualify for a plan  distribution  under the federal tax
guidelines.  If  the  loan  is in  default  and  you do not  yet  qualify  for a
distribution to satisfy the outstanding loan balance,  the loan will continue to
accrue  interest  which,  if not paid by you, will be taxable  income in the tax
year  accrued.  Any amounts  which may become  taxable  will be reported as plan
distributions  and  will  be  subject  to  income  tax  and  tax  penalties,  if
applicable.

Upon your death,  the Beneficiary  will receive the death benefit reduced by the
loan balance.  If Annuity Payments begin while there is an outstanding loan, the
value of the Guaranteed Interest Account will be reduced by the loan balance.


                                  DEATH BENEFIT

DEATH BENEFIT AMOUNT

The death  benefit  will be the greater of: (1) the  Purchase  Payments you have
made, less any money you have taken out and any applicable  withdrawal  charges;
or (2) the value of your Policy minus the policy  maintenance  charge and taxes,
if any, determined on the business day we receive proof of death and an election
for the payment period.

DEATH OF OWNER BEFORE ANNUITY DATE

If you or any Joint Owner dies before the Annuity  Date,  the death benefit will
be paid to your  Beneficiary.  When any Joint Owner dies,  the  surviving  Joint
Owner,  if any,  will be treated as the primary  Beneficiary.  Any other  person
chosen as a  Beneficiary  at the time of death will be  treated as a  contingent
Beneficiary.  The death  benefit will be paid under one of the  following  death
benefit options.

Death Benefit Options:

If you or any Joint Owner dies before the Annuity Date, a Beneficiary who is not
your spouse must elect the death  benefit to be paid under one of the  following
options:

     1. lump sum payment;

     2.  payment of the entire  death  benefit  within five years of the date of
your death or the death of any Joint Owner; or

     3. payment of the death benefit under any Annuity Option. If this option is
chosen,  the annuity must be distributed over the lifetime of the Beneficiary or
over a period not extending beyond the life expectancy of the  Beneficiary;  and
the  distribution  must  begin  within one year of the date of your death or any
Joint Owner's death.

Any portion of the death benefit not applied under an Annuity  Option within one
year of the date of death must be  distributed  within five years of the date of
death.

If the Beneficiary is your spouse (spousal Beneficiary), he or she may:

     1.  choose to  continue  the  Policy in his or her own name at the  current
value of the Policy;

     2. choose a lump sum payment of the death benefit; or

     3. apply the death benefit to an Annuity Option.

If the  deceased  Owner  was  also the  Annuitant  and the  spousal  Beneficiary
continues  the Policy or applies  the death  benefit to an Annuity  Option,  the
spousal Beneficiary will become the new Annuitant.

If a lump sum payment is requested,  we will pay the amount within seven days of
receipt of proof of death and the  election,  unless the  Suspension or Deferral
Payments  Provision is in effect.  Payment to the Beneficiary (other than a lump
sum payment)  may only be elected  during the 60 day period  beginning  with the
date we receive  proof of death.  If the  Beneficiary  does not select a payment
method  during the 60 day  period  after we  receive  proof of death,  the death
benefit will be paid in a lump sum.

DEATH OF ANNUITANT BEFORE THE ANNUITY DATE

If you are not the Annuitant and the Annuitant dies before the Annuity Date, the
death benefit will be paid to the Beneficiary. The death benefit will be paid in
a lump sum and must be paid in full within  five years of the date of death.  If
the Owner is a non-individual (e.g., a corporation),  the death of the Annuitant
will be treated as the death of the Owner.

DEATH OF OWNER AFTER THE ANNUITY DATE

If you,  or any Joint  Owner who is not the  Annuitant,  die during the  Annuity
Period, any remaining payments under the Annuity Option elected will continue at
least as rapidly  as they were  being  paid at your death or such Joint  Owner's
death.  When any Owner dies during the Annuity Period,  the Beneficiary  becomes
the Owner.  Upon the death of any Joint  Owner  during the Annuity  Period,  the
surviving Joint Owner, if any, will be treated as the primary  Beneficiary.  Any
other Beneficiary  designation on record at the time of death will be treated as
a contingent Beneficiary.

DEATH OF ANNUITANT AFTER THE ANNUITY DATE

If the Annuitant dies on or after the Annuity Date,  the death benefit,  if any,
will be as set forth in the Annuity Option elected.  Death benefits will be paid
at least as rapidly as they were being paid at the Annuitant's death.


                                OTHER INFORMATION

AMERICAN FIDELITY

American  Fidelity  Assurance  Company  (American  Fidelity),  2000  N.  Classen
Boulevard,  Oklahoma  City,  Oklahoma  73106 is an Oklahoma stock life insurance
company  organized  in 1960.  American  Fidelity is  licensed  to conduct  life,
annuity and accident and health insurance  business in forty-nine states and the
District of Columbia. American Fidelity is a wholly-owned subsidiary of American
Fidelity Corporation since 1974.

THE SEPARATE ACCOUNT

American  Fidelity  established a separate  account,  American Fidelity Separate
Account B (Separate Account), to hold the assets that underlie the Policies. Our
Board of Directors  adopted a resolution to establish the Separate Account under
Oklahoma  insurance law on September 20, 1996.  American Fidelity has registered
the Separate  Account with the  Securities  and  Exchange  Commission  as a unit
investment trust under the Investment  Company Act of 1940. The Separate Account
is divided into sub-accounts.

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

LEGAL PROCEEDINGS

There are no pending material legal proceedings  affecting the Separate Account,
American Fidelity or American Fidelity Securities, Inc.

DISTRIBUTION

American  Fidelity  Securities,  Inc. (AFS, Inc.) acts as the distributor of the
Policies. AFS, Inc. is a wholly-owned subsidiary of American Fidelity.

ADMINISTRATION

American  Fidelity  performs  certain  administrative   services  regarding  the
Policies.  The  administrative  services  include  issuance of the  Policies and
maintenance of Policy Owner's records.

FINANCIAL STATEMENTS
   
The  financial  statements  of  American  Fidelity  have  been  included  in the
Statement of  Additional  Information.  No financial  statements of the Separate
Account  have been  included  because,  as of December 31, 1997,  the Separate
Account had no assets.    



          TABLE OF CONTENTS OF THE STATEMENT OF ADDITIONAL INFORMATION


                                                                            Page
                                                                            ----

General Information and History of the Company                                 

Experts                                                                        

Legal Opinions                                                                 

Distributor                                                                    

Reduction or Elimination of the Withdrawal Charge                              

Calculation of Performance Information                                         

Federal Tax Status                                                         

Annuity Provisions                                                             

Financial Statements                                                           



       ________________________________________________________________________


                                                              __________________

                                                              __________________

                                                              __________________



FRONT
- -----                                                                           

       American Fidelity Assurance Company
       P.O. Box 25523
       Oklahoma City, OK 73125




       ________________________________________________________________________



       ________________________________________________________________________


          Attention: Pension and Annuity Department



   
<TABLE>
<CAPTION>
Please  send me, the  Statement  of  Additional  Information  for the  following
variable annuity fund or funds.
<S>                                               <C>
[ ]  AFAdvantage Variable Annuity                [ ] Merrill Lynch Variable Series Fund, Inc.
[ ]  The Dreyfus Socially Responsible Growth     
     Fund, Inc.
[ ]  Dreyfus Stock Index Fund
[ ]  Dreyfus Variable Investment Fund

</TABLE>
    

Name     _______________________________________________________________________
         (please print)

Address  _______________________________________________________________________
         (please print)

         _______________________________________________________________________
         (please print)

         _______________________________________________________________________
         (please print)
                                    

                                     PART B


                       STATEMENT OF ADDITIONAL INFORMATION

             INDIVIDUAL FLEXIBLE PREMIUM VARIABLE AND FIXED DEFERRED
                                ANNUITY POLICIES

                                    ISSUED BY

                      AMERICAN FIDELITY SEPARATE ACCOUNT B

                                       AND

                       AMERICAN FIDELITY ASSURANCE COMPANY

   
THIS IS NOT A PROSPECTUS.  THIS  STATEMENT OF ADDITIONAL  INFORMATION  SHOULD BE
READ IN  CONJUNCTION  WITH  THE  PROSPECTUS  DATED MAY 1, 1998,  FOR THE
INDIVIDUAL  FLEXIBLE  PREMIUM VARIABLE AND FIXED DEFERRED ANNUITY POLICIES WHICH
ARE REFERRED TO HEREIN.

THE PROSPECTUS  CONCISELY  SETS FORTH  INFORMATION  THAT A PROSPECTIVE  INVESTOR
SHOULD KNOW BEFORE INVESTING.  FOR A COPY OF THE PROSPECTUS CALL OR WRITE US AT:
AMERICAN  FIDELITY  ASSURANCE  COMPANY,  ANNUITY SERVICES  DEPARTMENT,  P.O. BOX
25523, OKLAHOMA CITY, OK 73125-0523, (800) 662-1106.

THIS STATEMENT OF ADDITIONAL INFORMATION IS DATED MAY 1, 1998.    


                                TABLE OF CONTENTS

                                                                          PAGE

GENERAL INFORMATION AND HISTORY OF THE COMPANY                              

EXPERTS                                                                     

LEGAL OPINIONS                                                              

DISTRIBUTOR                                                                 

REDUCTION OR ELIMINATION OF THE WITHDRAWAL CHARGE                           

CALCULATION OF PERFORMANCE INFORMATION                                      

FEDERAL TAX STATUS                                                        

ANNUITY PROVISIONS                                                         

FINANCIAL STATEMENTS                                                       




                 GENERAL INFORMATION AND HISTORY OF THE COMPANY

American Fidelity  Assurance  Company  ("Company") was organized in the State of
Oklahoma in 1960 and during its existence  has never  changed its name.  Neither
the sales of variable  annuity  contracts  nor the sales of any other  insurance
product by the Company  have ever been  suspended by any state where the Company
has done or is presently doing business.

The Company is a wholly-owned subsidiary of American  Fidelity  Corporation,  an
insurance  holding  company.  The  stock of  American  Fidelity  Corporation  is
controlled by a family investment  partnership,  Cameron Enterprises,  A Limited
Partnership,  an Oklahoma limited partnership  ("CELP").  In accordance with the
partnership  agreement,  management  of the  affairs  of CELP is  vested in five
managing general  partners:  William M. Cameron,  William E. Durrett,  Edward C.
Joullian, III, John W. Rex and Theodore M. Elam.

                                    EXPERTS
   
The financial  statements  of the Company as of and for the year ended  December
31,  1997 and 1996 and for each of the  years in the  three  year  period  ended
December 31, 1997,  included in this  Statement of Additional  Information  have
been audited by KPMG Peat Marwick LLP.    


                                 LEGAL OPINIONS

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

                                   DISTRIBUTOR

American Fidelity  Securities,  Inc., a wholly-owned  subsidiary of the Company,
acts as the distributor. The offering is on a continuous basis.


                REDUCTION OR ELIMINATION OF THE WITHDRAWAL CHARGE

The amount of the withdrawal charge on the Policies may be reduced or eliminated
when sales of the Policies are made to  individuals or to a group of individuals
in a manner that  results in savings of sales  expenses.  The  entitlement  to a
reduction  of the  withdrawal  charge will be  determined  by the Company  after
examination  of the following  factors:  1) the size of the group;  2) the total
amount of  purchase  payments  expected to be  received  from the group;  3) the
nature of the group for which the Policies are  purchased,  and the  persistency
expected in that group;  4) the purpose for which the Policies are purchased and
whether that purpose makes it likely that  expenses will be reduced;  and 5) any
other  circumstances  which the Company  believes to be relevant to  determining
whether reduced sales or  administrative  expenses may be expected.  None of the
reductions in charges for sales is contractually guaranteed.

The  withdrawal  charge will be  eliminated  when the  Policies are issued to an
officer,  director or employee  of the Company or any of its  affiliates.  In no
event will any reduction or elimination  of the  withdrawal  charge be permitted
where the  reduction  or  elimination  will be  unfairly  discriminatory  to any
person.

                     CALCULATION OF PERFORMANCE INFORMATION
   
From time to time,  the Company may advertise  performance  data as described in
the  Prospectus.   All  performance   advertising  will  include  quotations  of
standardized average annual total return, calculated in accordance with standard
methods  prescribed by the rules of the Securities and Exchange  Commission,  to
facilitate  comparison with standardized  average annual total return advertised
by other variable annuity separate accounts.  Standardized  average annual total
return  advertised for a specific period is found by first taking a hypothetical
$1,000  investment in a Portfolio on the first day of the period at the offering
price,  which is the Accumulation  Unit value per unit (initial  investment) and
computing the ending redeemable value  (redeemable  value) of that investment at
the end of the  period.  The  average  annual  total  return (T) is  computed by
equating  the  redeemable  value  (ERV)  with the  initial  hypothetical  $1,000
investment  (P) over a period of years (n) according to the  following  formula:
ERV = P (1+T)**n  (where  "**n"  means to the nth power).  Standardized  average
annual total return  reflects the expenses of the Portfolio,  the deduction of a
policy maintenance charge,  mortality and expense risk, distribution expense and
administrative  charges.  The  redeemable  value also reflects the effect of any
applicable  withdrawal  charge that may be imposed at the end of the period.  No
deduction  is made for premium  taxes  which may be assessed by certain  states.
Cumulative  total  return  may also be  provided.  Cumulative  total  return  is
calculated  the same way as average  annual total return  except the results are
not annualized.    
   
Nonstandardized  compound  average annual return and nonstandardized cumulative
total return may also  be  advertised.   Nonstandardized   compound  average 
annual  return  and nonstandardized cumulative total return will not include the
withdrawal  charge and  may be for  periods  other  than  those  required  to be
presented  or may otherwise  differ from  standardized  average annual total 
return and cumulative total return.    
   
The  standardized  average  annual  total  return quotations will be current to
the last day of the calendar quarter preceding the date on which an
advertisement  is submitted for  publication.  The standardized average  annual
 total  return  will be based on calendar  quarters and will cover at least 
periods of one, five, and ten years, or a period covering the time the Portfolio
has been in existence if it has not been in existence for one of the prescribed
periods.  If Accumulation Units for the  Policies  have  not  been in  existence
for as  long as the  corresponding Portfolio,  the  standardized  average annual
total return and  nonstandardized total return  quotations will show what the
investment  performance of Accumulation  Units would have been (reduced by the
applicable  charges)  had they been held in a  Portfolio  for the period quoted
(see below).    
   
Quotations of standardized average annual total return and nonstandardized total
returns are based upon historical earnings and will fluctuate.  Past performance
does not  guarantee  future  results.  Factors  affecting the  performance  of a
Portfolio include general market  conditions,  operating expenses and investment
management.  An Owner's  value upon a withdrawal of a Policy may be more or less
than the original Purchase Payment.    

PERFORMANCE INFORMATION

The  Accumulation  Units of the Separate  Account are new and therefore  have no
performance  history.   However,  the  corresponding Funds have  been  in
existence for some time and consequently have investment performance history. In
order to demonstrate how the historical  investment experience of the Funds 
affects  Accumulation  Unit values,  the following  performance  information was
developed.  The  information  is based  upon the  historical  experience  of the
Funds and is for the periods shown.

ACTUAL  PERFORMANCE  WILL  VARY  AND  THE  HYPOTHETICAL  RESULTS  SHOWN  ARE NOT
NECESSARILY  REPRESENTATIVE  OF FUTURE  RESULTS.  Performance for periods ending
after those shown may vary  substantially from the examples shown below. Chart 1
shows the  performance  of the  Accumulation  Units  calculated  for a specified
period of time assuming an initial  Purchase Payment of $1,000 allocated to each
Portfolio and a deduction of all charges and deductions  (see  "Expenses" in the
prospectus). Chart 2 is identical to Chart 1 except that it does not reflect the
deduction of the withdrawal  charge.  Chart 3 shows cumulative total return with
the deduction of all charges.  Chart 4 shows cumulative total return without the
deduction of the withdrawal charge. The performance figures in all 4 charts also
reflect the actual fees and  expenses  paid by each  Portfolio.  The  percentage
increases are determined by subtracting  the initial  Purchase  Payment from the
ending value and dividing the remainder by the beginning value. All calculations
do not reflect the deduction of any premium taxes.

HISTORICAL PERFORMANCE FOR PERIODS ENDING 12/31/97:
   
<TABLE>
<CAPTION>
<S>                            <C>          <C>           <C>           <C>
CHART 1 - AVERAGE ANNUAL TOTAL RETURN
                                                           10 YEARS
                                                           or Since      INCEPTION
                                 1 YEAR      5 YEARS       Inception       DATE
                                 ------      -------       ---------       ----

The Dreyfus Socially
Responsible Growth Fund, Inc.     15.52%          N/A        15.49%       10/07/93

Dreyfus Stock Index Fund          19.98%       14.44%        11.25%       9/29/89

Dreyfus Variable Investment Fund

Growth and Income Portfolio        3.48%          N/A        18.67%       5/02/94

Small Company Stock Portfolio      8.96%          N/A         8.62%       5/01/96

Merrill Lynch Variable Series
   Funds, Inc.

Prime Bond Portfolio              -3.98%        2.11%         4.65%       4/20/82

American Balanced Portfolio        7.49%        5.84%         6.64%       6/01/88

High Current Income Portfolio     -1.65%        5.37%         8.28%       4/20/82

Special Value Focus Portfolio      1.14%        8.93%         7.74%       4/20/82



International Equity Focus     
   Portfolio                     -16.26%          N/A        -1.63%       7/01/93

</TABLE>

<TABLE>
<CAPTION>
<S>                            <C>          <C>           <C>           <C>
CHART 2 - COMPOUND AVERAGE ANNUAL RETURN (WITHOUT WITHDRAWAL CHARGES)

                                                            10 YEARS
                                                            or Since      INCEPTION
                                 1 YEAR       5 YEARS       Inception       DATE
                                 ------       -------       ---------       ----
The Dreyfus Socially
Responsible Growth Fund, Inc.     23.52%         N/A         16.49%        10/07/93

Dreyfus Stock Index Fund          27.98%       15.28%        11.25%        9/29/89


Dreyfus Variable Investment Fund

Growth and Income Portfolio       11.48%         N/A         20.03%       5/02/94

Small Company Stock Portfolio     16.96%         N/A         12.94%       5/01/96

Merrill Lynch Variable Series
Funds, Inc.

Prime Bond Portfolio               4.02%        2.86%         4.65%        4/20/82

American Balanced Portfolio       12.36%        6.62%         6.64%        6/01/88

High Current Income Portfolio      6.35%        6.14%         8.28%        4/20/82

Special Value Focus Portfolio      7.06%        9.73%         7.74%        4/20/82

International Equity Focus 
   Portfolio                       -8.98%         N/A         -0.82%        7/01/93

</TABLE>

<TABLE>
<CAPTION>
<S>                            <C>          <C>           <C>           <C>
CHART 3- CUMULATIVE TOTAL RETURN
                                                            10 YEARS
                                                            or Since      INCEPTION
                                 1 YEAR       5 YEARS       Inception       DATE
                                 ------       -------       ---------       ----


The Dreyfus Socially
Responsible Growth Fund, Inc.     15.52%         N/A         84.01%        10/07/93

Dreyfus Stock Index Fund          19.98%       96.27%       141.28%        9/29/89

Dreyfus Variable Investment Fund

Growth and Income Portfolio        3.48%         N/A         87.37%        5/02/94

Small Company Stock Portfolio      8.96%         N/A         14.81%        5/01/96

Merrill Lynch Variable Series
Funds, Inc.

Prime Bond Portfolio              -3.98%       10.98%        57.57%        4/20/82

American Balanced Portfolio        7.49%       32.79%        85.26%        6/01/88

High Current Income Portfolio     -1.65%       29.88%       121.56%        4/20/82

Special Value Focus Portfolio      1.14%       53.36%       110.68%        4/20/82

International Equity Focus 
   Portfolio                     -16.26%         N/A         -7.12%        7/01/93
</TABLE>


<TABLE>
<CAPTION>
<S>                            <C>          <C>           <C>           <C>
CHART 4- CUMULATIVE TOTAL RETURN WITHOUT WITHDRAWAL CHARGES
                                                            10 YEARS
                                                            or Since      INCEPTION
                                 1 YEAR       5 YEARS       Inception       DATE
                                 ------       -------       ---------       ----

The Dreyfus Socially
Responsible Growth Fund, Inc.     23.52%         N/A         90.88%        10/07/93

Dreyfus Stock Index Fund          27.98%      103.60%       141.28%        9/29/89

Dreyfus Variable Investment Fund

Growth and Income Portfolio       11.48%         N/A         95.37%        5/02/94

Small Company Stock Portfolio     16.96%         N/A         22.53%        5/01/96

Merrill Lynch Variable Series
Funds, Inc.

Prime Bond Portfolio               4.02%       15.13%        57.57%        4/20/82

American Balanced Portfolio       12.36%       37.75%        85.26%        6/01/88

High Current Income Portfolio      6.35%       34.73%       121.56%        4/20/82

Special Value Focus Portfolio      7.06%       59.08%       110.68%        4/20/82

International Equity Focus 
   Portfolio                      -8.98%         N/A         -3.65%        7/01/93
</TABLE>
    

                                   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 POLICIES.
PURCHASERS  BEAR THE  COMPLETE  RISK THAT THE  POLICIES  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 Policy until  distribution  occurs,  either in the form of a lump sum
payment or as annuity payments under the Annuity Option elected.  For a lump sum
payment received as a total surrender (total  redemption) or death benefit,  the
recipient  is taxed on the portion of the payment that exceeds the cost basis of
the  Policy.  For  Non-Qualified  Policies,  this cost  basis is  generally  the
Purchase Payments,  while for Qualified Policies 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 Policy (adjusted for any period certain or refund feature)
bears to the expected return under the Policy. The exclusion amount for payments
based on a variable  annuity  option is determined by dividing the cost basis of
the Policy  (adjusted for any period certain or refund feature) by the number
of years over which the annuity is expected to be paid.  Payments received after
the  investment  in the Policy has been  recovered  (i.e.  when the total of the
excludable  amounts equal the investment in the Policy) are fully  taxable.  The
taxable  portion  is  taxed at  ordinary  income  rates.  For  certain  types of
Qualified  Plans there may be no cost basis in the Policy  within the meaning of
Section 72 of the Code. Owners,  Annuitants and Beneficiaries under the Policies
should  seek  competent  financial  advice  about  the tax  consequences  of any
distributions.

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

DIVERSIFICATION

Section  817(h) of the Code  imposes  certain  diversification  standards on the
underlying  assets of  variable  annuity  contracts.  The Code  provides  that a
variable  annuity  contract  will not be treated as an annuity  contract for any
period (and any subsequent  period) for which the investments are not adequately
diversified  in  accordance  with  regulations  prescribed  by the United States
Treasury Department ("Treasury  Department").  Disqualification of the Policy as
an annuity  contract  would result in  imposition  of federal  income tax to the
Policy  Owner with  respect to  earnings  allocable  to the Policy  prior to the
receipt of payments under the Policy.  The Code contains a safe harbor provision
which   provides  that  annuity   contracts   such  as  the  Policies  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.

On March 2, 1989,  the  Treasury  Department  issued  regulations  (Treas.  Reg.
1.817-5)  which  established  diversification  requirements  for the  investment
portfolios  underlying variable contracts such as the Policies.  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 Funds underlying the Policies will be managed by 
the investment advisers in such a manner as to comply with these diversification
requirements.

The Treasury  Department has indicated that the  diversification  Regulations do
not provide guidance  regarding the  circumstances in which owner control of the
investments  of the  Separate  Account will cause the owner to be treated as the
owner of the assets of the Separate  Account,  thereby  resulting in the loss of
favorable  tax  treatment  for the Policy.  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 Policy is different
in some respects from the  situations  addressed in published  rulings issued by
the Internal  Revenue Service in which it was held that the policy owner was not
the owner of the assets of the separate  account.  It is unknown  whether  these
differences, such as the Owner's ability to transfer among investment choices or
the number and type of investment choices available, would cause the Owner to be
considered as the owner of the assets of the Separate  Account  resulting in the
imposition of federal income tax to the Owner with respect to earnings allocable
to the Policy prior to receipt of payments under the Policy.

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  Owner  being
retroactively determined to be the owner of the assets of the Separate Account.

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

MULTIPLE POLICIES

The Code provides that multiple non-qualified annuity contracts which are issued
within a calendar year period 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.  Owners  should  consult  a  tax  adviser  prior  to
purchasing  more than one  non-qualified  annuity  contract in any calendar year
period.

POLICIES OWNED BY OTHER THAN NATURAL PERSONS

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

TAX TREATMENT OF ASSIGNMENTS

An  assignment  or pledge  of a Policy  may be a taxable  event.  Owners  should
therefore  consult  competent tax advisers  should they wish to assign or pledge
their Policies.

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 most cases, may elect not
to have taxes withheld or to have withholding done at a different rate.

Effective January 1, 1993, 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).  Participants should consult their own tax
counsel or other tax adviser regarding withholding requirements.

TAX TREATMENT OF WITHDRAWALS - NON-QUALIFIED POLICIES

Section 72 of the Code governs the 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 distribution.  However, the penalty is not imposed on amounts received:  (a)
after the taxpayer  reaches age 59 1/2; (b) after the death of the Owner; (c) if
the taxpayer is 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  the  life  (or  life
expectancy) of the taxpayer or for the joint lives (or joint life  expectancies)
of the taxpayer and his  Beneficiary;  (e) under an  immediate  annuity;  or (f)
which are allocable to purchase payments made prior to August 14, 1982.

The Policy  provides that upon the death of the  Annuitant  prior to the Annuity
Date,  the death  benefit will be paid to the named  Beneficiary.  Such payments
made upon the death of the  Annuitant  who is not the Owner of the Policy do not
qualify for the death of Owner exception described above, and will be subject to
the ten percent (10%)  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  Policies.  However,  separate
tax withdrawal  penalties and restrictions may apply to such Qualified Policies.
(See "Tax Treatment of Withdrawals - Qualified Policies.")

QUALIFIED PLANS

The Policies offered by the Prospectus are designed to be suitable for use under
various  types of  Qualified  Plans.  Because of the  minimum  Purchase  Payment
requirements,  the Policies may not be  appropriate  for some  periodic  payment
retirement  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 Policies  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.  Owners, participants
and   Beneficiaries   are  responsible  for  determining   that   contributions,
distributions  and other  transactions  with respect to the Policies comply with
applicable  law.  Following are general  descriptions  of the types of Qualified
Plans with which the Policies 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 Policy issued under a Qualified Plan.

Policies  issued   pursuant  to  Qualified  Plans  include  special   provisions
restricting  Policy  provisions that may otherwise be available and described in
this Statement of Additional Information. Generally, Policies 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 Policies. (See
"Tax Treatment of Withdrawals - Qualified Policies.")

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  Policies  for  the  benefit  of  their  employees.  Such
contributions  are not  includable in the gross income of the employee until the
employee receives  distributions from the Policy. 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  Policies" and "Tax-Sheltered  Annuities -
Withdrawal  Limitations.")  Employee loans are allowed under these Policies. Any
employee  should  obtain  competent  tax  advice  as to the  tax  treatment  and
suitability of such an investment and the tax consequences of loans.

b.   Individual Retirement Annuities

Section  408(b) of the Code permits  eligible  individuals  to  contribute to an
individual  retirement  program  known  as an  "Individual  Retirement  Annuity"
("IRA"). Under applicable limitations,  certain amounts may be contributed to an
IRA which may be deductible from the individual's  gross income.  These IRAs are
subject  to  limitations  on  eligibility,  contributions,  transferability  and
distributions.  (See "Tax Treatment of Withdrawals - Qualified Policies.") 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
Policies  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 Policies to be qualified
as Individual  Retirement Annuities should obtain competent tax advice as to the
tax treatment and suitability of such an investment.

   
      ROTH IRAs

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. 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 to 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 the Roth IRA for at
least five years and, in addition,  that the  distribution  is made either after
the individual reaches age 59 1/2, on the individual's  death or disability,  or
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  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,  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 periods beginning
with tax year 1998.

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


c.   H.R. 10 Plans

Section 401 of the Code permits self-employed individuals to establish Qualified
Plans for themselves and their employees,  commonly  referred to as "H.R. 10" or
"Keogh" plans.  Contributions  made to the Plan for the benefit of the employees
will not be included 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.   (See  "Tax  Treatment  of  Withdrawals  -  Qualified   Policies.")
Purchasers of Policies for use with an H.R. 10 Plan should obtain  competent tax
advice as to the tax treatment and suitability of such an investment.

d.   Corporate Pension and Profit-Sharing Plans

Sections 401(a) and 401(k) of the Code permit  corporate  employers to establish
various types of retirement  plans for  employees.  These  retirement  plans may
permit  the  purchase  of the  Policies  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.  (See "Tax Treatment of
Withdrawals  -  Qualified  Policies.")  Purchasers  of  Policies  for  use  with
Corporate  Pension or Profit Sharing Plans should obtain competent tax advice as
to the tax treatment and suitability of such an investment.

TAX TREATMENT OF WITHDRAWALS - QUALIFIED POLICIES
   
In the case of a withdrawal  under a Qualified  Policy, 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
Policy.  Section  72(t) of the Code  imposes a 10%  penalty  tax on the  taxable
portion of any distribution from qualified retirement plans,  including Policies
issued and  qualified  under Code  Sections  403(b)  (Tax-Sheltered  Annuities),
408(b) (Individual  Retirement Annuities) and 401 (H.R. 10 and Corporate Pension
and  Profit-Sharing  Plans).  To the extent  amounts are not includible in gross
income  because  they have been  properly  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) if  distribution  is made on or
after the date on which the Owner or Annuitant  (as  applicable)  reaches age 59
1/2;  (b)  distributions  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 designated  beneficiary;  (d) distributions to
an Owner or Annuitant (as  applicable)  who has separated  from service after he
has  attained  age 55;  (e)  distributions  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)  distributions
made to an alternate payee pursuant to a qualified domestic relations order; (g)
distributions 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); (h)  distributions  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 (i)  distributions  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 items (d) and (f) above do not apply in the
case of an  Individual  Retirement  Annuity.  The  exception  stated in item (c)
applies to an Individual  Retirement  Annuity without the requirement that there
be a separation from service.
    

Generally, distributions from a Qualified Plan must commence no later than April
1 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.

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);  or (5) in the  case  of  hardship.  However,
withdrawals  for hardship are  restricted  to the portion of the Owner's  Policy
value  which  represents  contributions  by the Owner and does not  include  any
investment  results.  The  limitations  on  withdrawals  apply  only  to  salary
reduction  contributions  made after the end of the plan year beginning in 1988,
and to income  attributable to such contributions and to income  attributable to
amounts held as of the end of the plan year beginning in 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.


                               ANNUITY PROVISIONS

VARIABLE ANNUITY PAYOUT

An Owner may elect a variable annuity payout.  Variable annuity payments reflect
the investment performance of the Portfolios in accordance with the allocation
of the value of the Policy to the Portfolios during the Annuity Period. Variable
annuity payments are not guaranteed as to dollar amount.

The Company will  determine the number of Annuity Units payable for each payment
by dividing the dollar amount of the first  annuity  payment by the Annuity Unit
value for each  applicable Portfolio on the Annuity  Date.  This sets the number
of Annuity  Units for each  applicable Portfolio.  The number of Annuity  Units
payable remains the same unless an Owner  transfers a portion of the annuity 
benefit to another Portfolio or to a fixed  annuity.  The  dollar  amount is not
fixed and will change from month to month.

The dollar  amount of the variable  annuity  payments for each  applicable 
Portfolio after the first payment is determined by multiplying the fixed number
of Annuity Units per payment in each Portfolio by the Annuity Unit value for the
last  valuation period of the month  preceding  the month  for which the payment
is due.  This result is the dollar amount of the payment for each  applicable 
Portfolio. The total dollar  amount  of each  variable  annuity  payment  is the
sum of all  variable annuity  payments  reduced by the applicable portion of the
policy  maintenance charge.

VARIABLE ANNUITY UNIT

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

     1. The net investment factor for the current valuation period is multiplied
by the  value of the  Annuity  Unit for the Fund for the  immediately  preceding
valuation period.

     2. The result is then divided by the assumed  investment  rate factor which
equals  1.00 plus the assumed  investment  rate for the number of days since the
preceding valuation date.

An Owner can choose  either a 3%, 4%, or 5% assumed  investment  rate. If one is
not chosen, the assumed investment rate will be 3%.

The assumed  investment rate is the assumed rate of return used to determine the
first annuity payment for a variable annuity option. A higher assumed investment
rate will result in a higher first payment. Choice of a lower assumed investment
rate will result in a lower first payment.  Payments will increase  whenever the
actual  return  exceeds the chosen rate.  Payments  will  decrease  whenever the
actual return is less than the chosen rate.

FIXED ANNUITY PAYOUT

The dollar  amount of each fixed  annuity  payment  will be at least as great as
that  determined  in  accordance  with the 3% Annuity  Table.  The fixed annuity
provides  a 3% annual  guaranteed  interest  rate on all  Annuity  Options.  The
Company may pay or credit excess interest on a fixed annuity at its discretion.

                              FINANCIAL STATEMENTS

The  financial  statements of the Company  included  herein should be considered
only as bearing  upon the ability of the Company to meet its  obligations  under
the Policies.

                       AMERICAN FIDELITY ASSURANCE COMPANY

                                AND SUBSIDIARIES

                        CONSOLIDATED FINANCIAL STATEMENTS

                    AS OF DECEMBER 31, 1997 AND 1996, AND FOR

                       EACH OF THE YEARS IN THE THREE-YEAR

                         PERIOD ENDED DECEMBER 31, 1997

                   (WITH INDEPENDENT AUDITORS' REPORT THEREON)




                          INDEPENDENT AUDITORS' REPORT

Board of Directors
American Fidelity Assurance Company:

We have  audited  the  accompanying  consolidated  balance  sheets  of  American
Fidelity  Assurance  Company and  subsidiaries  (the Company) as of December 31,
1997 and 1996, and the related consolidated statements of income,  stockholder's
equity  and cash  flows for each of the  years in the  three-year  period  ended
December  31,   1997.   These   consolidated   financial   statements   are  the
responsibility of the Company's management.  Our responsibility is to express an
opinion on these consolidated financial statements based on our audits.

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

In our opinion, the consolidated  financial statements referred to above present
fairly, in all material  respects,  the financial  position of American Fidelity
Assurance  Company and  subsidiaries  as of December 31, 1997 and 1996,  and the
results  of their  operations  and their cash flows for each of the years in the
three-year period ended December 31, 1997, in conformity with generally accepted
accounting principles.

Also, in our opinion, the related financial statement schedules, when considered
in relation to the basic  consolidated  financial  statements  taken as a whole,
present fairly, in all material respects, the information set forth therein.

                                         /S/ KPMG PEAT MARWICK LLP

March 16, 1998



<TABLE>
<CAPTION>
              AMERICAN FIDELITY ASSURANCE COMPANY AND SUBSIDIARIES

                           CONSOLIDATED BALANCE SHEETS

                           DECEMBER 31, 1997 AND 1996

                    (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)

                           Assets                                                    1997                1996
                           ------                                                    ----                ----

Investments:

     Fixed maturities held-to-maturity, at amortized cost
         (fair value $241,863 and $251,034 in 1997 and
<S>      <C>                                                                    <C>                      <C>
         1996, respectively)                                                    $    234,799             251,944
     Fixed maturities available-for-sale, at fair value
         (amortized cost of $622,712 and $551,856
         in 1997 and 1996, respectively)                                             642,577             559,121
     Equity securities, at fair value:
         Common stocks (cost $11,023 and $9,692 in
              1997 and 1996, respectively)                                            11,736              12,046
     Mortgage loans on real estate, net                                              135,122             130,508
     Investment real estate, at cost (less accumulated
         depreciation of $1,350 and $7,047 in 1997
         and 1996, respectively)                                                       9,070              18,954
     Policy loans                                                                      8,668               8,359
     Short-term and other investments                                                 20,770              12,763
                                                                                 -----------         -----------
                                                                                   1,062,742             993,695
                                                                                   ---------          ----------

Cash                                                                                   8,427              15,962

Accrued investment income                                                             14,357              14,248

Accounts receivable:

     Uncollected premiums                                                             20,571              21,665
     Reinsurance receivable                                                           57,503              36,794
     Other                                                                            15,248              12,341
                                                                                 -----------         -----------
                                                                                      93,322              70,800
                                                                                 -----------         -----------

Deferred policy acquisition costs                                                    177,737             162,497

Other assets                                                                           5,761               6,954

Separate account assets                                                              137,090              98,896
                                                                                  ----------         -----------


              Total assets                                                       $ 1,499,436           1,363,052
                                                                                   =========           =========
</TABLE>



See accompanying notes to consolidated financial statements.


<TABLE>
<CAPTION>
              Liabilities and Stockholder's Equity                                   1997                1996
              ------------------------------------                                   ----                ----

Policy liabilities:

     Reserves for future policy benefits:

<S>                                                                             <C>                      <C>
         Life and annuity                                                       $    105,663             102,820
         Accident and health                                                         140,530             121,097
     Unearned premiums                                                                 2,686               2,376
     Benefits payable                                                                 35,347              33,178
     Funds held under deposit administration contracts                               580,499             556,665
     Other policy liabilities                                                         92,144              85,068
                                                                                 -----------         -----------
                                                                                     956,869             901,204
                                                                                  ----------          ----------

Other liabilities:

     Net deferred income tax liability                                                59,198              48,278
     General expenses, taxes, licenses and fees payable
         and other liabilities                                                        36,099              34,125
                                                                                 -----------         -----------
                                                                                      95,297              82,403
                                                                                 -----------         -----------

Notes payable                                                                         50,719              19,839

Separate account liabilities                                                         137,090              98,896
                                                                                  ----------         -----------
              Total liabilities                                                    1,239,975           1,102,342
                                                                                   ---------           ---------

Stockholder's equity:

     Common stock, par value $10 per share.  250,000
         shares authorized, issued and outstanding                                     2,500               2,500
     Additional paid-in capital                                                       23,244              19,916
     Net unrealized holding gain on investments
         available-for-sale, net of deferred tax expense
         of $7,207 and $3,367 in 1997 and
         1996, respectively                                                           13,371               6,252
     Retained earnings                                                               220,346             232,042
                                                                                  ----------          ----------
              Total stockholder's equity                                             259,461             260,710


Commitments and contingencies (notes 9, 10, 11, 13 and 14)
              Total liabilities and stockholder's equity                         $ 1,499,436           1,363,052
                                                                                   =========           =========
</TABLE>



<TABLE>
<CAPTION>
              AMERICAN FIDELITY ASSURANCE COMPANY AND SUBSIDIARIES

                        CONSOLIDATED STATEMENTS OF INCOME

                  YEARS ENDED DECEMBER 31, 1997, 1996, AND 1995

                    (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)

                                                                                1997            1996           1995
                                                                                ----            ----           ----
Revenues:
   Premiums:

<S>                                                                        <C>                  <C>             <C>
     Life and annuity                                                      $   25,282           24,187          24,514
     Accident and health                                                      181,944          166,057         156,960
                                                                              -------          -------         -------
                                                                              207,226          190,244         181,474
   Net investment income                                                       69,175           67,502          65,326
   Other                                                                       13,190           11,250          12,190
                                                                             --------         --------        --------
         Total revenues                                                       289,591          268,996         258,990
                                                                              -------          -------         -------

Benefits:
   Benefits paid or provided:

     Life and annuity                                                          18,045           18,539          18,849
     Accident and health                                                      105,594           93,858          74,219
   Interest credited to funded contracts                                       30,207           28,386          27,635
   Increase in reserves for future policy benefits:
     Life and annuity (net of increase (decrease) in reinsurance  reserves ceded
       of $55, $(3), and $53 in 1997,
       1996, and 1995, respectively)                                            2,788            4,336           4,619
     Accident and health (net of increase (decrease) in
       reinsurance reserves ceded of $9,838, $6,704, and
       $(250), in 1997, 1996, and 1995, respectively)                          10,250           13,259          15,535
                                                                             --------         --------        --------
                                                                              166,884          158,378         140,857
                                                                              -------          -------         -------
Expenses:

   Selling costs                                                               56,835           47,105          48,784
   Other operating, administrative and general expenses                        43,241           44,942          42,586
   Taxes, other than federal income taxes, and licenses and fees                7,251            6,535           6,250
   Increase in deferred policy acquisition costs                              (15,240)         (10,082)        (11,902)
                                                                             --------         --------        --------
                                                                               92,087           88,500          85,718
                                                                             --------         --------        --------

         Total benefits and expenses                                          258,971          246,878         226,575
                                                                              -------          -------         -------

         Income before income taxes                                            30,620           22,118          32,415

Income taxes:

   Current                                                                      2,680            4,421          10,443
   Deferred                                                                     5,802            4,650             554
                                                                            ---------        ---------      ----------
                                                                                8,482            9,071          10,997
                                                                            ---------        ---------        --------

         Net income                                                        $   22,138           13,047          21,418
                                                                             ========         ========        ========

Basic net income per share                                                 $ 88.55               52.19           85.67
                                                                             =====           =========       =========
</TABLE>

See accompanying notes to consolidated financial statements.


<TABLE>
<CAPTION>
              AMERICAN FIDELITY ASSURANCE COMPANY AND SUBSIDIARIES

                 CONSOLIDATED STATEMENTS OF STOCKHOLDER'S EQUITY

                  YEARS ENDED DECEMBER 31, 1997, 1996, AND 1995

                                 (IN THOUSANDS)

                                                                                      Net
                                                                Additional        Unrealized
                                                Common           Paid-in            Holding            Retained
                                                 Stock           Capital             Gain              Earnings

<S>                 <C> <C>                     <C>                <C>                 <C>                <C>    
Balance at December 31, 1994                    $ 2,500            13,633              949                201,777

Net income                                            -                 -                -                 21,418

Investments transferred to available-
   for-sale, net of deferred taxes                    -                 -            8,828                      -

Increase in unrealized holding gain,
   net of deferred taxes                              -                 -            6,251                      -

Capital contributed by parent on
   sale of AFI                                        -             4,085                -                      -
                                               --------           -------       ----------                 ------

Balance at December 31, 1995                      2,500            17,718           16,028                223,195

Net income                                            -                 -                -                 13,047

Decrease in unrealized holding gain,
   net of deferred taxes                              -                 -           (9,776)                     -

Capital contributed by parent                         -             2,198                -                      -

Dividends                                         -                 -               -                      (4,200)
                                               --------        ----------       ----------              ---------

Balance at December 31, 1996                      2,500            19,916            6,252                232,042

Net income                                            -                 -                -                 22,138

Increase in unrealized holding gain,
   net of deferred taxes                              -                 -            7,119                      -

Capital contributed by parent                         -             3,328                -                      -

Dividends                                             -                 -                -                (33,834)
                                               --------        ----------       ----------               --------

Balance at December 31, 1997                    $ 2,500            23,244           13,371                220,346
                                                  =====            ======           ======                =======
</TABLE>


See accompanying notes to consolidated financial statements.

<TABLE>
<CAPTION>

              AMERICAN FIDELITY ASSURANCE COMPANY AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF CASH FLOWS

                  YEARS ENDED DECEMBER 31, 1997, 1996, AND 1995

                                 (IN THOUSANDS)

                                                                                   1997             1996          1995
                                                                                   ----             ----          ----

Cash flows from operating activities:

<S>                                                                          <C>                   <C>            <C>   
   Net income                                                                $    22,138           13,047         21,418
   Adjustments to reconcile net income to net cash
     provided by operating activities:
       Provision for depreciation on investment real estate                          653              935            876
       Accretion of discount on investments                                         (546)            (469)          (605)
       Realized gains on investments                                              (1,823)          (1,793)        (2,423)
       Increase in deferred policy acquisition costs                             (15,240)         (10,082)       (11,902)
       Increase in accrued investment income                                        (218)            (478)        (1,819)
       (Increase) decrease in accounts receivable                                (23,254)         (15,006)           847
       Increase in policy liabilities                                             56,043           36,130         66,489
       Increase in general expenses, taxes, licenses and
         fees payable and other liabilities                                        2,656            4,257            256
       Deferred income taxes                                                       5,802            4,650            554
       Other                                                                         949              840            471
                                                                             -----------      -----------    -----------
           Total adjustments                                                      25,022           18,984         52,744
                                                                               ---------        ---------      ---------

           Net cash provided by operating activities                              47,160           32,031         74,162
                                                                               ---------        ---------      ---------

Cash  flows  from  investing   activities:   Sale,   maturity  or  repayment  of
   investments:

     Fixed maturities held-to-maturity                                            20,940           26,867         73,984
     Fixed maturities available-for-sale                                         133,727          166,678         36,640
     Equity securities                                                            11,673            5,708          5,635
     Mortgage loans on real estate                                                20,200           15,736         12,426
     Real estate                                                                   9,221            9,101          7,677
   Net (increase) decrease in short-term and other investments                   (11,013)          (3,416)         3,283
   Purchase of investments:
     Fixed maturities held-to-maturity                                            (4,349)         (45,961)       (60,439)
     Fixed maturities available-for-sale                                        (211,464)        (171,753)      (164,417)
     Equity securities                                                           (19,489)          (4,580)        (4,249)
     Mortgage loans on real estate                                               (24,793)         (24,671)       (14,328)
     Real estate                                                                  (1,403)            (907)        (2,820)
     Policy loans, net                                                              (309)            (194)          (305)
   Cash received from sale of AFI to AFC, net of cash transferred                -                -               21,005
                                                                           -------------    -------------      ---------

           Net cash used in investing activities                                 (77,059)         (27,392)       (85,908)
                                                                               ---------        ---------      ---------
</TABLE>

(Continued)



<TABLE>
<CAPTION>
              AMERICAN FIDELITY ASSURANCE COMPANY AND SUBSIDIARIES

                CONSOLIDATED STATEMENTS OF CASH FLOWS, CONTINUED

                                 (IN THOUSANDS)

                                                                                  1997              1996          1995
                                                                                  ----              ----          ----
Cash flows from financing activities:

<S>                                                                           <C>                  <C>                  
   Dividends paid to parent                                                   $  (14,156)          (4,200)             -
   Capital contribution from parent                                                3,328                -          4,085
   Proceeds from notes payable                                                   109,775            9,075          7,095
   Repayment of notes payable                                                    (76,583)          (8,278)        (5,849)
                                                                                --------       ----------     ----------

         Net cash provided by (used in) financing activities                      22,364           (3,403)         5,331
                                                                                --------       ----------       --------

Net (decrease) increase in cash                                                   (7,535)           1,236         (6,415)

Cash at beginning of year                                                         15,962           14,726         21,141
                                                                                --------        ---------      ---------

Cash at end of year                                                          $     8,427           15,962         14,726
                                                                               =========        =========      =========

Supplemental disclosure of cash flow information: Cash paid during the year for:

     Interest on notes payable                                               $     2,076            1,340          1,478
                                                                               =========       ==========     ==========

     Federal income taxes                                                    $     4,800            7,100         12,500
                                                                               =========       ==========      =========

Supplemental disclosure of noncash investing activities:
   Change in unrealized holding gain on investments
     available-for-sale, net of deferred tax expense (benefit) of
     $3,840, $(6,289), and $15,554, in 1997, 1996, and 1995,
     respectively.                                                           $     7,119           (9,776)        15,079
                                                                               =========       ==========      =========

   Investments transferred to available-for-sale                         $       -                -              300,850
                                                                           =============   ==============       ========
</TABLE>



(Continued)





<TABLE>
<CAPTION>
              AMERICAN FIDELITY ASSURANCE COMPANY AND SUBSIDIARIES

                CONSOLIDATED STATEMENTS OF CASH FLOWS, CONTINUED

                                 (IN THOUSANDS)

                                    
                                                                                  1997             1996          1995
                                                                                  ----             ----          ----

Supplemental disclosure of noncash financing activities:
   Capital contribution from parent through forgiveness

<S>                                                                       <C>                       <C>            
     of deferred tax liability                                            $      -                  2,198         -
                                                                            ============       ==========   =======

   Amounts  transferred to Parent through dividend of common stock of affiliated
     companies:

     Fixed maturities                                                        $     8,567            -             -
                                                                               =========   ==============   =======

     Real estate, net                                                        $     2,632            -             -
                                                                               =========   ==============   =======

     Short-term and other investments                                        $     3,006            -             -
                                                                               =========   ==============   =======

     Accounts receivable                                                    $        732            -             -
                                                                              ==========   ==============   =======

     Accrued investment income                                              $        109            -             -
                                                                              ==========   ==============   =======

     Other assets                                                           $        241            -             -
                                                                              ==========   ==============   =======

     Policy liabilities                                                     $        378            -             -
                                                                              ==========   ==============   =======

     Notes payable                                                           $     2,312            -             -
                                                                               =========   ==============   =======

     Deferred tax liability                                                 $        683            -             -
                                                                              ==========   ==============   =======

     Other liabilities                                                      $        682            -             -
                                                                              ==========   ==============   =======
</TABLE>

   Amounts   transferred  to  Parent   through   dividend  of  common  stock  of
non-affiliated companies:

<TABLE>
<CAPTION>

<S>                                                                          <C>                                   
     Common stock                                                            $     6,485            -             -
                                                                               =========   ==============   =======

     Deferred tax liability assumed by the Company                           $    (1,961)           -             -
                                                                               =========   ==============   =======
</TABLE>


See accompanying notes to consolidated financial statements.


              AMERICAN FIDELITY ASSURANCE COMPANY AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                        DECEMBER 31, 1997, 1996, AND 1995

(1)  SIGNIFICANT ACCOUNTING POLICIES

         BUSINESS

         American   Fidelity   Assurance   Company  (AFA  or  the  Company)  and
         subsidiaries  provide a variety of financial services.  AFA is a wholly
         owned  subsidiary  of American  Fidelity  Corporation  (AFC),  a Nevada
         insurance  holding  company.  The  principal  subsidiary of AFA for the
         years ended  December  31,  1996 and 1995,  is  Security  General  Life
         Insurance Company (SGLI), a life insurance company. The Company and its
         insurance  subsidiaries are subject to state insurance  regulations and
         periodic examinations by state insurance departments.

         AFA is  licensed  in 49  states  and  the  District  of  Columbia  with
         approximately  34% of direct premiums  written in Oklahoma,  Texas, and
         Georgia.  AFA is represented by approximately 235 salaried managers and
         agents,  and  over  3,500  brokers.   Activities  of  AFA  are  largely
         concentrated  in the group  disability  income,  group  and  individual
         annuity,  and individual medical markets.  In addition,  individual and
         group life business is also  conducted.  The main thrust of AFA's sales
         is worksite  marketing of voluntary products through the use of payroll
         deduction.  The  Company  sells  these  voluntary  products  through  a
         salaried  sales  force  that is  broken  down into two  divisions:  the
         Association  Group  Division  (AGD) and American  Fidelity  Educational
         Services  (AFES).  AGD  specializes  in  voluntary   disability  income
         insurance  programs  aimed at selected  groups and  associations  whose
         premiums  are funded by  employees  through  payroll  deductions.  AFES
         focuses  on  marketing  to  public  school   employees  with  ancillary
         insurance products such as disability income, tax sheltered  annuities,
         life insurance,  dread disease, and accidental death and dismemberment.
         These premiums are also funded by employees through payroll deductions.
         The expertise gained by the Company in worksite  marketing of voluntary
         products is used by the Brokerage  Division in  developing  products to
         meet  special  situations  and focuses on marketing to a broad range of
         employers through  independent broker agencies and agents interested in
         getting into or enhancing their payroll deduction capability.

         A significant  portion of the Company's  business consists of group and
         individual annuities.  The Company's earnings related to these products
         are impacted by  conditions in the overall  interest rate  environment.
         Additionally,  the Company has taken measures to reduce its involvement
         with  major  medical  products  in  order  to  concentrate  on its more
         profitable lines of business.

         BASIS OF PRESENTATION AND PRINCIPLES OF CONSOLIDATION

         The consolidated  financial statements have been prepared in conformity
         with  generally  accepted  accounting  principles,  which  vary in some
         respects from statutory accounting practices prescribed or permitted by
         state insurance  departments.  (See note 2.) The consolidated financial
         statements  include the accounts and  operations  of AFA and its wholly
         owned   subsidiaries.   All  significant   intercompany   accounts  and
         transactions  have  been  eliminated  in  the  consolidated   financial
         statements.


              AMERICAN FIDELITY ASSURANCE COMPANY AND SUBSIDIARIES

              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, CONTINUED

         USE OF ESTIMATES

         Management   of  the  Company  has  made  a  number  of  estimates  and
         assumptions relating to the reporting of assets and liabilities and the
         disclosure  of  contingent  assets and  liabilities  to  prepare  these
         consolidated financial statements in conformity with generally accepted
         accounting   principles.   Actual   results  could  differ  from  those
         estimates.  Principal estimates that could change in the future are the
         actuarial  assumptions used in establishing deferred policy acquisition
         costs and policy liabilities.

         INVESTMENTS

         Management determines the appropriate  classification of investments at
         the time of purchase.  If management has the intent and the Company has
         the  ability  at the time of  purchase  to hold the  investments  until
         maturity,  they are  classified  as  held-to-maturity  and  carried  at
         amortized cost.  Investments to be held for indefinite  periods of time
         and  not   intended   to  be   held-to-maturity   are   classified   as
         available-for-sale and carried at fair value. Fair value of investments
         available-for-sale are based on quoted market prices.

         The  effect of any  unrealized  holding  gains or losses on  securities
         available-for-sale   are   reported   as  a   separate   component   of
         stockholder's  equity,  net of deferred taxes.  Transfers of securities
         between categories are recorded at fair value at the date of transfer.

         Fixed maturities  held-to-maturity  and short-term  investments (bonds,
         notes, and redeemable  preferred stocks) are reported at cost, adjusted
         for  amortization  of premium or  accretion  of discount  because it is
         management's  intent to hold  these  investments  to  maturity.  Equity
         securities (common and nonredeemable  preferred stocks) are reported at
         current fair value.  Mortgage  loans on real estate are reported at the
         unpaid  balance less an allowance  for possible  losses.  Investment in
         real  estate  is  carried  at  cost  less   accumulated   depreciation.
         Investment  in  real  estate,  excluding  land,  is  depreciated  on  a
         straight-line  basis using  estimated lives ranging from 6 to 35 years.
         Policy loans are reported at the unpaid balance.

         Realized gains or losses on disposal of investments are determined on a
         specific-identification  basis  and are  included  in the  accompanying
         consolidated statements of income.

         Because the Company's  primary  business is in the insurance  industry,
         the Company holds a significant  amount of assets that are matched with
         its liabilities in relation to maturity and interest  margin.  In order
         to maximize  earnings  and  minimize  risk,  the  Company  invests in a
         diverse  portfolio of  investments.  The  portfolio is  diversified  by
         geographic region,  investment type, underlying  collateral,  maturity,
         and  industry.   Management  does  not  believe  the  Company  has  any
         significant concentrations of credit risk in its investments.

         The investment portfolio includes fixed maturities,  equity securities,
         mortgage loans, real estate, policy loans, and short-term  investments.
         The Company's  portfolio does not include any fixed maturities that are
         low  investment-grade and have a high-yield ("junk bonds"). The Company
         limits its risks by investing in fixed maturities and equity securities
         of rated companies;  mortgage loans adequately  collateralized  by real
         estate; selective real estate supported by appraisals; and policy loans
         collateralized by policy cash values. In addition, the Company performs
         due  diligence   procedures  prior  to  making  mortgage  loans.  These
         procedures  include   evaluations  of  the   creditworthiness   of  the
         mortgagees  and/or tenants and  independent  appraisals.  Certain fixed
         maturities are guaranteed by the United States government.

         The Company  periodically reviews its investment portfolio to determine
         if allowances  for possible  losses are necessary.  In connection  with
         this determination,  management reviews published market values, credit
         ratings, independent appraisals, and other valuation information. While
         management  believes that the allowances are adequate,  adjustments may
         be  necessary in the future due to changes in economic  conditions.  In
         addition,  regulatory agencies periodically review investment valuation
         as an integral  part of their  examination  process.  Such agencies may
         require the Company to recognize  adjustments  to the losses based upon
         available  information and judgments of the regulatory examiners at the
         time of their examination.

         RECOGNITION OF PREMIUM REVENUE AND COSTS

         Revenues  from life,  payout  annuity  (with life  contingencies),  and
         accident and health  policies  represent  premiums  recognized over the
         premium-paying  period and are included in life, annuity,  and accident
         and health  premiums.  Expenses are associated  with earned premiums to
         result  in  recognition  of  profits  over  the  life of the  policies.
         Expenses include  benefits paid to policyholders  and the change in the
         reserves for future policy benefits.

         Revenues  from  accumulation  policies,  which  are  included  in other
         revenues,  represent  amounts  assessed  against  policyholders.   Such
         assessments are principally  surrender  charges.  Policyholder  account
         balances for accumulation annuities consist of premiums received,  plus
         credited   interest,   less   accumulated   policyholder   assessments.
         Policyholder  account balances are reported in the consolidated balance
         sheets as funds held under deposit administration  contracts.  Expenses
         for accumulation  annuities represent interest credited to policyholder
         account balances.

         Revenues from most universal life policies, which are included in other
         revenues,  represent  amounts  assessed  against  policyholders.   Such
         assessments are principally  mortality charges,  surrender charges, and
         policy service fees.  Policyholder account balances consist of premiums
         received  plus  credited   interest,   less  accumulated   policyholder
         assessments.   Policyholder   account  balances  are  reported  in  the
         consolidated  balance  sheets  as other  policy  liabilities.  Expenses
         include interest credited to policyholder account balances and benefits
         in excess of account balances returned to policyholders.

         POLICY ACQUISITION COSTS

         The Company  defers costs which vary with and are primarily  related to
         the production of new business.  Deferred costs  associated  with life,
         annuity,  universal  life, and accident and health  insurance  policies
         consist principally of field sales compensation, direct response costs,
         underwriting  and issue costs,  and related  expenses.  Deferred  costs
         associated  with life policies are amortized  (with  interest) over the
         anticipated  premium  paying period of the policies  using  assumptions
         that are  consistent  with the  assumptions  used to  calculate  policy
         reserves.  Deferred costs  associated with annuities and universal life
         policies are amortized over the life of the policies at a constant rate
         based  on  the  present  value  of the  estimated  gross  profit  to be
         realized.  Deferred  costs  related to  accident  and health  insurance
         policies are amortized  over the  anticipated  premium paying period of
         the  policies  based  on  the  Company's  experience.  Deferred  policy
         acquisition  costs are  subject  to  recoverability  testing at time of
         policy issue and at the end of each accounting  period, and are written
         off if determined to be unrecoverable.

         POLICY LIABILITIES

         Life and annuity and accident and health  policy  benefit  reserves are
         primarily  calculated using the net level reserve method. The net level
         reserve method  includes  assumptions as to future  investment  yields,
         withdrawal  rates,  mortality rates, and other assumptions based on the
         Company's  experience.  These  assumptions are modified as necessary to
         reflect   anticipated   trends  and  include  provisions  for  possible
         unfavorable deviation.

         Reserves  for  benefits   payable  are  determined   using   case-basis
         evaluations  and  statistical  analyses.  These reserves  represent the
         estimate  of all  benefits  incurred  but  unpaid.  The  estimates  are
         periodically  reviewed and, as adjustments  become necessary,  they are
         reflected  in  current  operations.  Although  such  estimates  are the
         Company's best estimate of the ultimate  value,  the actual results may
         vary from these values in either direction.

         REINSURANCE

         The Company  accounts for  reinsurance  transactions  as  prescribed by
         Statement of Financial  Accounting  Standards No. 113,  "Accounting and
         Reporting  for   Reinsurance  of   Short-Duration   and   Long-Duration
         Contracts"  (Statement  113).  Statement  113 requires the reporting of
         reinsurance transactions relating to the balance sheet on a gross basis
         and precludes immediate gain recognition on reinsurance contracts.

         INCOME TAXES

         Income taxes are accounted  for under the asset and  liability  method.
         Deferred  income tax  assets and  liabilities  are  recognized  for the
         future  tax  consequences   attributable  to  differences  between  the
         financial statement carrying amounts of existing assets and liabilities
         and  their  respective  tax  bases and  operating  loss and tax  credit
         carryforwards.  Deferred tax assets and  liabilities are measured using
         enacted tax rates  expected to apply to taxable  income in the years in
         which those  temporary  differences  are  expected to be  recovered  or
         settled.  The effect on deferred tax assets and liabilities of a change
         in tax rates is  recognized  in income in the period that  includes the
         enactment date.

         EQUIPMENT

         Equipment,  which is included in other assets, is stated at cost and is
         depreciated on a  straight-line  basis using estimated lives of 3 to 10
         years.   Additions,   renewals,   and  betterments   are   capitalized.
         Expenditures  for  software,  maintenance,  and repairs  generally  are
         expensed.  Upon  retirement  or  disposal  of an  asset,  the asset and
         related accumulated depreciation are eliminated and any related gain or
         loss is included in income.

         SEPARATE ACCOUNT

         The Company  maintains a separate account under Oklahoma  insurance law
         designated as American Fidelity Variable Annuity Fund A (the Fund). The
         Fund is an open-end,  diversified  management  investment company under
         the Investment Company Act of 1940, as amended. Under Oklahoma law, the
         assets of the Fund are segregated from the Company's assets. The Fund's
         assets  primarily  consist  of  equity   securities,   cash,  and  cash
         equivalents.  The  Company  acts as  investment  manager  of the  Fund,
         assumes  certain expense risks,  and provides sales and  administrative
         services.

         BASIC NET INCOME PER SHARE

         Basic net income per share is based on the weighted  average  number of
         shares outstanding. During the years ended December 31, 1997, 1996, and
         1995, the weighted  average number of shares was 250,000.  There are no
         dilutive securities outstanding.

         RECLASSIFICATIONS

         Certain prior year amounts have been reclassified to be consistent with
the current year presentation.

(2)  STATUTORY FINANCIAL INFORMATION

         The Company is required to file  statutory  financial  statements  with
         state insurance regulatory  authorities.  Accounting principles used to
         prepare these  statutory  financial  statements  differ from  financial
         statements  prepared  on the  basis of  generally  accepted  accounting
         principles.  The Company  reported  statutory  net income for the years
         ended December 31, 1997  (unaudited),  1996, and 1995, of approximately
         $16,276,000,  $13,227,000, and $30,510,000,  respectively.  The Company
         reported statutory capital and surplus at December 31, 1997 (unaudited)
         and 1996, of approximately $119,523,000 and $146,033,000, respectively.

         Retained  earnings of the Company and its  insurance  subsidiaries  are
         restricted  as  to  payment  of  dividends  by  statutory   limitations
         applicable to insurance companies.  Without prior approval of the state
         insurance  department,  dividends that can be paid by the Company or an
         insurance subsidiary are generally limited to the greater of (a) 10% of
         statutory  capital  and  surplus,  or (b) the  statutory  net gain from
         operations. These limitations are based on the amounts reported for the
         previous calendar year.

         The Oklahoma Insurance  Department has adopted risk based capital (RBC)
         requirements  for life  insurance  companies.  These  requirements  are
         applicable to the Company and its principal  subsidiary,  SGLI. The RBC
         calculation  serves as a benchmark for the regulation of life insurance
         companies  by state  insurance  regulators.  RBC  provides  for surplus
         formulas similar to target surplus  formulas used by commercial  rating
         agencies.  The  formulas  specify  various  weighting  factors that are
         applied to statutory  financial  balances or various levels of activity
         based on the  perceived  degree  of risk,  and are set forth in the RBC
         requirements.  The amount  determined under such formulas is called the
         authorized control level RBC (ACLC).

         The RBC guidelines  define specific capital levels based on a company's
         ACLC that are  determined by the ratio of the company's  total adjusted
         capital (TAC) to its ACLC. TAC is equal to statutory capital,  plus the
         Asset Valuation Reserve and any voluntary investment  reserves,  50% of
         dividend liability, and certain other specified adjustments.  Companies
         where  TAC is less  than or equal to 2.0  times  ACLC  are  subject  to
         certain corrective actions, as set forth in the RBC requirements.

         At  December  31,  1997 and  1996,  the  statutory  TAC of the  Company
         significantly   exceeds  the  level  requiring  corrective  action.  At
         December 31, 1996, the statutory TAC of SGLI significantly exceeded the
         level requiring corrective action.

(3)  INVESTMENTS

<TABLE>
<CAPTION>
     Investment  income for the years ended December 31 is summarized  below (in
thousands):

                                                                                1997         1996          1995
                                                                                ----         ----          ----

<S>                                                                         <C>             <C>           <C>   
              Interest on fixed maturities                                  $  61,556       58,271        53,931
              Dividends on equity securities                                       25           44           139
              Interest on mortgage loans                                       12,091       11,747        11,543
              Investment real estate income                                     2,285        3,295         4,055
              Interest on policy loans                                          1,411        1,281         1,200
              Interest on short-term investments                                  244          120           571
              Net realized gains on investments                                 1,823        1,793         2,423
              Other                                                               787        1,186         1,071
                                                                            ---------     --------       -------
                                                                               80,222       77,737        74,933
              Less investment expenses                                        (11,047)     (10,235)       (9,607)
                                                                              -------      -------       -------

              Net investment income                                         $  69,175       67,502        65,326
                                                                              =======      =======        ======
</TABLE>

         Net  realized  gains  (losses)  and the  changes  in  unrealized  gains
         (losses) on investments  for the years ended December 31 are as follows
         (in thousands):
<TABLE>
<CAPTION>
                                            1997                          1996                         1995
                                   Realized       Unrealized     Realized     Unrealized      Realized     Unrealized

         Fixed maturities

<S>                             <C>                               <C>                           <C>                
           held-to-maturity     $    173                  -       (1,127)              -        581               -
         Fixed maturities
            available-for-sale        449             12,600          573         (19,051)       271          31,529
         Equity securities              -             (1,641)          27           2,986        611            (896)
         Real estate                1,219                  -        2,398               -      1,436               -
         Mortgage loans               (15)                 -          (68)              -       (196)              -
         Other                         (3)                 -          (10)              -       (280)              -
                                 --------         ----------      -------    ------------      -----           -----
                                  $ 1,823             10,959        1,793         (16,065)     2,423          30,633
                                    =====             ======        =====         =======      =====          ======
</TABLE>

         Included  in  the  above   realized  gains  (losses)  is  the  increase
         (decrease) in the allowance  for possible  losses on mortgage  loans of
         $16,000,   $(790,000),   and   $235,000  in  1997,   1996,   and  1995,
         respectively,   and  the  increase  in  the  allowance  for  losses  on
         investment  real estate of $117,000 in 1996.  In addition,  the Company
         realized net gains  (losses) of  approximately  $1,000,  and  $(11,000)
         during 1996, and 1995, respectively, on investments in fixed maturities
         that were called or prepaid.

         In December 1995, the Company transferred investments with an estimated
         fair value and an  amortized  cost of  approximately  $300,850,000  and
         $287,269,000,  respectively, from the held to-maturity portfolio to the
         available-for-sale  portfolio at their estimated fair value in response
         to the guidance  included in the Financial  Accounting  Standards Board
         Special  Report,  "A Guide to  Implementation  of Statement  115." This
         guidance offered a one-time reassessment  opportunity,  without calling
         into  question  the intent of the Company to hold other  securities  to
         maturity in the future.  At the date of  transfer,  the net  unrealized
         gain on the transferred  securities was  approximately  $13,581,000 and
         was included as an increase in  stockholder's  equity,  net of deferred
         taxes.

         HELD-TO-MATURITY

         The amortized  cost and estimated  fair value of  investments  in fixed
         maturities held-to-maturity are as follows (in thousands):

<TABLE>
<CAPTION>
                                                                         December 31, 1997

                                                                       Gross            Gross           Estimated
                                                   Amortized        Unrealized       Unrealized           Fair
                                                      Cost             Gains           Losses             Value

         U.S. Treasury securities and obli-
           gations of U.S. government
<S>                                                <C>                    <C>                                <C>  
           corporations and agencies               $     9,001            659                  -             9,660
         Corporate securities                          131,251          4,826               (354)          135,723
         Mortgage-backed securities                     94,547          2,037               (104)           96,480
                Totals                               $ 234,799          7,522               (458)          241,863
                                                       =======          =====               ====           =======
</TABLE>

<TABLE>
<CAPTION>

                                                                         December 31, 1996

                                                                       Gross            Gross           Estimated
                                                   Amortized        Unrealized       Unrealized           Fair
                                                      Cost             Gains           Losses             Value

         U.S. Treasury securities and obli-
          gations of U.S. government

<S>                                               <C>                     <C>                               <C>   
           corporations and agencies              $      9,925            365                  -            10,290
         Corporate securities                          142,209          1,078             (2,271)          141,016
         Mortgage-backed securities                     99,810          1,146             (1,228)           99,728
                                                      --------          -----             ------          --------
               Totals                               $ 251,944          2,589             (3,499)          251,034
                                                       =======          =====             ======           =======
</TABLE>

         The amortized  cost and estimated  fair value of  investments  in fixed
         maturities   held-to-maturity  at  December  31  are  shown  below  (in
         thousands) by contractual  maturity.  Expected  maturities  will differ
         from contractual  maturities because the issuers of such securities may
         have the right to call or prepay  obligations  with or without  call or
         prepayment penalties.


<TABLE>
<CAPTION>
                                                                                             1997

                                                                                                      Estimated
                                                                                Amortized               Fair
                                                                                  Cost                  Value

<S>                                                                              <C>                      <C>   
         Due after one year through five years                                   $   11,635               11,878
         Due after five years through ten years                                      45,957               47,624
         Due after ten years                                                         82,660               85,881
                                                                                   --------             --------
                                                                                    140,252              145,383
         Mortgage-backed securities                                                  94,547               96,480
                                                                                   --------             --------

                                                                                  $ 234,799              241,863
                                                                                    =======              =======
</TABLE>

         Proceeds from sales of investments in fixed maturities held-to-maturity
         during 1997, 1996, and 1995 were approximately $9,006,000,  $7,948,000,
         and $33,685,000,  respectively.  Gross gains of approximately $173,000,
         $33,000, and $1,022,000, respectively, were realized on those sales. In
         1996 and 1995, gross losses of  approximately  $1,161,000 and $430,000,
         respectively,  were realized on those sales.  In 1997,  1996, and 1995,
         changes in  circumstances  caused  the  Company to change its intent to
         hold these securities to maturity. These changes primarily consisted of
         the significant deterioration in the issuers' creditworthiness in 1997,
         1996, and 1995.

         AVAILABLE-FOR-SALE

         The   gross   unrealized    holding   gains   on   equity    securities
         available-for-sale  were  $779,000  and  $2,369,000  in 1997 and  1996,
         respectively.  Gross  unrealized  holding  losses on equity  securities
         available-for-sale   were   $66,000  and  $15,000  in  1997  and  1996,
         respectively.

         The amortized  cost and estimated  fair value of  investments  in fixed
         maturities available-for-sale are as follows (in thousands):

<TABLE>
<CAPTION>


                                                                         December 31, 1997
                                                                       Gross            Gross
                                                                   Unrealized       Unrealized         Estimated
                                                   Amortized          Holding          Holding            Fair
                                                      Cost             Gains           Losses             Value
         U.S. Treasury securities and
           obligations of U.S. government

<S>                                                 <C>                <C>                <C>             <C>   
              corporations and agencies             $   89,182         2,249              (65)            91,366
         Corporate securities                          382,599        14,128             (195)           396,532
         Mortgage-backed securities                    150,931         3,909             (161)           154,679
                                                       -------       -------             ----            -------
                Totals                               $ 622,712        20,286             (421)           642,577
                                                       =======        ======             ====            =======
</TABLE>



<TABLE>
<CAPTION>

                                                                         December 31, 1996
                                                                       Gross            Gross
                                                                    Unrealized       Unrealized         Estimated
                                                   Amortized          Holding          Holding            Fair
                                                      Cost             Gains           Losses             Value
         U.S. Treasury securities and
           obligations of U.S. government

<S>                                                 <C>                <C>               <C>              <C>   
           corporations and agencies                $   86,884         1,627             (674)            87,837
         Corporate securities                          353,707         7,074           (2,414)           358,367
         Mortgage-backed securities                    111,265         2,135             (483)           112,917
                                                       -------       -------          -------            -------
                Totals                               $ 551,856        10,836           (3,571)           559,121
                                                       =======        ======           ======            =======
</TABLE>

         The amortized  cost and estimated  fair value of  investments  in fixed
         maturities  available-for-sale  at  December  31 are  shown  below  (in
         thousands) by contractual  maturity.  Expected  maturities  will differ
         from contractual  maturities because the issuers of such securities may
         have the right to call or prepay  obligations  with or without  call or
         prepayment penalties.

<TABLE>
<CAPTION>

                                                                                             1997
                                                                                                     Estimated
                                                                                Amortized               Fair
                                                                                  Cost                  Value

<S>                                                                              <C>                      <C>   
         Due in one year or less                                                 $   22,964               23,140
         Due after one year through five years                                      157,919              162,717
         Due after five years through ten years                                     202,614              209,128
         Due after ten years                                                         88,284               92,913
                                                                                   --------             --------
                                                                                    471,781              487,898
         Mortgage-backed securities                                                 150,931              154,679
                                                                                    -------              -------

                                                                                  $ 622,712              642,577
                                                                                    =======              =======
</TABLE>

         Proceeds   from   sales   of    investments    in   fixed    maturities
         available-for-sale were approximately $100,220,000,  $136,577,000,  and
         $31,944,000  in 1997,  1996,  and 1995,  respectively.  Gross  gains of
         approximately $1,152,000,  $1,257,000, and $359,000 and gross losses of
         approximately  $703,000,  $684,000,  and $88,000 were realized on those
         sales in 1997, 1996, and 1995, respectively.

         At December  31, 1997 and 1996,  investments  with  carrying  values of
         approximately $2,497,000 and $5,282,000,  respectively, were on deposit
         with state insurance departments as required by statute.





(4)  FAIR VALUE OF FINANCIAL INSTRUMENTS

         A summary of the Company's financial instruments (in thousands) and the
         fair value estimates, methods, and assumptions are set forth below:

<TABLE>
<CAPTION>

                                                                     1997                           1996
                                                           Carrying       Estimated       Carrying       Estimated
                                                            Amount        Fair Value       Amount       Fair Value

         Financial assets:

<S>                                                      <C>                   <C>           <C>            <C>   
            Cash                                         $     8,427           8,427         15,962         15,962
            Short-term and other investments                  20,770          20,770         12,763         12,763
            Accounts receivable                               35,819          35,819         34,006         34,006
            Accrued investment income                         14,357          14,357         14,248         14,248
            Reinsurance receivables on paid and
                unpaid benefits                               57,503          57,503         36,794         36,794
            Policy loans                                       8,668           8,668          8,359          8,359
            Fixed maturities held-to-maturity                234,799         241,863        251,944        251,034
            Fixed maturities available-for-sale              642,577         642,577        559,121        559,121
            Equity securities                                 11,736          11,736         12,046         12,046
            Mortgage loans                                   135,122         145,763        130,508        137,978

         Financial liabilities:

            Certain policy liabilities                       639,272         620,976        613,151        596,386
            Other liabilities                                 36,099          36,099         34,125         34,125
            Notes payable                                     50,719          51,247         19,839         19,758
</TABLE>

          CASH, SHORT-TERM AND OTHER INVESTMENTS,  ACCOUNTS RECEIVABLE,  ACCRUED
          INVESTMENT  INCOME,   REINSURANCE   RECEIVABLES  ON  PAID  AND  UNPAID
          BENEFITS, AND OTHER LIABILITIES

         The carrying amount of these financial  instruments  approximates  fair
         value because they mature within a relatively  short period of time and
         do not present unanticipated credit concerns.

         POLICY LOANS

         Policy  loans  have  average  interest  rates of 6.95%  and 6.60% as of
         December  31,  1997  and  1996,  respectively,  and  have no  specified
         maturity dates.  The aggregate fair value of policy loans  approximates
         the carrying value reflected on the consolidated  balance sheets. These
         loans  typically  carry an interest  rate that is tied to the crediting
         rate applied to the related policy and contract reserves.  Policy loans
         are an integral part of the life  insurance  policies which the Company
         has in force and cannot be valued separately.

         FIXED MATURITY INVESTMENTS

         The fair value of fixed maturity  investments is estimated based on bid
         prices  published in financial  newspapers or bid  quotations  received
         from securities  dealers.  The fair value of certain  securities is not
         readily available through market sources other than dealer  quotations,
         so fair value  estimates  are based on quoted  market prices of similar
         instruments,   adjusted   for  the   differences   between  the  quoted
         instruments and the instruments being valued.

         The fair value of equity securities investments of the Company is based
         on bid prices  published  in  financial  newspapers  or bid  quotations
         received from securities dealers.

         MORTGAGE LOANS

         Fair  values  are  estimated  for  portfolios  of  loans  with  similar
         characteristics.  Mortgage loans are segregated into either  commercial
         or  residential  categories,  and have average net yield rates of 8.70%
         and 8.92% for December 31, 1997 and 1996, respectively.  The fair value
         of mortgage loans was calculated by discounting scheduled cash flows to
         maturity using  estimated  market discount rates of 7.29% and 7.71% for
         December  31,  1997 and 1996,  respectively.  These  rates  reflect the
         credit  and  interest  rate  risk  inherent  in the  loan.  Assumptions
         regarding  credit risk, cash flows, and discount rates are judgmentally
         determined  using available  market  information and specific  borrower
         information.  The fair value of certain  residential  loans is based on
         the  approximate  fair value of the underlying real estate securing the
         mortgages.

         CERTAIN POLICY LIABILITIES

         Certain  policies  sold by the Company are  investment-type  contracts.
         These   liabilities  are  segregated   into  two  categories:   deposit
         administration  funds and  immediate  annuities  which do not have life
         contingencies.  The fair value of the deposit  administration  funds is
         estimated as the cash  surrender  value of each policy less  applicable
         surrender  charges.  The fair value of the immediate  annuities without
         life  contingencies  is  estimated  as the  discounted  cash  flows  of
         expected  future  benefits less the  discounted  cash flows of expected
         future premiums,  using the current pricing  assumptions.  The carrying
         amount of all other policy liabilities approximates fair value.

<TABLE>
<CAPTION>


                                                    December 31, 1997                     December 31, 1996
                                               Carrying           Estimated          Carrying          Estimated
                                                Amount           Fair Value           Amount           Fair Value
                                                     (in thousands)                        (in thousands)

         Funds held under deposit

<S>                                              <C>                 <C>                 <C>              <C>    
            administration contracts             $ 580,499           562,961             556,665          540,105

         Annuities                                  58,773            58,015              56,486           56,281
</TABLE>

         NOTES PAYABLE

         The  fair  value  of  the  Company's  notes  payable  is  estimated  by
         discounting  the scheduled  cash flows of each  instrument  through the
         scheduled  maturity.  The discount rates used are similar to those used
         for the valuation of the Company's  commercial mortgage loan portfolio,
         except for the Company's notes payable to the Federal Home Loan Bank of
         Topeka,  which are valued using  discount  rates at or near the carried
         rates because the notes have relatively short lives or carry the option
         of conversion to an adjustable rate.

         LIMITATIONS

         Fair value  estimates  are made at a specific  point in time,  based on
         relevant  market   information  and  information  about  the  financial
         instrument. These estimates do not reflect any premium or discount that
         could result from  offering for sale at one time the  Company's  entire
         holdings of a  particular  financial  instrument,  nor do they  reflect
         income  taxes on  differences  between  fair value and tax basis of the
         assets.  Because  no  established  exchange  exists  for a  significant
         portion of the Company's  financial  instruments,  fair value estimates
         are based on  judgments  regarding  future  expected  loss  experience,
         current economic conditions,  risk characteristics of various financial
         instruments,  and other  factors.  These  estimates  are  subjective in
         nature and involve  uncertainties  and matters of significant  judgment
         and  therefore   cannot  be  determined  with  precision.   Changes  in
         assumptions could significantly affect the estimates.

(5)  DEFERRED POLICY ACQUISITION COSTS

         Deferred policy  acquisition  costs  principally  represent field sales
         compensation,  direct response costs, underwriting and issue costs, and
         related  expenses.  Information  relating  to the  increase in deferred
         policy acquisition costs, is summarized as follows (in thousands):

<TABLE>
<CAPTION>

                                                                     Life               Accident
                                                                   and Annuity         and Health          Total

         Year ended December 31, 1997:

<S>                                                                 <C>                    <C>              <C>   
              Deferred costs                                        $  8,600               28,734           37,334
              Amortization                                            (5,581)             (16,513)         (22,094)
                                                                      ------              -------          -------

              Net increase                                          $  3,019               12,221           15,240
                                                                      ======              =======          =======

         Year ended December 31, 1996:

              Deferred costs                                           7,088               22,145           29,233
              Amortization                                            (6,437)             (12,714)         (19,151)
                                                                      ------              -------          -------

              Net increase                                         $     651                9,431           10,082
                                                                     =======             ========          =======

         Year ended December 31, 1995:

              Deferred costs                                           9,234               17,516           26,750
              Amortization                                            (3,385)             (11,463)         (14,848)
                                                                      ------              -------          -------

              Net increase                                          $  5,849                6,053           11,902
                                                                      ======             ========          =======
</TABLE>

(6)  RESERVES FOR FUTURE POLICY BENEFITS

         Reserves for life and annuity future policy  benefits as of December 31
         are principally  based on the interest  assumptions set forth below (in
         thousands):

<TABLE>
<CAPTION>

                                                                                                         Interest
                                                                              1997           1996      Assumptions
                                                                              ----           ----      -----------
         Life and annuity reserves:

<S>                        <C>                                         <C>                  <C>       <C>  
           Issued prior to 1970                                        $     3,308          3,305     4.75%
           Issued 1970 through 1980                                         28,796         28,792     6.75% to 5.25%
           Issued after 1982 (indeterminate premium products)                  559            530    10.00% to 8.50%
           Issued through 1987 (SGLI acquisition)                            1,360          1,423    11.00%
           Issued 1981 - 1994 (all other)                                   28,018         27,357     8.50% to 7.00%
           Issued after 1994 (all other)                                     2,892          1,701     7.00%
           Life contingent annuities                                        30,894         30,151  Various *
           Group term life waiver of premium disabled lives                  5,311          5,105     6.00%
           All other life reserves                                           4,525          4,456    Various
                                                                         ---------      ---------

                                                                         $ 105,663        102,820
                                                                           =======        =======
</TABLE>

        * These reserves are revalued as limited-pay contracts. As a result, the
         reserve is somewhat  greater than the present value of future benefits
         and expenses at these interest rates,  i.e., the actual interest rates
         required to support the  reserves  are  somewhat  lower than the rates
         shown.

         Assumptions   as  to  mortality  are  based  on  the  Company's   prior
         experience.   This  experience  approximates  the  1955-60  Select  and
         Ultimate  Table  (individual  life issued  prior to 1981),  the 1965-70
         Select and Ultimate  Table  (individual  life issued in 1981 and after)
         and the 1960 Basic  Group  Table (all group  issues).  Assumptions  for
         withdrawals   are  based  on  the  Company's  prior   experience.   All
         assumptions   used  are  adjusted  to  provide  for  possible   adverse
         deviations.

(7)  LIABILITY FOR BENEFITS PAYABLE

         The  provision  for benefits  pertaining  to prior years did not change
         significantly in 1997. The provisions for benefits  pertaining to prior
         years decreased in 1996 by  approximately  $1,850,000  primarily due to
         the improvement in the loss ratios of life and cancer products.

(8)  NOTES PAYABLE

         Notes payable as of December 31 is summarized as follows:

<TABLE>
<CAPTION>
                                                                                       1997             1996
                                                                                                (in thousands)

<S>      <C>                          <C>                                           <C>                   <C>  
         5.91% line of credit, due in 1998, interest due monthly                    $   3,500             3,500

         5.97% line of credit, due in 1998, interest due monthly                        5,000             5,000

         5.54% line of credit, due in 1998, interest due monthly                        3,500                 -

         5.56% line of credit, due in 1998, interest due monthly                        5,000                 -

         5.66% line of credit, due in 1999, interest due monthly                        3,000                 -

         5.62% line of credit, due in 1999, interest due monthly                       10,000                 -

         6.84% line of credit, due in 2000, interest due monthly                        4,000             4,000

         5.81% line of credit, due in 2002, interest due monthly                       10,000                 -

         5.78% line of credit, due in 2002, interest due monthly                        3,000                 -

         8.4% mortgage loan, due in monthly installments of
            $22,000 (including interest) to 2027                                        2,881             2,902

         Other                                                                            838             2,054

         Various notes payable, paid in 1997                                            -                 2,383
                                                                                   ----------             -----

                                                                                     $ 50,719            19,839
                                                                                       ======            ======
</TABLE>

         The  promissory  notes are  guaranteed  by AFC.  The  mortgage  loan is
         secured by a mortgage on other  investment  real  estate.  The mortgage
         loan is also secured by an assignment of the leases on investment  real
         estate.

         AFA has a $50,000,000 line of credit with the Federal Home Loan Bank of
         Topeka. The line of credit is secured by investment  securities pledged
         as collateral by AFA with a carrying value of approximately $61,954,000
         at December 31, 1997. The  collateral  required for this line of credit
         at December 31, 1997, was $57,500,000.  The pledged securities are held
         in the  Company's  name in a  custodial  account at Bank of Oklahoma to
         secure current and future borrowings.  To participate in this available
         credit,  AFA has purchased  114,916 shares of Federal Home Loan Bank of
         Topeka  common  stock  with a total  carrying  value  of  approximately
         $11,491,600 at December 31, 1997.

          The Company has unused lines of credit of  $3,000,000  at December 31,
          1997.

         Interest expense for the years ended December 31, 1997, 1996, and 1995,
         totaled   approximately   $2,076,000,   $1,319,000,   and   $1,482,000,
         respectively.

         Scheduled maturities  (excluding interest) of the above indebtedness at
         December 31, 1997, are as follows (in thousands):

<TABLE>
<CAPTION>

<S>                   <C>                                                                          <C>     
                      1998                                                                         $ 17,070
                      1999                                                                           13,078
                      2000                                                                            4,084
                      2001                                                                               92
                      2002                                                                           13,100
                   Thereafter                                                                         3,295

                                                                                                   $ 50,719
</TABLE>

(9)  INCOME TAXES

         Total income tax expense in the accompanying consolidated statements of
         income differs from the federal  statutory rate of 35% of income before
         income taxes  principally  due to the  recapture of certain tax reserve
         benefits on reinsurance  recaptured by the ceding company in 1997, loss
         on the  disposition  of a subsidiary  in 1997,  payments made to AFC in
         1997 treated as management fees for tax purposes, and the correction of
         prior year estimates of deferred taxes in 1997 and 1996.

         The tax effects of temporary differences that give rise to the deferred
         tax assets and deferred tax  liabilities  at December 31, are presented
         below (in thousands):

<TABLE>
<CAPTION>
                                                                                       1997                 1996
                                                                                       ----                 ----

         Deferred tax assets:

<S>                                                                                   <C>                      <C>
              Investment real estate                                                  $      -                 311
              Other investments                                                            522                 428
              Life and health reserves                                                  12,783              12,956
              Other liabilities                                                          -                   1,433
                                                                                    ----------            --------
                  Total gross deferred tax assets                                       13,305              15,128
                                                                                        ------             -------

         Deferred tax liabilities:

              Fixed maturities                                                          (7,602)             (3,010)
              Equity securities                                                           (250)               (824)
              Deferred policy acquisition costs                                        (57,151)            (51,937)
              Investment real estate                                                       (39)                  -
              Other assets                                                              (6,863)             (7,635)
              Other liabilities                                                           (598)                  -
                                                                                     ----------             ------
                  Total gross deferred tax liabilities                                 (72,503)            (63,406)
                                                                                       -------             -------

                  Net deferred tax liability                                         $ (59,198)            (48,278)
                                                                                       =======             =======
</TABLE>

         Management believes that it is more likely than not that the results of
         operations  will  generate  sufficient  taxable  income to realize  the
         deferred tax assets reported on the consolidated balance sheets.

         The Company and its  subsidiaries  are  included in AFC's  consolidated
         federal   income  tax  return.   Income  taxes  are  reflected  in  the
         accompanying  consolidated  financial  statements as if the Company and
         its  subsidiaries  were separate tax paying  entities.  At December 31,
         1997  and  1996,  other  accounts   receivable  includes  income  taxes
         receivable  from AFC and other  members  of the  consolidated  group of
         approximately $6,550,000 and $4,988,000, respectively.

         Prior to 1984,  life insurance  companies were taxed under the 1959 Tax
         Act on the  lesser  of  taxable  income or gain  from  operations  plus
         one-half of any excess of gain from operations over taxable  investment
         income.  The  one-half  of the excess of the gain from  operations  was
         accumulated   in  a  special   memorandum  tax  account  known  as  the
         "policyholders  surplus  account" (PSA).  Accumulations at December 31,
         1997 were approximately  $8,161,000 for AFA. Pursuant to the Tax Reform
         Act of 1984, the PSA was "frozen" at the December 31, 1983, amount and,
         accordingly, no further additions to the PSA will be made. These excess
         amounts in the PSA will  become  taxable at the regular  corporate  tax
         rate, if distributions to stockholders exceed certain stated amounts or
         if certain  criteria  are not met. No provision  for  deferred  federal
         income taxes applicable to the PSA has been made because  management is
         of the  opinion  that no  distribution  of the PSA  will be made in the
         foreseeable future.

(10) REINSURANCE

         Reinsurance  contracts do not relieve the Company from its  obligations
         to  policyholders.  Failure of  reinsurers  to honor their  obligations
         could  result in losses  to the  Company.  The  Company  evaluates  the
         financial  condition of its reinsurers and monitors  concentrations  of
         credit risk arising from similar  geographic  regions,  activities,  or
         economic  characteristics of the reinsurers to minimize its exposure to
         significant  losses from reinsurer  insolvencies.  Management  believes
         that all reinsurers  presently used are  financially  sound and will be
         able to meet their contractual obligations; therefore, no allowance for
         uncollectible amounts has been included in the financial statements. At
         December  31, 1997 and 1996,  reinsurance  receivables  with a carrying
         value of approximately  $18,183,000 and $11,688,000,  respectively were
         associated with two reinsurers.

         During  1997,  the  Company  entered  into  litigation  with one of its
         reinsurance  carriers.  The litigation is still in process.  Management
         and  legal  counsel  do not  expect  the  anticipated  result to have a
         material financial impact on the Company.

         Reinsurance  agreements  in effect  for life  insurance  policies  vary
         according  to the age of the  insured  and the type of risk.  Retention
         amounts  for life  insurance  range  from  $500,000  on  group  life to
         $250,000 on individual  life  coverages,  with slightly lower limits on
         accidental  death  benefits.  At December  31, 1997 and 1996,  the face
         amounts of life  insurance  in force  that are  reinsured  amounted  to
         approximately $307,000,000  (approximately 4.6% of total life insurance
         in force) and approximately  $403,000,000  (approximately 6.3% of total
         life insurance in force), respectively.

         Reinsurance  agreements  in effect for  accident  and health  insurance
         policies  vary with the type of coverage.  Retention  limits range from
         $50,000 for  individual  cancer  coverage to $250,000 for major medical
         coverage.

         The effects of reinsurance  agreements on earned and written  premiums,
         prior to  deductions  for  benefits  and  commission  allowances,  were
         approximately $(92,731,000),  $(83,947,000), and $(76,143,000) for life
         and accident and health  reinsurance  ceded, and $416,000,  $2,897,000,
         and  $2,750,000 for life and accident and health  reinsurance  assumed,
         for the years ended December 31, 1997, 1996 and 1995, respectively.

         Reinsurance  agreements reduced benefits paid for life and accident and
         health  policies  by  approximately   $72,522,000,   $61,730,000,   and
         $52,318,000  for the years ended  December  31, 1997,  1996,  and 1995,
         respectively.

         Since 1990,  the Company has been involved in a  reinsurance  agreement
         with SGLI.  This  agreement  was amended in 1994 which  allowed SGLI to
         cede most of its individual  major medical  business to an unaffiliated
         company.  This  transaction  consists of a coinsurance  agreement.  The
         transaction was approved by the Oklahoma Insurance Department.

         In 1995, AFA and SGLI entered into an assumption  agreement whereby AFA
         assumed  all of SGLI's  remaining  rights and  insurance  liability  in
         force.  The  assumption is pending  policyholder  approval,  as certain
         states  allow as much as three  years  for  policyholders  to reject an
         assumption.

         In 1997, AFA and SGLI entered into an assumption agreement whereby SGLI
         assumed a small block of life business and a block of stop-loss medical
         business from AFA.

(11) EMPLOYEE BENEFIT PLANS

         The Company and its  subsidiaries  participate  in a pension  plan (the
         Plan)  covering all  employees  who have  satisfied  longevity  and age
         requirements.  The Company's  funding policy is to contribute  annually
         the  maximum  amount  that  can be  deducted  for  federal  income  tax
         purposes.  Contributions  are intended to provide not only for benefits
         attributed to service to date but also for those  expected to be earned
         in the future.

          The Plan's  funded  status as of December 31 is  summarized as follows
          (in thousands):

<TABLE>
<CAPTION>
                                                                                         1997             1996
                                                                                         ----             ----
              Actuarial present value of benefit obligation:

<S>                                                                                    <C>                <C>   
                  Vested benefits                                                      $ 14,455           11,248
                  Nonvested benefits                                                      1,850            1,420
                                                                                        -------          -------

                      Total accumulated benefit obligation                             $ 16,305           12,668
                                                                                         ======           ======

              Projected benefit obligation for service rendered to date                  19,466           14,679

              Plan assets, at fair value                                                 21,839           16,864
                                                                                         ------           ------

              Plan assets in excess of projected benefit obligation                       2,373            2,185

              Unrecognized transition amount                                               (298)            (443)

              Unrecognized prior service cost due to plan amendment                         449              521

              Unrecognized net loss                                                         205              370
                                                                                       --------          -------

              Prepaid pension cost included in other assets                           $   2,729            2,633
                                                                                        =======          =======
</TABLE>


         In determining the projected benefit  obligation,  the weighted average
         assumed  discount  rate  used  was  7.0%  and  7.5% in 1997  and  1996,
         respectively.  The rate of increase in future salary levels was 5.0% in
         1997 and 1996. The expected  long-term rate of return on assets used in
         determining  net periodic  pension cost was 9.5% in 1997 and 1996. Plan
         assets are invested in fixed maturities, equity securities,  short-term
         investments and in an unallocated deposit administration  contract with
         the Company.

          Net periodic pension cost for the years ended December 31 included the
          following (in thousands):

<TABLE>
<CAPTION>
                                                                               1997          1996         1995
                                                                               ----          ----         ----

<S>                                                                         <C>             <C>          <C>  
              Service costs - benefits earned during period                 $   1,284       1,237        1,025
              Interest cost                                                     1,193       1,054          919
              Return on plan assets                                            (4,065)     (3,711)      (2,455)
              Net amortization and deferral                                     2,332       2,421        1,366
                                                                              -------      ------       ------

              Net periodic pension cost                                    $      744       1,001          855
                                                                             ========      ======      =======
</TABLE>

         The Company  participates in a defined  contribution  thrift and profit
         sharing plan as provided under section  401(a) of the Internal  Revenue
         Code,   which   includes   the  tax   deferral   feature  for  employee
         contributions  provided by section 401(k) of the Internal Revenue Code.
         The Company contributed approximately $881,000,  $822,000, and $831,000
         to this plan during the years ended December 31, 1997,  1996, and 1995,
         respectively.

(12) DISCONTINUED OPERATIONS

         Effective  January 1, 1995, AFA sold its subsidiary  American  Fidelity
         Insurance Company (AFI), a property and casualty insurance company,  to
         AFC for  approximately  $28,717,000.  In connection with this sale, AFC
         contributed capital of approximately  $4,085,000 to AFA as reflected in
         the accompanying consolidated statement of stockholder's equity.

(13) COMMITMENTS AND CONTINGENCIES

         Rent expense for the years ended December 31, 1997, 1996, and 1995, was
         approximately $6,163,000,  $5,674,000, and $5,133,000,  respectively. A
         portion of rent expense relates to leases that expire or are cancelable
         within one year. The aggregate minimum annual rental  commitments as of
         December 31, 1997,  under  noncancellable  long-term  leases for office
         space are as follows (in thousands):

<TABLE>
<CAPTION>
<S>              <C>                                                                              <C>    
                 1998                                                                             $ 2,863
                 1999                                                                               1,756
                 2000                                                                                 798
                 2001                                                                                 370
                 2002                                                                                 308
                 Thereafter                                                                           331
</TABLE>

         The Company has pledged approximately $31,423,000 of its treasury notes
         as collateral on lines of credit held by affiliated companies.

         The Company has outstanding  mortgage loan commitments of approximately
         $8,165,000 and $13,182,000 at December 31, 1997 and 1996, respectively.

         In the normal  course of business,  there are various legal actions and
         proceedings  pending  against  the  Company  and its  subsidiaries.  In
         management's  opinion,  the ultimate liability,  if any, resulting from
         these  legal  actions  will not have a material  adverse  effect on the
         Company's financial position.

(14) LEASES

         The Company  leases  various real estate  properties  to  nonaffiliates
         under operating lease  agreements,  with lease expiration dates ranging
         from 1998  through  2003.  The  properties  leased are  included in the
         consolidated  balance sheets as investment real estate with the related
         debt included in notes  payable.  Rental income on these  properties is
         included in the  consolidated  statements  of income as net  investment
         income.

         Investments  in real estate held for lease can be summarized as follows
(in thousands):

<TABLE>
<CAPTION>
                                                                                           1997           1996
                                                                                           ----           ----

<S>                                                                                      <C>              <C>  
              Land and buildings                                                         $ 3,325          4,857
              Less accumulated depreciation                                                  685          1,567
                                                                                          ------          -----
                  Net investment                                                           2,640          3,290
              Less indebtedness                                                              839            884
                                                                                          ------         ------

              Investment net of indebtedness                                             $ 1,801          2,406
                                                                                           =====          =====
</TABLE>

<TABLE>
<CAPTION>

         Future  minimum  rentals  on  noncancellable  operating  leases  can be
summarized as follows (in thousands):

              Year ended December 31,

<S>                      <C>                                                                        <C>  
                         1998                                                                       $ 392
                         1999                                                                         253
                         2000                                                                         181
                         2001                                                                         133
                         2002                                                                         117
                         Thereafter                                                                    31
                                                                                                  -------

              Total future minimum rentals                                                        $ 1,107
                                                                                                    =====
</TABLE>

(15) RELATED PARTY TRANSACTIONS

         The Company and its  subsidiaries  lease  automobiles,  furniture,  and
         equipment from a partnership  that owns a controlling  interest in AFC.
         These operating  leases are cancelable upon one month's notice.  During
         the years ended December 31, 1997,  1996, and 1995,  rentals paid under
         these leases were approximately $3,577,000, $2,966,000, and $2,955,000,
         respectively.

         During the year ended  December 31, 1997,  the Company paid  investment
         advisory fees to a partnership that owns a controlling  interest in AFC
         totaling approximately $3,232,000.  During the years ended December 31,
         1997, 1996, and 1995, the Company and its subsidiaries  paid management
         fees  and  investment  advisory  fees  to  AFC  totaling  approximately
         $2,848,000, $16,536,000, and $17,885,000, respectively.

         The Company and its  subsidiaries  lease office space from a subsidiary
         of  AFC.  The  rent  payments   associated   with  the  lease  will  be
         approximately $2,100,000 per year for the next 15 years.

         During 1997, the Company paid a dividend of  approximately  $33,834,000
         to AFC. This dividend was in the form of cash payments of approximately
         $8,800,000,  common stock in affiliated  companies  (including SGLI) of
         approximately  $16,588,000  (including deferred tax liabilities assumed
         by AFC of $683,000),  and common stock in  non-affiliated  companies of
         approximately  $8,446,000  (including a deferred tax liability retained
         by the Company of  $1,961,000).  This  transaction  was approved by the
         Oklahoma Insurance Department.

         Short-term  and other  investments at December 31, 1997 includes a note
         receivable from AFC of approximately $3,328,000, maturing in 1998.

         During  1997,  the Company  entered into a  three-year  software  lease
         agreement  with  AFC.  Lease  expense  related  to this  agreement  was
         approximately  $569,000  and is  included  in  selling  costs and other
         operating, administrative and general expenses.

         Short-term  and other  investments  at December 31, 1995 include  notes
         receivable from AFC totaling approximately $6,485,000 which were repaid
         in 1996. During the years ended December 31, 1996 and 1995, the Company
         recorded  investment  income  on the  notes  from AFC of  approximately
         $481,000, and $699,000, respectively.

         AFC and several of its  subsidiaries  rented  office  space in the home
         office  building  from the Company  until the home office  building was
         sold in 1997. During the years ended December 31, 1997, 1996, and 1995,
         the  Company  received  rental  income  from  AFC  and  several  of its
         subsidiaries of  approximately  $299,000,  $1,280,000,  and $1,281,000,
         respectively.

         During  1996,  AFC  contributed  capital  of  approximately  $2,198,000
         through forgiveness of a deferred tax liability owed by AFA to AFC.

         An  officer  of AFC  serves on the board of  directors  of a  financial
         institution in which the Company maintains cash balances.









              AMERICAN FIDELITY ASSURANCE COMPANY AND SUBSIDIARIES

                   SCHEDULE III - BUSINESS SEGMENT INFORMATION

                  YEARS ENDED DECEMBER 31, 1997, 1996 AND 1995

                                 (IN THOUSANDS)

The  Company's  reportable  segments  are  its  strategic  business  units.  The
components of operations for the years ended  December 31, 1997,  1996, and 1995
are included in the table below.

Assets and related  investment income are allocated based upon related insurance
reserves which are backed by such assets. Other operating expenses are allocated
in relation to the mix of related revenues.

<TABLE>
<CAPTION>
                                                                              1997           1996            1995
                                                                              ----           ----            ----
TOTAL REVENUES:

<S>                                                                       <C>                  <C>            <C>    
   American Fidelity Education Services Division                          $    152,021         142,493        129,628
   Association Group Division                                                  105,784          99,979         96,140
   Brokerage Division                                                           32,290          24,558         31,898
   Non insurance operations                                                       (504)          1,966          1,324
                                                                         -------------    ------------   ------------

                                                                          $    289,591         268,996        258,990
                                                                            ==========      ==========     ==========

PRETAX EARNINGS:

   American Fidelity Education Services Division                                24,621          14,275         16,034
   Association Group Division                                                   10,683           9,349          5,751
   Brokerage Division                                                           (2,344)         (1,903)        10,113
   Non insurance operations                                                     (2,340)            397            517
                                                                          ------------   -------------  -------------

                                                                         $      30,620          22,118         32,415
                                                                           ===========     ===========    ===========

TOTAL ASSETS:

   American Fidelity Education Services Division                             1,029,976         922,671        885,216
   Association Group Division                                                  192,507         197,225        181,426
   Brokerage Division                                                          274,818         239,986        231,774
   Non insurance operations                                                      2,135           3,170          1,891
                                                                          ------------    ------------  -------------

                                                                           $ 1,499,436       1,363,052      1,300,307
                                                                             =========       =========      =========
</TABLE>

<TABLE>
<CAPTION>
              AMERICAN FIDELITY ASSURANCE COMPANY AND SUBSIDIARIES

                            SCHEDULE IV - REINSURANCE

                  YEARS ENDED DECEMBER 31, 1997, 1996 AND 1995

                                 (IN THOUSANDS)

                                                                  Ceded          Assumed                             Percentage
                                                   Gross         to Other      From Other          Net               of Amount
                                                   Amount       Companies       Companies        Amount            Assumed to Net

Year ended December 31, 1997

<S>                                                <C>               <C>                <C>       <C>                          
  Life insurance in force                          $ 6,872,047       306,917            10        6,565,140                 - %
                                                     =========       =======    ==========        =========
  Premiums:
         Life insurance                                 26,756         1,474             -           25,282                 - %
         Accident and health insurance                 272,785        91,257           416          181,944                 - %
                                                    ----------       -------     ---------       ----------

                  Total premiums                  $    299,541        92,731           416          207,226                 - %
                                                    ==========       =======     =========       ==========

Year ended December 31, 1996

  Life insurance in force                          $ 6,276,241       403,148       125,101        5,998,194               2.09%
                                                     =========       =======       =======        =========
  Premiums:
         Life insurance                                 23,240         1,907         2,854           24,187              11.80%
         Accident and health insurance                 248,054        82,040            43          166,057               0.00%
                                                    ----------      --------   -----------       ----------

                  Total premiums                  $    271,294        83,947         2,897          190,244                1.52%
                                                    ==========      ========     =========       ==========

Year ended December 31, 1995

  Life insurance in force                          $ 5,679,074       277,982       131,621        5,532,713                2.38%
                                                     =========       =======       =======        =========
  Premiums:
         Life insurance                                 23,527         1,758         2,745           24,514              11.20%
         Accident and health insurance                 231,340        74,385             5          156,960                 - %
                                                    ----------      --------  ------------       ----------

                  Total premiums                  $    254,867        76,143         2,750          181,474                1.52%
                                                    ==========      ========     =========       ==========


- -----------------------------------------------------
</TABLE>

See accompanying independent auditors' report.




                                     PART C

                                OTHER INFORMATION


ITEM 24. FINANCIAL STATEMENTS AND EXHIBITS

A.    FINANCIAL  STATEMENTS

The  following  financial  statements  for the  Company  are  included in Part B
hereof:

1.   Independent Auditors' Report.

2.   Consolidated Balance Sheets as of December 31, 1997 and 1996.

3.   Consolidated  Statements  of Income for the Years ended  December 31, 1997,
     1996, and 1995.

4.   Consolidated  Statements  of  Stockholder's  Equity  for  the  Years  Ended
     December 31, 1997, 1996, and 1995.

5.   Consolidated  Statements  of Cash Flows for the Years  Ended  December  31,
     1997, 1996, and 1995.

6.   Notes to Consolidated Financial Statements - December 31, 1997 and 1996.

7.   Schedule III - Business Segment Information.

8.   Schedule IV - Reinsurance.

B.   EXHIBITS

1.   Resolution   of  Board  of  Directors  of  the  Company   authorizing   the
     establishment of the Separate Account.*

2.   Not Applicable.

3.   Form of Principal Underwriters Agreement.**

4.   (i) Individual Variable and Fixed Deferred Annuity*

     (ii) Loan Rider*

     (iii) 403(b) Annuity Rider*

     (iv) Individual Retirement Annuity Rider*

5.   Application Form.*

6.   (i) Copy of Articles of Incorporation of the Company.**

     (ii) Copy of the Amended and Restated Bylaws of the Company.

7.   Not Applicable.

8.   (i) Form of Fund Participation Agreement between the Company and Merrill
     Lynch Variable Series Funds, Inc.**

     (ii) Form of Fund  Participation  Agreement between the Company and each of
     Dreyfus Variable  Investment Fund, The Dreyfus Socially  Responsible Growth
     Fund,  Inc. and Dreyfus Life and Annuity Index Fund,  Inc.  (d/b/a  Dreyfus
     Stock Index Fund.)**

9.   Opinion and Consent of Counsel.

10.  Consent of Independent Auditors.

11.  Not Applicable.

12.  Not Applicable.

13.  Calculation of Performance Information.

14.  Not Applicable.

15.  Company Organizational Chart.

27.  Not Applicable.

     *Incorporated by reference to Registrant's Form N-4 electronically filed on
     April 23, 1997.

     **Incorporated by reference to Registrant's Pre-Effective Amendment No. 1
     to Form N-4 as electronically filed on October 10, 1997.

ITEM 25. DIRECTORS AND OFFICERS OF THE DEPOSITOR

The following are the Executive Officers and Directors of the Company:


  Name and Principal             Position and Offices
  Business Address*                 with Depositor
- -----------------------  -----------------------------------

Lynda L. Cameron         Director

William M. Cameron       Chairman of the Board and Chief Executive
                         Officer, Director

David R. Carpenter       Senior Vice President, Treasurer

William E. Durrett       Senior Chairman of the Board, Director

Stephen P. Garrett       Senior Vice President, Secretary

William A. Hagstrom      Director

Edward C. Joullian, III  Director
  
Kenneth D. Klehm         Senior Vice President

Alfred L. Litchenburg    Senior Vice President

David R. Lopez           Director

John W. Rex              President, Chief Operating Officer,
                         Director

Galen P. Robbins, M.D.   Director
3433 N.W. 56th
Oklahoma City, OK

John D. Smith            Director
P.O. Box 18832
Atlanta, GA


* The principal  business address for all officers and directors listed above is
2000 N. Classen Boulevard, Oklahoma City, Oklahoma except as noted above.

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

The Company organizational chart is included as Exhibit 15.

ITEM 27. NUMBER OF CONTRACT OWNERS

As of March 31, 1998, there were 276 Non-Qualified Contract Owners and
27 Qualified Contract Owners.

ITEM 28. INDEMNIFICATION

The Bylaws of the Company (Article VIII, Section 3) provide, in part, that:

     (a) 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
(other  than an action by or in the right of the  Corporation)  by reason of the
fact  that he is or was a  director,  officer,  employee,  or agent  of  another
corporation,  partnership,  joint venture,  trust, or other enterprise,  against
expenses (including  attorneys' fees),  amounts paid in settlement (whether with
or without court approval), judgments, fines 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,  if he had no reasonable  cause to believe his conduct was unlawful.
The  termination  of  any  action,  suit,  or  proceeding  by  judgment,  order,
settlement,  conviction,  or upon a plea of nolo  contendre  or its  equivalent,
shall not, of itself,  create a presumption  that the person 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 reasonable cause to believe that his conduct was unlawful.

     (b) The  Corporation  shall indemnify every person who is or was a party or
is or was threatened to be made a party to any threatened, pending, or completed
action or suit by or in the right of the  Corporation  to procure a judgment  in
its favor by reason of the fact that he is or was a director, officer, employee,
or  agent  of the  Corporation,  or is or was  serving  at  the  request  of the
Corporation as a director,  officer, employee, or agent or in any other capacity
of or in another corporation,  or a partnership,  joint venture, trust, or other
enterprise,  or by reason of any action  alleged to have been taken or not taken
by him while acting in such capacity,  against  expenses  (including  attorneys'
fees) actually and reasonably  incurred by him in connection with the defense or
settlement of such threatened,  pending, or completed action or suit 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. The termination of any such threatened or
actual action or suit by a settlement  or by an adverse  judgment or order shall
not of itself create a presumption that the person 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.  Nevertheless,  there shall be no  indemnification
with respect to expenses incurred in connection with any claim, issue, or matter
as to which such person shall have been adjudged to be liable for  negligence or
misconduct in the performance of his duty to the Corporation,  unless,  and only
to the extent  that the court in which  such  action or suit was  brought  shall
determine upon  application  that,  despite the adjudication of liability but in
view of all the  circumstances of the case, such person is fairly and reasonably
entitled to indemnity for such expenses as such court shall deem proper.

     (c) To the  extent  that a  director,  officer,  employee,  or  agent  of a
corporation  has been  successful  on the merits or  otherwise in defense of any
action, suit, or proceeding referred to in Subsections (a) and (b) hereof, 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 with such defense.

Insofar as  indemnification  for liability  arising under the  Securities Act of
1933 may be  permitted  directors  and  officers or  controlling  persons of the
Company  pursuant to the foregoing,  or otherwise,  the Company has been advised
that  in  the  opinion  of  the   Securities   and  Exchange   Commission   such
indemnification is against public policy as expressed in the Act and, therefore,
unenforceable.  In the  event  that a claim  for  indemnification  against  such
liabilities  (other than the payment by the Company of expenses incurred or paid
by a director,  officer or  controlling  person of the Company in the successful
defense of any action, suit or proceeding) is asserted by such director, officer
or controlling  person in connection with the securities being  registered,  the
Company  will,  unless in the opinion of its counsel the matter has been settled
by  controlling  precedent,  submit to a court of appropriate  jurisdiction  the
question  whether  such  indemnification  by  it is  against  public  policy  as
expressed  in the Act and will be  governed  by the final  adjudication  of such
issue.

ITEM 29. PRINCIPAL UNDERWRITERS

     (a)  American Fidelity  Securities,  Inc. is the principal  underwriter for
          the following investment companies (other than Registrant):
                   
                 American Fidelity Variable Annuity Fund A

     (b)  American  Fidelity  Securities,  Inc.  ("AFS,  Inc.") is the principal
          underwriter for the Policies.  The following  persons are the officers
          and  directors of AFS, Inc. The  principal  business  address for each
          officer and director of AFS, Inc. is 2000 N. Classen  Blvd.,  Oklahoma
          City, Oklahoma 73106.

<TABLE>
<CAPTION>
<C>  <S>                 <C>
(b)  Name and Principal          Positions and Offices
      Business Address             with Underwriter
     ------------------  ------------------------------------

     David R. Carpenter  Director, Chairman, President,
                         Treasurer, Chief Financial Officer

     Marvin R. Ewy       Director, Vice President, Secretary,
                         Chief Operations Officer

     Nancy K. Steeber    Director, Vice President, Operations Officer
</TABLE>

(c)  Not Applicable.

ITEM 30. LOCATION OF ACCOUNTS AND RECORDS

David R. Carpenter,  Senior Vice President and Treasurer,  whose address is 2000
N. Classen Blvd., Oklahoma City, OK 73106,  maintains physical possession of the
accounts,  books or documents of the Separate  Account required to be maintained
by Section 31(a) of the Investment Company Act of 1940 and the rules promulgated
thereunder.

ITEM 31. MANAGEMENT SERVICES

Not Applicable.

ITEM 32. UNDERTAKINGS

     a. Registrant hereby undertakes to file a post-effective  amendment to this
registration  statement as frequently as is necessary to ensure that the audited
financial  statements in the registration  statement are never more than sixteen
(16) months old for so long as payment under the variable annuity  contracts may
be accepted.

     b.  Registrant  hereby  undertakes  to  include  either  (1) as part of any
application to purchase a contract  offered by the  Prospectus,  a space that an
applicant can check to request a Statement of Additional  Information,  or (2) a
postcard  or  similar  written  communication  affixed  to or  included  in  the
Prospectus  that the  applicant can remove to send for a Statement of Additional
Information.

     c.  Registrant  hereby  undertakes  to deliver any  Statement of Additional
Information and any financial statement required to be made available under this
Form promptly upon written or oral request.

     d. American Fidelity  Assurance Company  ("Company") hereby represents that
the fees and charges deducted under the Policies described in the Prospectus, in
the aggregate, are reasonable in relation to the services rendered, the expenses
to be incurred and the risks assumed by the Company.


                                 REPRESENTATIONS

     The Company hereby  represents  that it is relying upon a No-Action  Letter
issued to the  American  Council  of Life  Insurance  dated  November  28,  1988
(Commission ref.  IP-6-88) and that the following  provisions have been complied
with:

     1. Include  appropriate  disclosure  regarding the redemption  restrictions
imposed by Section  403(b)(11)  in each  registration  statement,  including the
prospectus, used in connection with the offer of the contract;

     2. Include  appropriate  disclosure  regarding the redemption  restrictions
imposed by Section  403(b)(11) in any sales  literature  used in connection with
the offer of the contract;

     3. Instruct sales  representatives who solicit participants to purchase the
contract  specifically to bring the redemption  restrictions  imposed by Section
403(b)(11) to the attention of the potential participants;

     4. Obtain from each plan participant who purchases a Section 403(b) annuity
contract,  prior  to or at  the  time  of  such  purchase,  a  signed  statement
acknowledging  the  participant's  understanding  of  (1)  the  restrictions  on
redemption imposed by Section 403(b)(11),  and (2) other investment alternatives
available  under  the  employer's   Section  403(b)  arrangement  to  which  the
participant may elect to transfer his contract value.


                                   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 Oklahoma City and State of Oklahoma, on this 20th day of April, 1998.


                                      AMERICAN  FIDELITY  SEPARATE  ACCOUNT  B
                                      (Registrant)

                                   By: AMERICAN  FIDELITY  ASSURANCE  COMPANY
                                       (Depositor)



                                   By: /S/ JOHN W. REX
                                       _________________________________________
                                       


                                      AMERICAN  FIDELITY  ASSURANCE  COMPANY
                                      (Depositor)



                                   By: /S/ JOHN W. REX
                                       _________________________________________
                                       


Pursuant to the  requirements  of the Securities  Act of 1933, as amended,  this
Registration  Statement  has  been  signed  by  the  following  persons  in  the
capacities and on the dates indicated.

<TABLE>
<CAPTION>
<S>                         <C>                       <C>
       Signature                   Title               Date
- --------------------------  ------------------------  -------

                            Chairman of the Board,
/s/ WILLIAM M. CAMERON      Chief Executive Officer    4/20/98
- -----------------------     and Director (Principal   --------
William M. Cameron          Executive Officer)
                           

/S/ WILLIAM E. DURRETT      Senior Chairman of the     4/20/98
- ----------------------      Board and Director        --------
William E. Durrett                      


/S/ LYNDA L. CAMERON*       Director                   4/20/98
- ----------------------                                --------
Lynda L. Cameron*


/S/ JOHN W. REX             Director, President and    4/20/98
- ----------------------                                -------
John W. Rex                 Chief Operating Officer

/S/ WILLIAM A. HAGSTROM                                4/20/98
- ----------------------      Director                  --------
William A. Hagstrom              


/S/ EDWARD C. JOULLIAN, III* Director                  4/20/98
- ---------------------------                           --------
Edward C. Joullian, III


/S/ DAVID R. LOPEZ                                     4/20/98
- --------------------------- Director                  --------
David R. Lopez


/S/ GALEN P. ROBBINS, M.D.  Director                   4/20/98
- -------------------------                             --------
Galen P. Robbins, M.D.

/S/ JOHN D. SMITH*          Director                   4/20/98
- -----------------------                               --------
John D. Smith*

                            Senior Vice President,
/S/ DAVID R. CARPENTER      Controller & Treasurer     4/20/98
- ----------------------                                --------
David R. Carpenter          (Principal Financial
                            Officer)
</TABLE>



*By /S/ JOHN W. REX
    ______________________________________
     John W. Rex, Power  of  Attorney









                                    EXHIBITS

                                       TO

                         POST-EFFECTIVE AMENDMENT NO. 1

                                       TO

                                    FORM N-4

                                       FOR

                      AMERICAN FIDELITY SEPARATE ACCOUNT B

                       AMERICAN FIDELITY ASSURANCE COMPANY


                                INDEX TO EXHIBITS

EXHIBIT NO.


EX-99.B6(ii)   Amended and Restated Bylaws of the Company.

EX-99.B9       Opinion and Consent of Counsel.

EX-99.10       Consent of Independent Auditors.

EX-99.B13      Calculation of Performance Information.

EX-99.B15      Company Organizational Chart.




                          AMENDED AND RESTATED BY-LAWS

                                       OF

                       AMERICAN FIDELITY ASSURANCE COMPANY

                                    ARTICLE I

                                     OFFICES

SECTION 1.01 The principal office of the Corporation  shall be in Oklahoma City,
County of Oklahoma, State of Oklahoma.

SECTION  1.02 The  Corporation  may also have  offices at such other places both
within and without the State of Oklahoma as the Board of Directors may from time
to time determine or the business of the Corporation may require.

                                   ARTICLE II

                            MEETINGS OF STOCKHOLDERS

SECTION  2.01 All  meetings of the  stockholders  for the  election of directors
shall be held in the City of Oklahoma City, State of Oklahoma,  or at such other
place within or without the State of Oklahoma as shall be  designated  from time
to time by the Board of  Directors  and  stated in the notice of the meting or a
duly executed waiver of notice thereof.  Meetings of stockholders  for any other
purpose  may be held at such  time and  place,  within or  without  the State of
Oklahoma,  as shall be stated in the notice of the meeting or in a duly executed
waiver of notice thereof.

SECTION 2.02 Annual meetings of  stockholders  shall be held on such days and at
such times as may be fixed by the Board of  Directors  at which they shall elect
by a plurality vote of the votes cast at such election a Board of Directors, and
transact such other business as may properly be brought before the meeting.

SECTION 2.03 Unless otherwise provided by statute,  written notice of the annual
meeting  stating the place,  date and hour of the meeting shall be given to each
stockholder  entitled to vote at such meeting of not less than ten (10) nor more
than sixty (60) days before the date of the meeting.

SECTION 2.04 The officer or agent who has charge of the stock ledger or transfer
books of the  Corporation  shall prepare and make, at least ten (10) days before
every meeting of stockholders,  a complete list of the stockholders  entitled to
vote at the meeting,  arranged in alphabetical order, and showing the address of
each  stockholder  and the  number  of  shares  registered  in the  name of each
stockholder.  Such list shall be open to the examination of any stockholder, for
any purpose germane to the meeting, during ordinary business hours, for a period
of at least ten (10) days  prior to the  meeting,  either at a place  within the
city where the  meeting is to be held,  which place  shall be  specified  in the
notice of the meeting,  or, if not so specified,  at the place where the meeting
is to be held. The list shall also be produced and kept at the time and place of
the  meeting  during  the  whole  time  thereof,  and  may be  inspected  by any
stockholder who is present. The original stock ledger or transfer books shall be
prima facie  evidence as to who are the  stockholders  entitled to examine  such
list or to vote at any such meeting of stockholders.

SECTION 2.05 Special meetings of the  stockholder,  for any purpose or purposes,
unless otherwise prescribed by statute or by the Articles of Incorporation,  may
be called by the  Chairman of the Board or the  President  or shall be called by
the  President or Secretary at the request in writing of a majority of the whole
Board  of  Directors,  or at the  request  in  writing  of  stockholders  owning
twenty-five (25%) of the capital stock of the Corporation issued and outstanding
and entitled to vote.  Such  request  shall state the purpose or purposes of the
proposed meeting.

SECTION 2.06 Unless otherwise  provided by statute,  written notice of a special
meeting  stating  the place,  date and hour of the  meeting  and the  purpose or
purposes for which the meeting is called,  shall be given not less than ten (10)
nor  more  than  sixty  (60)  days  before  the  date  of the  meeting,  to each
stockholder entitled to vote at such meeting.

SECTION 2.07  Business  transacted  at any special  meeting of the  stockholders
shall be limited to the purposes in the notice.

SECTION 2.08 The holders of a majority of the stock issued and  outstanding  and
entitled  to vote  thereat,  present in person or  represented  by proxy,  shall
constitute a quorum at all meetings of the  stockholders  for the transaction of
business  except  as  otherwise  provided  by  statute  or by  the  Articles  of
Incorporation.  If, however,  such quorum shall not be present or represented at
any meeting of the  stockholders,  the  stockholders  entitled to vote  thereat,
present in person or  represented  by proxy,  shall  have  power to adjourn  the
meeting  from  time to time,  without  notice  other  than  announcement  at the
meeting,  until a quorum  shall be present  or  represented.  At such  adjourned
meeting at which a quorum shall be present or  represented,  any business may be
transacted which might have been transacted at the meeting  originally  notified
and called.  If the  adjournment  is for more than thirty (30) days, or if after
the adjournment a new record date is fixed for the adjourned  meeting,  a notice
of the adjourned  meeting shall be given to each  stockholder of record entitled
to vote at the meeting.

SECTION 2.09 When a quorum is present at any meeting, the vote of the holders of
a majority of the stock  entitled to vote  present in person or  represented  by
proxy at the meeting  shall decide any  questions  brought  before such meeting,
unless the question is one upon which by express provision of the statutes or of
the Articles of  Incorporation,  a different vote is required in which case such
express provision shall govern and control the decision of such question.

SECTION 2.10 Unless  otherwise  provided in the Articles of  Incorporation or in
any  certificate of powers,  designations,  preferences  and rights  pursuant to
which any  shares of the  capital  stock of the  Corporation  are  issued,  each
shareholder shall at every meeting of the shareholders,  be entitled to one vote
for  each  share  of  the  capital  stock  having  voting  power  held  by  such
shareholder.

SECTION 2.11 A stockholder  may vote in person or may be represented and vote by
a proxy or proxies appointed by an instrument in writing.  In the event that any
such  instrument  in  writing  shall  designate  two or more  persons  to act as
proxies,  a majority of such  persons  present at the  meeting,  or, if only one
shall be present,  then that one shall have and may  exercise  all of the powers
conferred  by such  written  instrument  upon all of the  persons so  designated
unless the  instrument  shall  otherwise  provide.  No such proxy shall be valid
after the expiration of three (3) years from the date of its  execution,  unless
coupled with an interest,  or unless the person  executing it specifies  therein
the length of time for which it is to continue  in force.  Subject to the above,
any proxy duly executed and not revoked shall  continue in full force and effect
until an instrument revoking it or a duly executed proxy bearing a later date is
filed with the  Secretary  of the  Corporation.  Each proxy  shall be  revocable
unless expressly provided therein to be irrevocable.

SECTION  2.12  Written  notice of the time,  place and  purpose  of all  special
meetings  shall be delivered  personally  to each director or sent by mail or by
other form of written  communication,  charges prepaid,  addressed to him at his
address as shown in the records of the  Corporation or, if it is not so shown on
such records or is not readily ascertainable, at the place where meetings of the
directors are regularly held. In case such notice is mailed or  telegraphed,  it
shall be  deposited  in the United  States Mail or  delivered  to the  telegraph
company in the place in which the principal office of the Corporation is located
at least five (5) days prior to the time of the holding of the meeting.  In case
such notice is  delivered as above  provided,  it shall be so delivered at least
twenty-four  (24) hours  prior to the time of the holding of the  meeting.  Such
mailing,  telegraphing  or delivery as above  provided  shall be due,  legal and
personal notice to such director.

SECTION 2.13 Any action required to be taken at any annual or special meeting of
stockholders of the Corporation,  or any action which may be taken at any annual
or special meeting of such stockholders, may be taken without a meeting, without
prior  notice and  without a vote,  if a consent in writing,  setting  forth the
action so taken,  shall be signed by the holders of outstanding stock having not
less than the minimum  number of votes that would be  necessary  to authorize or
take such action at a meeting at which all shares  entitled to vote thereon were
present  and  voted.  Notice of the  taking of the  corporate  action  without a
meeting  by less  than  unanimous  written  consent  shall  be  given  to  those
stockholders who have not consented in writing.

SECTION 2.14 Voting at any meeting of  stockholders  may be oral or by ballot at
the discretion of the President, except if vote by written ballot is demanded by
a majority of the stockholders present at such meeting.

                                   ARTICLE III

                                    DIRECTORS

SECTION 3.01 The number of directors  which shall  constitute the whole Board of
Directors  shall be not less than three (5) nor more than fifteen  (15).  Within
the limits specified,  the number of directors shall be determined by resolution
of the Board of Directors or by the  stockholders  at the annual meeting or at a
special  meeting called for that purpose.  The directors shall be elected at the
annual meeting of the stockholders or a special meeting of stockholders held for
that  purpose,  except as provided  in Section  3.02 of this  Article,  and each
director elected shall hold office until his successor is elected and qualified.
Directors need not be residents of the State of Oklahoma or stockholders.

SECTION  3.02  Vacancies  and newly  created  directorships  resulting  from any
increase in the  authorized  number of directors  may be filled by a majority of
the directors  then in office,  though less than a quorum,  and the directors so
chosen  shall  hold  office  until the next  annual  election  and  until  their
successors are duly elected and shall qualify, unless sooner displaced. If there
are no directors in office,  then an election of directors  shall be held in the
manner provided by statute.

SECTION 3.03 The business and affairs of the Corporation shall be managed by its
Board of Directors  which may exercise all such powers of the Corporation and do
all such  lawful  acts and things as are not by statute  or by the  Articles  of
Incorporation  or by these By-laws  directed or required to be exercised or done
by the stockholders.

SECTION  3.04 Any director of the  Corporation  or the entire Board of Directors
may be  removed or  discharged  with or without  cause by the  affirmative  vote
therefore or written consent thereto by a majority of the issued and outstanding
stock entitled to vote in the election of directors.

SECTION 3.05 Any director may resign at any time by mailing or  delivering or by
transmitting  by  telegram or cable  written  notice of his  resignation  to the
Chairman of the Board,  President,  or to the Secretary of the Corporation;  and
any such resignation  shall take effect at the time specified  therein or, if no
time is specified  therein,  then such resignation shall take effect immediately
upon the receipt thereof.

                                   ARTICLE IV

                              MEETINGS OF DIRECTORS

SECTION 4.01 The Board of Directors may hold meetings, both regular and special,
either within or without the State of Oklahoma.

SECTION  4.02 An annual  meeting of the Board of  Directors  for the  purpose of
election of officers of the company and the  transaction  of any other  business
coming  before such  meeting  shall be held each year.  If a quorum of the whole
Board shall not be present, then such regular annual meeting may be held at such
time as shall be fixed by the consent, in writing,  of all the Directors.  Other
meetings  of the  Board  may be held  without  notice  at such  time as shall be
determined by the Board.

SECTION  4.03  Regular  meetings of the Board of  Directors  may be held without
notice at such time and at such place as shall  from time to time be  determined
by the Board of Directors.

SECTION  4.04 Special  meetings of the Board of  Directors  may be called by the
Chairman  of the  Board or the  President  on  twenty-four  (24)  hours'  notice
delivered  personally to each director,  or three (3) days' notice by mail or by
telegram; special meetings shall be called by the President or Secretary in like
manner and on like notice on the written  request of two directors.  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 written  waiver of
notice of such meeting.

SECTION  4.05 At all  meetings  of the Board of  Directors,  a  majority  of the
directors shall  constitute a quorum for the transaction of business and the act
of a  majority  of the  directors  present  at any  meeting at which a quorum is
present  shall be the act of the Board of  Directors.  If a quorum  shall not be
present at any meeting of the Board of Directors,  the directors present thereat
may  adjourn  the  meeting  from  time  to  time,   without  notice  other  than
announcement at the meeting,  until a quorum shall be present. At such adjourned
meeting at which a quorum shall be present, any business may be transacted which
might have been transacted at the meeting as originally notified and called.

SECTION 4.06 Any action  required or permitted to be taken at any meeting of the
Board of Directors or of any  committee  thereof may be taken without a meeting,
if all  members  of the Board of  Directors  or  committee,  as the case may be,
consent  thereto in  writing,  and the  writing or  writings  are filed with the
minutes of proceedings of the Board of Directors or committee.

SECTION 4.07 Members of the Board of Directors, or of any committee thereof, may
participate  in a meeting  of such  Board by means of  conference  telephone  or
similar communications  equipment by means of which all persons participating in
the meeting can hear each other, and participation in a meeting pursuant to this
section shall constitute presence in person at such meeting.

                                    ARTICLE V

                               EXECUTIVE COMMITTEE

SECTION  5.01 At the annual  meeting,  at a regular  meeting  or at any  special
meeting of the Board of Directors, the Board may, if it deems necessary,  acting
by resolution  adopted by a majority of the whole Board,  elect,  from their own
members, an Executive Committee composed of three or more voting members.

SECTION  5.02  The  Executive  Committee  shall  have all of the  powers  of the
directors  in the interim  between  meetings  of the Board,  except the power to
declare dividends and to adopt,  amend or repeal the By-laws and where action of
the Board of Directors is required by law. It shall keep regular  minutes of its
proceedings which shall be reported to the directors at their next meeting.

SECTION 5.03 The Executive Committee shall meet at such times as may be fixed by
the  Committee  or on the call of the  President  or the Chairman of the Board..
Notice of the time and place of the meeting shall be given to each member of the
Committee  in the  manner  provided  for the  giving of notice to members of the
Board of  Directors  of the time and place of special  meetings  of the Board of
Directors.

SECTION  5.04  A  majority  of the  members  of the  Executive  Committee  shall
constitute a quorum for the transaction of business.  The act of the majority of
the members of the Executive Committee present at a meeting at which a quorum is
present  shall be the act of the  Executive  Committee.  At all  meetings of the
Executive Committee,  each member present shall have one (1) vote which shall be
cast by him in person.

SECTION  5.05 Any actions  taken or  approved  at any  meeting of the  Executive
Committee,  however  called and noticed or wherever  held,  shall be as valid as
though had at a meeting duly held after regular call and notice,  if a quorum be
present  and if,  either  before or after the  meeting,  each of the members not
present signs a written waiver of notice or a consent to holding such meeting or
an approval of the minutes thereof.

SECTION 5.06 The entire Executive Committee or any individual member thereof may
be removed from the  Committee  with or without cause by a vote of a majority of
the whole Board of Directors.

SECTION 5.07 The Board of Directors  shall fill all  vacancies in the  Executive
Committee which may occur from time to time.

SECTION  5.08 Any  action  which  might be taken at a meeting  of the  Executive
Committee may be taken without a meeting if all of the members  consent  thereto
in writing and the writing or writings are filed with the minutes of proceedings
of the Committee.

SECTION 5.09 Members of the Executive  Committee may participate in a meeting of
such  committee  by means  of  conference  telephone  or  similar  communication
equipment  by means of which all persons  participating  in the meeting can hear
each  other,  and  participation  in a meeting  pursuant to this  section  shall
constitute presence in person at such meeting.

                                   ARTICLE VI

                             COMMITTEE OF DIRECTORS

SECTION 6.01 The Board of Directors  may, by resolution  passed by a majority of
the whole Board, designate one or more committees,  in addition to the Executive
Committee provided for in Article V hereof,  each committee to consist of two or
more of the directors of the  Corporation,  which, to the extent provided in the
resolution,  shall have and may exercise the powers of the Board of Directors in
the  management  of the  business and affairs of the  Corporation,  except where
action of the Board of Directors is required by law, and may  authorize the seal
of the  Corporation  to be affixed  to all papers  which may  require  it.  Such
committee or committees  shall have such name or names as may be determined from
time to time by resolution adopted by the Board of Directors.

SECTION  6.02 Each  committee  shall comply with the same  procedural  rules set
forth  in  Sections  5.03,  5.08,  and 5.09  inclusive,  of  Article  V that are
applicable to the Executive Committee.

                                   ARTICLE VII

                                     NOTICES

SECTION 7.01 Notices to directors, officers and stockholders shall be in writing
and delivered personally or mailed to the directors, officers or stockholders at
their addresses  appearing on the books of the Corporation.  Notice by mail with
postage  thereon  prepaid,  shall be  deemed  to be given at the time when it is
deposited in the United  States mail.  Notice to directors  may also be given by
telegram or cable and shall be deemed  delivered when same shall be deposited at
a telegraph  office or cable office for  transmission  and all appropriate  fees
therefor have been paid.

SECTION 7.02 Whenever any notice is required to be given under the provisions of
the General Corporation Law of Oklahoma,  the Articles of Incorporation or these
By-laws,  a waiver thereof in writing,  signed by the person or persons entitled
to said notice, whether before or after the time stated therein, shall be deemed
equivalent  thereto.  Attendance  of a person at a meeting  shall  constitute  a
waiver of notice of such meeting,  except when the person  attends a meeting for
the express  purpose of  objecting,  at the  beginning  of the  meeting,  to the
transaction  of any  business  because  the  meeting is not  lawfully  called or
convened.  Neither  the  business to be  transacted  at, nor the purpose of, any
regular  or  special  meeting of the  stockholders,  directors,  or members of a
committee of directors need be specified in any written waiver of notice.

                                  ARTICLE VIII

                                    OFFICERS

SECTION 8.01 The officers of the corporation  shall be a President,  a Secretary
and a Treasurer.  The  Corporation may also have, at the discretion of the Board
of Directors,  a Senior  Chairman of the Board,  a Chairman of the Board, a Vice
Chairman of the Board, one or more Executive Vice Presidents, one or more Senior
Vice Presidents, one or more Vice Presidents, one or more Assistant Secretaries,
one or more Assistant Treasurers, and such other officers as may be appointed in
accordance  with the provisions of Section 8.03. One person may hold two or more
offices;  provided,  however,  that no  person  shall at the same  time hold the
offices of President and Secretary or more than one of the offices of President,
Executive Vice President and Vice President.

                                   APPOINTMENT

SECTION 8.02 The  officers of the  Corporation,  except such  officers as may be
appointed in accordance  with the  provisions of Section 8.03 or Section 8.05 of
this Article, shall be chosen annually by the Board of Directors, and each shall
hold his  office  until he  shall  resign  or  shall  be  removed  or  otherwise
disqualified to serve, or his successor shall be elected and qualified.

                              SUBORDINATE OFFICERS

SECTION 8.03 The Board of Directors may appoint, and may empower the Chairman of
the Board or the  President to appoint,  such other  officers as the business of
the  Corporation  may  require,  each of whom shall hold office for such period,
have such titles and such  authority  and perform such duties as are provided in
the By-laws or as the Board of Directors may from time to time determine.

                             REMOVAL AND RESIGNATION

SECTION 8.04 Any officer may be removed,  either with or without  cause,  by the
Board of Directors,  at any regular or special  meeting  thereof,  or, except in
case of an officer  chosen by the Board of  Directors,  by any officer upon whom
such power of removal may be conferred by the Board of Directors.

Any  officer  may  resign at any time by giving  written  notice to the Board of
Directors, or to the President, or to the Secretary of the Corporation. Any such
resignation  shall take  effect at the date of the  receipt of such notice or at
any later time specified therein;  and, unless otherwise specified therein,  the
acceptance of such resignation shall not be necessary to make it effective.

                                    VACANCIES

SECTION  8.05 A vacancy in any office  because of death,  resignation,  removal,
disqualification  or any other cause shall be filled in the manner prescribed in
the By-laws for regular appointments to such office.

                                CHAIRMAN EMERITUS

SECTION 8.06 The Chairman Emeritus of the Board, if any, shall be elected by and
shall have such powers and duties which may be assigned to him from time to time
by the Board of Directors.

                          SENIOR CHAIRMAN OF THE BOARD

SECTION 8.07 The Senior Chairman of the Board, shall, if present, in the absence
of the Chairman of the Board,  preside at all meetings of the Board of Directors
and  exercise  and perform  such other  powers and duties as may be from time to
time assigned to him by the Board of Directors or prescribed by the By-laws.

                              CHAIRMAN OF THE BOARD

SECTION  8.08 The  Chairman  of the Board,  shall,  if  present,  preside at all
meetings of the Board of Directors.  He shall be the Chief Executive  Officer of
the  Corporation and exercise and perform such other powers and duties as may be
from time to time assigned to him by the Board of Directors or prescribed by the
By-laws.

                           VICE CHAIRMAN OF THE BOARD

SECTION 8.09 The Vice Chairman of the Board, if any,  shall, if present,  in the
absence of the Chairman, or the Senior Chairman,  preside at all meetings of the
Board of Directors  and exercise and perform such other powers and duties as may
be from time to time  assigned to him by the Board of Directors or prescribed by
the By-laws.

                                    PRESIDENT

SECTION  8.10  Subject to such powers and duties,  if any, as may be assigned by
the Board of  Directors  to the  Chairman  Emeritus of the Board,  to the Senior
Chairman of the Board, to the Chairman of the Board, and to the Vice Chairman of
the  Board,  the  President  shall,  subject  to the  control  of the  Board  of
Directors,  have general supervision,  direction and control of the business and
officers of the Corporation, including:

     (a)  he shall preside at all meetings of the shareholders;

     (b)  in the absence of the Chairman of the Board, or the Senior Chairman of
          the Board,  or the Vice Chairman of the Board,  at all meetings of the
          Board of Directors.

     (c)  He shall sign or  countersign,  as may be  necessary,  all such bills,
          notes,  checks,  contracts and other instruments as may pertain to the
          ordinary  course of the  Corporation's  business  and shall,  with the
          Secretary,  sign  the  minutes  of all  shareholders'  and  directors'
          meetings over which he may have presided.

     (d)  He shall execute bonds,  mortgages,  and other  contracts  requiring a
          seal  under the seal of the  Corporation,  except  where  required  or
          permitted by law to be otherwise  signed and executed and except where
          the signing and execution thereof shall be expressly  delegated by the
          Board of Directors to some other officer or agent of the Corporation.

     (e)  At the annual meeting of the shareholders, he shall submit a completed
          report of the operations of the  Corporation's  affairs as existing at
          the close of each year and shall report to the Board of Directors from
          time to time all such matters  coming to his attention and relating to
          the interest of the  Corporation as should be brought to the attention
          of the Board.

     (d)  He shall be a  member  of the  Board  of  Directors  and all  standing
          committees,  including the Executive  Committee,  if any; and he shall
          have such usual powers and duties of supervision and management as may
          pertain  to the  office of the  President  and shall  have such  other
          powers and duties as may be  prescribed  by the Board of  Directors or
          the By-laws.

SECTION 8.11 The Chairman of the Board and the  President  shall have the power,
subject to the Board of Directors,  to appoint, as many Executive Vice Presents,
Senior Vice Presidents,  Vice Presidents or any other subordinate  officers,  in
their discretion,  as they may determine.  Such officers shall have the power to
sign or countersign,  as may be necessary, all such checks, notes, contracts and
other  instruments  as may pertain to the ordinary  course of the  Corporation's
business, including bonds, mortgages, and other contracts requiring a seal under
the seal of the  Corporation,  except  where  required or permitted by law to be
otherwise signed and executed and except where the signing and execution thereof
shall be  expressly  delegated  by the Board of Directors to some other agent of
the Corporation.

                                    SECRETARY

SECTION  8.12 The  Secretary  shall keep or cause to be kept,  at the  principal
office of the  corporation  or such other  place as the Board of  Directors  may
order, a book of minutes of all meetings of directors and shareholders, with the
time and place of  holding,  whether  regular or special,  and, if special,  how
authorized,  the notice thereof given,  the names of those present at directors'
meetings, the number of shares present or represented at shareholders' meetings,
and the proceedings thereof.

The Secretary  shall keep,  or cause to be kept, at the principal  office of the
corporation  or at the  office  of the  corporation's  transfer  agent,  a share
ledger,  or a duplicate share ledger,  showing the names of the shareholders and
their  addresses,  the number and classes of shares held by each, the number and
date  of  certificates  issued  for  the  same,  and  the  number  and  date  of
cancellation of every certificate surrendered for cancellation.

The Secretary  shall give,  or cause to be given,  notice of all meetings of the
shareholders and of the Board of Directors  required by the By-laws or by law to
be given,  and he shall keep the seal of the  corporation  in safe  custody.  He
shall also sign,  with the President or Vice  President,  all contracts,  deeds,
licenses and other  instruments  when so ordered.  He shall make such reports to
the Board of  Directors  as they may request and shall also prepare such reports
and  statements  as are  required by the laws of the State of Oklahoma and shall
perform such other duties as may be  prescribed  by the Board of Directors or by
the By-laws.

The  Secretary  shall  allow any  shareholder,  on  application,  during  normal
business  hours,  to inspect the share ledger in accordance with applicable law.
He shall attend to such  correspondence  and perform such other duties as may be
incidental  to his office or as may be properly  assigned to him by the Board of
Directors.

The Assistant Secretary or Secretaries,  if any, shall perform the duties of the
Secretary in the case of his absence or disability  and such other duties as may
be specified by the Board of Directors.

                                    TREASURER

SECTION  8.13 The  Treasurer  shall keep and  maintain,  or cause to be kept and
maintained,  adequate  and  correct  amounts  of  the  properties  and  business
transactions of the corporation,  including account of its assets,  liabilities,
receipts,  disbursements,  gains, losses, capital, surplus and shares. The books
of account shall at all reasonable times be open to inspection by any director.

The Treasurer  shall  deposit all moneys and other  valuables in the name and to
the credit of the corporation with such depositories as may be designated by the
Board of Directors.  He shall  disburse the funds of the  corporation  as may be
ordered by the Board of Directors,  shall render to the President and directors,
whenever they request it, an account of all of his transactions as Treasurer and
of the financial condition of the corporation,  and shall have such other powers
and perform such other duties as may be  prescribed by the Board of Directors or
the By-laws.

The Assistant  Treasurer or Treasurers,  if any, shall perform the duties of the
Treasurer in the event of his absence or disability and such other duties as the
Board of Directors may determine.

                              DELEGATION OF DUTIES

SECTION  8.14  In  case of the  absence  or  disability  of any  officer  of the
corporation  or for any  other  reason  that  the  Board of  Directors  may deem
sufficient,  the Board of  Directors  may,  by a vote of a majority of the whole
Board,  delegate,  for the time being, the powers or duties,  or any of them, of
such officer to any other officer or to any director.

                                   ARTICLE IX

                              CERTIFICATES OF STOCK

SECTION 9.01 The Corporation shall deliver certificates  representing all shares
to which stockholders are entitled; and such certificates shall be signed by the
President or a Vice  President,  and the Secretary or an Assistant  Secretary of
the  Corporation,  and may be  sealed  with  the  seal of the  Corporation  or a
facsimile  thereof.  No  certificate  shall be issued  for any  share  until the
consideration therefor has been fully paid. Each certificate representing shares
shall state upon the face thereof that the  Corporation  is organized  under the
laws of the State of Oklahoma, the name of the person to whom issued, the number
and class and the  designation  of the series,  if any,  which said  certificate
represents, and the par value of each share represented by such certificate or a
statement  that  the  shares  are  without  par  value.  If the  Corporation  is
authorized to issue shares of more than one class,  every  certificate shall set
forth upon the face or back of such  certificate a full or summary  statement of
all designations,  preferences, limitations and relative rights of the shares of
each class authorized to be issued.

SECTION 9.02 The signatures of the President or Vice President and the Secretary
or Assistant Secretary up on a certificate may be facsimiles, if the certificate
is  countersigned  by a transfer agent and/or  registered by a registrar,  other
than the  Corporation  itself or an  employee  of the  Corporation.  In case any
officer who has signed or whose  facsimile  signature  has been placed upon such
certificate  shall have ceased to be such  officer  before such  certificate  is
issued,  it may be issued by the Corporation  with the same effect as if he were
such officer at the date of the issuance.

                                LOST CERTIFICATES

SECTION 9.03 The Board of Directors may direct a new certificate or certificates
theretofore  issued by the  Corporation  alleged  to have been  lost,  stolen or
destroyed,  upon the making of an affidavit of that fact by the person  claiming
the certificates of stock to be lost, stolen or destroyed. When authorizing such
issue of a new certificate or  certificates,  the Board of Directors may, in its
discretion  and as a condition  precedent to the issuance  thereof,  require the
owner of such lost,  stolen or destroyed  certificate  or  certificates,  or his
legal  representative,  to advertise the same in such manner as it shall require
and/or to give the  Corporation a bond in such sum as it may direct as indemnity
against any claim that may be made against the  Corporation  with respect to the
certificate alleged to have been lost, stolen or destroyed.

                                TRANSFER OF STOCK

SECTION 9.04 Upon  surrender  to the  Corporation  or the transfer  agent of the
Corporation  of a certificate  for shares duly endorsed or accompanied by proper
evidence or  succession,  assignment  or authority to transfer,  it shall be the
duty of the  Corporation  to  issue a new  certificate  to the  person  entitled
thereto,  cancel the old certificate and record the transaction  upon its books;
provided  that  the  Corporation  shall  not be  obligated  to  effect  any such
transfers in violation of any transfer restrictions related to such certificate.

                               FIXING RECORD DATE

SECTION  9.05 In order  that the  Corporation  may  determine  the  stockholders
entitled to notice or to vote at any meeting of  stockholders or any adjournment
thereof,  or to express consent to corporate action in writing without a meeting
or  entitled  to  receive  payment  of any  dividend  or other  distribution  or
allotment  of any rights,  or entitled to exercise  any rights in respect of any
change,  conversion  or exchange of stock or for the purpose of any other lawful
action,  the Board of Directors  may fix, in advance,  a day not more than sixty
(60) nor less than ten (10)  days  prior to the date of such  meeting,  nor more
than  sixty (60) days nor less than ten (10) days  prior to any  action,  unless
otherwise  provided by  statute,  as the record  date for the  determination  of
stockholders  of the  Corporation.  A  determination  of  stockholders of record
entitled to notice of or to vote at a meeting of stockholders shall apply to any
adjournment of the meeting;  provided,  however, that the Board of Directors may
fix a new record date for the adjourned meeting.

                             REGISTERED STOCKHOLDERS

SECTION 9.06 The Corporation  shall be entitled to recognize the exclusive right
of a person registered on its books as the owner of shares to receive dividends,
and to vote as such owner, and to hold liable for calls and assessments a person
registered  on its  books as the  owner of  shares,  and  shall  not be bound to
recognize any equitable or other claim to or interest in such share or shares on
the part of any other  person,  whether  or not it shall  have  express or other
notice thereof, except as otherwise provided by the laws of Oklahoma.

                                FRACTIONAL SHARES

SECTION  9.07  Anything in these  By-laws to the contrary  notwithstanding,  the
corporation shall not execute and deliver a stock certificate for or including a
fraction of a share of capital stock

                                    ARTICLE X

                EXECUTION OF POLICIES, INSTRUMENTS AND CONTRACTS

                                    POLICIES

SECTION  10.01 All policies of insurance  shall be signed by the  President or a
Vice President and by the Secretary or an Assistant  Secretary whose  signatures
may be engraved, printed, or stamped thereon.

                         FUNDS OF THE COMPANY AND CHECKS

SECTION 10.02 Funds of the company shall be deposited only in the corporate name
of the company and in such financial  institutions  as the Chairman of the Board
or the President shall  designate.  Checks or demands for money and notes of the
corporation  shall be signed by such  officer or  officers or agent or agents as
the Chairman of the Board or the President may from time to time designate.

                              FACSIMILE SIGNATURES

SECTION 10.03 The  Executive  Committee may authorize the use of a check signing
machine  or any other  mechanical  device to imprint on checks and drafts of the
company the facsimile  signature of the  President,  the Vice  President and the
Secretary,  or such officers as it may designate.  Such  authority,  when given,
together with such limitations and  restrictions as the Executive  Committee may
impose thereon,  shall be recorded in the minutes of the Executive Committee and
may be revoked at any time by the Executive Committee or by the President or the
Chairman of the Board.

                            INSTRUMENTS AND CONTRACTS

SECTION 10.04 Any officer of the Corporation  shall have the power to execute in
the  name of the  company  any  contract,  agreement,  certificate,  conveyance,
receipt,  release or any other  instrument  whatsoever  in writing  required  or
permitted by law to be executed by the company or which it is  necessary  for it
to  execute in the  transaction  of its  business  or in the  management  of its
affairs.  Whenever  the  affixing  of the  company  seal  to any  instrument  is
necessary,  the  instrument  shall be attested by the  Secretary or an Assistant
Secretary with the seal of the company  affixed.  No authority  granted shall be
construed to  supersede  or  contravene  the control of the  Directors  over the
affairs of the company; provided,  however, that any person, firm or corporation
may and shall be  entitled  to accept and act upon any  document  or  instrument
signed,  countersigned,  endorsed  or  executed  by the  officers of the company
pursuant to the provision of these  By-laws  unless prior to the receipt of such
document or instrument, such person, firm or corporation has been furnished with
a certified  copy of a resolution  of the Board of  Directors  or the  Executive
Committee prescribing a different signature,  counter-signature,  endorsement or
execution.

                                   ARTICLE XI

                                 INDEMNIFICATION

SECTION  11.01(a) 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  (other than an action by or in the right of the  Corporation)  by
reason of the fact that he is or was a director,  officer,  employee or agent of
the  Corporation,  or is or was serving at the request of or with the consent of
the  Corporation  as  a  director,   officer,   employee  or  agent  of  another
corporation,  partnership,  joint venture,  trust or other  enterprise,  against
expenses (including  attorneys' fees),  amounts paid in settlement (whether with
or without court approval), judgments, fines 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,  if he had no reasonable  cause to believe his conduct was unlawful.
The  termination  of  any  action,  suit  or  proceeding  by  judgment,   order,
settlement,  conviction,  or upon a plea of nolo  contendre  or its  equivalent,
shall not, of itself,  create a presumption  that the person 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 reasonable cause to believe that his conduct was unlawful.

         (b) The Corporation  shall indemnify every person who is or was a party
or is or was  threatened  to be  made a  party  to any  threatened,  pending  or
completed  action or suit by or in the  right of the  Corporation  to  procure a
judgment  in its  favor  by  reason  of the fact  that he is or was a  director,
officer,  employee  or agent of the  Corporation,  or is or was  serving  at the
request  of or with the  consent  of the  Corporation  as a  director,  officer,
employee or agent or in any other  capacity of or in another  corporation,  or a
partnership,  joint  venture,  trust or other  enterprise,  or by  reason of any
action  alleged  to have been  taken or not  taken by him  while  acting in such
capacity,  against expenses (including  attorneys' fees) actually and reasonably
incurred by him in connection with the defense or settlement of such threatened,
pending or completed action or suit 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.  The termination of any such threatened or actual action or suit by
a  settlement  or by an adverse  judgment or order shall not of itself, create a
presumption  that the person 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.  Nevertheless,  there shall be no  indemnification  with respect to
expenses incurred in connection with any claim, issue or matter as to which such
person shall have been adjudged to be liable for negligence or misconduct in the
performance of his duty to the Corporation  unless,  and only to the extent that
the  court  in which  such  action  or suit was  brought  shall  determine  upon
application  that,  despite the adjudication of liability but in view of all the
circumstances  of the case,  such  person is fairly and  reasonably  entitled to
indemnity for such expenses as such court shall deem proper.

         (c) To the extent that a  director,  officer,  employee,  or agent of a
corporation  has been  successful  on the merits or  otherwise in defense of any
action, suit, or proceeding referred to in Subsections (a) and (b) hereof, 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 with such defense.

         (d) Any  indemnification  under  Subsections (a) and (b) hereof (unless
ordered by a court) shall be made by the  Corporation  only as authorized in the
specific  cases  upon a  determination  that  indemnification  is  proper in the
circumstances because the person claiming indemnification has met the applicable
standard of conduct set forth in such subsections.  Such determination  shall be
made by the Board of  Directors  by a majority  vote of a quorum  consisting  of
disinterested  directors,  or, if such  quorum is not  obtainable,  or,  even if
obtainable a quorum of disinterested  directors so directs, by independent legal
counsel in a written opinion, or by the stockholders.

         (e) The amount of any expenses  incurred by a person in  defending  any
threatened or actual  action,  suit or proceeding  referred to in subsection (a)
hereof or any  threatened or actual action or suit referred to in subsection (b)
hereof may be advanced  to or for the benefit of such person by the  Corporation
prior to the final  disposition  thereof as authorized by the Board of Directors
in the specific case upon the receipt of any undertaking by or on behalf of such
person to repay such amount unless it shall  ultimately be determined that he is
entitled to be indemnified by the Corporation.

         (f) The indemnification provided by this Article XI shall not be deemed
exclusive  of any other  rights to which those  seeking  indemnification  may be
entitled under any by-law,  agreement,  vote of  stockholders  or  disinterested
directors or  otherwise,  both as to action in his  official  capacity and as to
action in another  capacity while holding such office 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.

         (g) The  Corporation  shall  have the power to  purchase  and  maintain
insurance on behalf of any person who is or was a director, officer, employee or
agent 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 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 XI.

                                   ARTICLE XII

                               GENERAL PROVISIONS

                                    DIVIDENDS

SECTION  12.01  Subject  to any  provision  of the  Articles  of  Incorporation,
dividends on the  outstanding  capital stock of the  Corporation  (to the extent
permitted by any  applicable  law,  rule or  regulation)  may be declared by the
Board of Directors.  Dividends may be paid in cash, in property, or in shares of
the capital stock, subject to the Articles of Incorporation.

                                   FISCAL YEAR

SECTION 12.02 The fiscal year of the Corporation shall be fixed by resolution of
the Board of Directors.

                                      SEAL

SECTION 12.03 The corporate  seal shall have  inscribed  thereon the name of the
Corporation,  the  year of its  organization  and  the  words  "Corporate  Seal,
Oklahoma."  The seal may be used by  causing  it or a  facsimile  thereof  to be
impressed or affixed or reproduced or otherwise.

                            AMENDMENT TO THE BY-LAWS

SECTION  12.04  These  By-laws  may be  amended  at any  meeting of the Board of
Directors or at any meeting of the Shareholders by a majority vote.

         The undersigned hereby certifies that he is the duly elected and acting
Secretary  of the  Corporation  and that the  foregoing  are the  By-laws of the
Corporation,  originally adopted by the Board of Directors of the Corporation on
the  30th  day  of  November,   1960,   which  By-laws  include  all  amendments
subsequently  adopted by the Board of Directors,  consisting of 18 pages and are
the  Amended  and  Restated  By-laws  of the  Corporation  as of the 24th day of
November, 1997.

                                                 -------------------------------
                                                  Stephen P. Garrett, Secretary



April 23, 1998



Board of Directors
American Fidelity Assurance Company
2000 N. Classen Blvd.
Oklahoma City, OK 73106

Re: Opinion of Counsel - American Fidelity Separate Account B

Gentlemen:

You have requested our Opinion of Counsel in connection with the filing with the
Securities  and  Exchange   Commission  of  a  Post-Effective   Amendment  to  a
Registration  Statement on Form N-4 for the Flexible  Premium Variable and Fixed
Deferred  Annuity  Policy  (the  "Policy")  to be  issued by  American  Fidelity
Assurance Company and its separate  account,  American Fidelity Separate Account
B.

We have made such  examination  of the law and have  examined  such  records 
and documents as in our judgment are necessary or appropriate to enable us to 
render the opinions expressed below.

We  are  of  the  following  opinions:

1.    American  Fidelity  Separate Account B is a Unit Investment Trust as the 
term is defined  in Section  4(2) of the  Investment  Company  Act of 1940 (the 
"Act"), and is currently registered with the Securities and Exchange 
Commission, pursuant to Section 8(a) of the "Act".

2. Upon the acceptance of purchase payments made by a Policy Owner pursuant to a
Policy issued in accordance  with the Prospectus  contained in the  Registration
Statement and upon compliance with applicable law, such a Policy Owner will have
a legally-issued,  fully-paid,  non-assessable  contractual  interest under such
Policy.

You may use  this opinion letter,  or a copy  thereof,  as an  exhibit  to the
Registration Statement.
     
We consent to the  reference  to our Firm under the  captions  "Legal  Opinions"
contained in the Statement of Additional  Information  which forms a part of the
Registration Statement.

Sincerely,

BLAZZARD,  GRODD  &  HASENAUER,  P.C.



By: /s/LYNN KORMAN STONE
    --------------------
    Lynn Korman Stone


                       [KPMG PEAT MARWICK LLP LETTERHEAD]




                         INDEPENDENT AUDITORS' CONSENT

Board of Directors
American Fidelity Assurance Company:



We  consent  to the  use of  our  report  included  herein  on the  consolidated
financial  statements of American Fidelity Assurance Company and subsidiaries as
of  December  31,  1997 and 1996,  and for each of the  years in the  three-year
period  ended  December  31,  1997,  and to the  reference to our firm under the
heading  "Statement of  Additional  Information"  in part B of the  Registration
Statement.


                                                       /S/ KPMG PEAT MARWICK LLP

                                                           KPMG Peat Marwick LLP



Oklahoma City, Oklahoma
May 1, 1998


<TABLE>
<CAPTION>
EXHIBIT 13    

THE DREYFUS SOCIALLY RESPONSIBLE GROWTH FUND, INC.


CUMULATIVE TOTAL RETURN WITH NO WITHDRAWAL CHARGE:

                        T  =  [  ERV /  P ]  - 1

                        where:               T  =   total return
                                             P  =   initial $1,000 investment
                                           ERV  =   ending value of $1,000 investment


1 YEAR:

<S>                                                           <C>                 <C>            <C>                     <C>
INITIAL  INVESTMENT  ON                                       31-Dec-96                                                    $1,000.00
DIVIDED  BY FEE ADJUSTED  NET  ASSET  VALUE  ON                                    31-Dec-96                              19.1385667
                                                                                                                          ----------
EQUALS ORIGINAL UNITS PURCHASED                                                                                           52.2505169
PLUS UNITS ACQUIRED THROUGH DIVIDEND REINVESTMENT                                                                          1.7420405
LESS UNITS USED TO PAY FOR  POLICY MAINTENANCE CHARGES                                                                    -1.2802189
                                                                                                                           ---------
EQUALS UNITS HELD AT END OF 1 YEAR  ON                                             31-Dec-97                              52.7123385

MULTIPLIED BY FEE ADJUSTED NET ASSET VALUE  ON                                                     31-Dec-97              23.4334919
                                                                                                                          ----------
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT (ERV)                                                                  $1,235.23

DIVIDED BY ORIGINAL $1,000 INVESTMENT (P)                                                                                     1.2352

SUBTRACT 1.0                                                                                                                  0.2352

EXPRESSED AS A PERCENTAGE EQUALS THE TOTAL RETURN FOR THE PERIOD (T)                                                          23.52%
                                                                                                                              ======
</TABLE>







<TABLE>
<CAPTION>
SINCE INCEPTION:
<S>                                                           <C>                 <C>            <C>                     <C>
INITIAL  INVESTMENT  ON                                       07-Oct-93                                                    $1,000.00
DIVIDED  BY FEE ADJUSTED  NET ASSET VALUE  ON                                      07-Oct-93                              12.5000000
                                                                                                                          ----------
EQUALS ORIGINAL UNITS PURCHASED                                                                                                   80
PLUS UNITS ACQUIRED THROUGH DIVIDEND REINVESTMENT                                                                          10.656279
LESS UNITS USED TO PAY FOR  POLICY MAINTENANCE CHARGES                                                                    -9.1997315
                                                                                                                           ---------
EQUALS UNITS HELD  ON                                                              31-Dec-97                              81.4565475

MULTIPLIED BY FEE ADJUSTED NET ASSET VALUE  ON                                                     31-Dec-97              23.4334919
                                                                                                                          ----------
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT (ERV)                                                                  $1,908.81

DIVIDED BY ORIGINAL $1,000 INVESTMENT (P)                                                                                     1.9088

SUBTRACT 1.0                                                                                                                  0.9088

EXPRESSED AS A PERCENTAGE EQUALS THE TOTAL RETURN FOR THE PERIOD (T)                                                          90.88%
                                                                                                                              ======
</TABLE>




<TABLE>
<CAPTION>
THE DREYFUS SOCIALLY RESPONSIBLE GROWTH FUND, INC.


COMPOUND AVERAGE ANNUAL RETURN WITH NO WITHDRAWAL CHARGE:


                             P  [  1 +  T ]**n     =   ERV

                        where:               T = average annual total return     
                                             P = initial $1,000 investment       
                                             n = number of years                 
                                            ** = to the power of
                                           ERV = ending value of $1,000 investment


THUS:
                              ONE YEAR                             SINCE INCEPTION
                          COMPOUND AVERAGE                         COMPOUND AVERAGE
                          ANNUAL RETURN                            ANNUAL RETURN

                     <S>                                     <C>
                     $1,000 (1 + T)**1  =  $1,235.23         $1,000 (1 + T)**  4.2356 =  $1,908.81
                                      T =     23.52%                                T =     16.49%
                                              =====                                         ===== 
</TABLE>











<TABLE>
<CAPTION>
THE DREYFUS SOCIALLY RESPONSIBLE GROWTH FUND, INC.


CUMULATIVE TOTAL RETURN WITH WITHDRAWAL CHARGE:

                       T  =  [  ERV /  P ]  - 1

                       where:               T  = total return
                                            P  = initial $1,000 investment         
                                          ERV  = ending value of $1,000 investment


1 YEAR:
<S>                                                           <C>                 <C>            <C>                     <C>
INITIAL  INVESTMENT  ON                                       31-Dec-96                                                    $1,000.00
DIVIDED  BY FEE ADJUSTED  NET  ASSET  VALUE  ON                                    31-Dec-96                              19.1385667
                                                                                                                          ----------
EQUALS ORIGINAL UNITS PURCHASED                                                                                           52.2505169
PLUS UNITS ACQUIRED THROUGH DIVIDEND REINVESTMENT                                                                          1.7420405
LESS UNITS USED TO PAY FOR  POLICY MAINTENANCE CHARGES                                                                    -1.2802189
                                                                                                                           ---------
EQUALS UNITS HELD AT END OF 1 YEAR  ON                                             31-Dec-97                              52.7123385

MULTIPLIED BY FEE ADJUSTED NET ASSET VALUE  ON                                                     31-Dec-97              23.4334919
                                                                                                                          ----------
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT
BEFORE WITHDRAWAL CHARGE ON                                                        31-Dec-97                               $1,235.23

LESS WITHDRAWAL CHARGE @                                       8.0% (8% MAX ON PURCHASES)                                      80.00
                                                                                                                               -----
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT (ERV)                                                                  $1,155.23

DIVIDED BY ORIGINAL $1,000 INVESTMENT (P)                                                                                     1.1552

SUBTRACT 1.0                                                                                                                  0.1552

EXPRESSED AS A PERCENTAGE EQUALS THE TOTAL RETURN FOR THE PERIOD (T)                                                          15.52%
                                                                                                                              ======
</TABLE>


<TABLE>
<CAPTION>
SINCE INCEPTION:
<S>                                                           <C>                 <C>            <C>                     <C>
INITIAL  INVESTMENT  ON                                       07-Oct-93                                                    $1,000.00
DIVIDED  BY FEE ADJUSTED  NET  ASSET  VALUE  ON                                    07-Oct-93                              12.5000000
                                                                                                                          ----------
EQUALS ORIGINAL UNITS PURCHASED                                                                                                   80
PLUS UNITS ACQUIRED THROUGH DIVIDEND REINVESTMENT                                                                          10.656279
LESS UNITS USED TO PAY FOR  POLICY MAINTENANCE CHARGES                                                                    -9.1997315
                                                                                                                           ---------
EQUALS UNITS HELD  ON                                                              31-Dec-97                              81.4565475

MULTIPLIED BY FEE ADJUSTED NET ASSET VALUE  ON                                                     31-Dec-97              23.4334919
                                                                                                                          ----------
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT
BEFORE WITHDRAWAL CHARGE ON                                                        31-Dec-97                               $1,908.81

LESS WITHDRAWAL CHARGE @                                       4.O% ON 90% (8% MAX ON PURCHASES)                               68.72
                                                                                                                               -----
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT (ERV)                                                                  $1,840.09

DIVIDED BY ORIGINAL $1,000 INVESTMENT (P)                                                                                     1.8401

SUBTRACT 1.0                                                                                                                  0.8401

EXPRESSED AS A PERCENTAGE EQUALS THE TOTAL RETURN FOR THE PERIOD (T)                                                          84.01%
                                                                                                                              ===== 
THE DREYFUS SOCIALLY RESPONSIBLE GROWTH FUND, INC.
</TABLE>


<TABLE>
<CAPTION>
AVERAGE ANNUAL TOTAL RETURN (SEC STANDARDIZED RETURN):


                            P  [  1 +  T ]**n     =   ERV

                       where:               T = average annual total return     
                                            P = initial $1,000 investment       
                                            n = number of years                 
                                           ** = to the power of
                                          ERV = ending value of $1,000 investment



                                                                   SINCE INCEPTION
                       ONE YEAR AVERAGE                                AVERAGE
                       ANNUAL TOTAL RETURN                       ANNUAL TOTAL RETURN

                 <S>                                         <C>
                 $1,000 (1 + T)**1  =  $1,155.23             $1,000 (1 + T)**  4.2356 = $1,840.09
                                  T =     15.52%                                    T =    15.49%
                                          =====                                            ===== 
</TABLE>





<TABLE>
<CAPTION>
EXHIBIT 13    

DREYFUS STOCK INDEX FUND


CUMULATIVE TOTAL RETURN WITH NO WITHDRAWAL CHARGE:

                        T  =  [  ERV /  P ]  - 1

                        where:               T  =   total return
                                             P  =   initial $1,000 investment
                                           ERV  =   ending value of $1,000 investment


1 YEAR:
<S>                                                           <C>                 <C>             <C>                    <C>
INITIAL  INVESTMENT  ON                                       31-Dec-96                                                    $1,000.00
DIVIDED  BY FEE ADJUSTED  NET  ASSET  VALUE  ON                                    31-Dec-96                                   18.19
                                                                                                                               -----
EQUALS ORIGINAL UNITS PURCHASED                                                                                           54.9822717
PLUS UNITS ACQUIRED THROUGH DIVIDEND REINVESTMENT                                                                          2.5913047
LESS UNITS USED TO PAY FOR  POLICY MAINTENANCE CHARGES                                                                    -1.3186978
                                                                                                                           ---------
EQUALS UNITS HELD AT END OF 1 YEAR  ON                                             31-Dec-97                              56.2548786

MULTIPLIED BY FEE ADJUSTED NET ASSET VALUE  ON                                                     31-Dec-97               22.749716
                                                                                                                           ---------
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT (ERV)                                                                  $1,279.78

DIVIDED BY ORIGINAL $1,000 INVESTMENT (P)                                                                                     1.2798

SUBTRACT 1.0                                                                                                                  0.2798

EXPRESSED AS A PERCENTAGE EQUALS THE TOTAL RETURN FOR THE PERIOD (T)                                                          27.98%
                                                                                                                              ======
</TABLE>







<TABLE>
<CAPTION>
5 YEARS:
<S>                                                           <C>                 <C>             <C>                    <C>
INITIAL  INVESTMENT  ON                                       31-Dec-92                                                    $1,000.00
DIVIDED  BY FEE ADJUSTED  NET ASSET VALUE  ON                                      31-Dec-92                              14.5894998
                                                                                                                          ----------
EQUALS ORIGINAL UNITS PURCHASED                                                                                           68.5424458
PLUS UNITS ACQUIRED THROUGH DIVIDEND REINVESTMENT                                                                         30.7687056
LESS UNITS USED TO PAY FOR  POLICY MAINTENANCE CHARGES                                                                    -9.8152342
                                                                                                                           ---------
EQUALS UNITS HELD AT END OF 5 YEARS  ON                                            31-Dec-97                              89.4959172

MULTIPLIED BY FEE ADJUSTED NET ASSET VALUE  ON                                                     31-Dec-97              22.7497156
                                                                                                                          ----------
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT (ERV)                                                                  $2,036.01

DIVIDED BY ORIGINAL $1,000 INVESTMENT (P)                                                                                     2.0360

SUBTRACT 1.0                                                                                                                  1.0360

EXPRESSED AS A PERCENTAGE EQUALS THE TOTAL RETURN FOR THE PERIOD (T)                                                         103.60%
                                                                                                                             =======
</TABLE>







<TABLE>
<CAPTION>
SINCE INCEPTION:
<S>                                                           <C>                 <C>             <C>                    <C>
INITIAL  INVESTMENT  ON                                       29-Sep-89                                                    $1,000.00
DIVIDED  BY FEE ADJUSTED  NET  ASSET  VALUE  ON                                    29-Sep-89                              12.5000000
                                                                                                                          ----------
EQUALS ORIGINAL UNITS PURCHASED                                                                                                   80
PLUS UNITS ACQUIRED THROUGH DIVIDEND REINVESTMENT                                                                         44.9841847
LESS UNITS USED TO PAY FOR  POLICY MAINTENANCE CHARGES                                                                   -18.9240944
                                                                                                                          ----------
EQUALS UNITS HELD ON:                                                              31-Dec-97                             106.0600903

MULTIPLIED BY FEE ADJUSTED NET ASSET VALUE  ON                                                     31-Dec-97              22.7497160
                                                                                                                          ----------
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT (ERV)                                                                  $2,412.84

DIVIDED BY ORIGINAL $1,000 INVESTMENT (P)                                                                                     2.4128

SUBTRACT 1.0                                                                                                                  1.4128

EXPRESSED AS A PERCENTAGE EQUALS THE TOTAL RETURN FOR THE PERIOD (T)                                                         141.28%
                                                                                                                             =======
</TABLE>











<TABLE>
<CAPTION>
DREYFUS STOCK INDEX FUND


COMPOUND AVERAGE ANNUAL RETURN WITH NO WITHDRAWAL CHARGE:


                             P  [  1 +  T ]**n     =   ERV

                        where:               T = average annual total return   
                                             P = initial $1,000 investment     
                                             n = number of years               
                                            ** = to the power of
                                           ERV = ending value of $1,000 investment


THUS:
                              ONE YEAR                                FIVE YEAR                          SINCE INCEPTION
                        COMPOUND AVERAGE                         COMPOUND AVERAGE                     COMPOUND AVERAGE
                           ANNUAL RETURN                            ANNUAL RETURN                        ANNUAL RETURN

                 <S>                                      <C>                                    <C>
                 $1,000 (1 + T)**1  = $1,279.78           $1,000 (1 + T)**5  = $2,036.01         $1,000 (1 + T)** 8.2603 = $2,412.84
                                  T =    27.98%                            T =    15.28%                               T =    11.25%
                                         =====                                    =====                                       ===== 
</TABLE>






<TABLE>
<CAPTION>
DREYFUS STOCK INDEX FUND


CUMULATIVE TOTAL RETURN WITH WITHDRAWAL CHARGE:

                       T  =  [  ERV /  P ]  - 1

                       where:               T  =   total return
                                            P  =   initial $1,000 investment          
                                          ERV  =   ending value of $1,000 investment


1 YEAR:
<S>                                                           <C>                 <C>             <C>                    <C>
INITIAL  INVESTMENT  ON                                       31-Dec-96                                                    $1,000.00
DIVIDED  BY FEE ADJUSTED  NET  ASSET  VALUE  ON                                    31-Dec-96                                   18.19
                                                                                                                               -----
EQUALS ORIGINAL UNITS PURCHASED                                                                                           54.9822717
PLUS UNITS ACQUIRED THROUGH DIVIDEND REINVESTMENT                                                                          2.5913047
LESS UNITS USED TO PAY FOR  POLICY MAINTENANCE CHARGES                                                                    -1.3186978
                                                                                                                           ---------
EQUALS UNITS HELD AT END OF 1 YEAR  ON                                             31-Dec-97                              56.2548786

MULTIPLIED BY FEE ADJUSTED NET ASSET VALUE  ON                                                     31-Dec-97               22.749716
                                                                                                                           ---------
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT
BEFORE WITHDRAWAL CHARGE ON                                                        31-Dec-97                               $1,279.78

LESS WITHDRAWAL CHARGE @                                       8.0% (8% MAX ON PURCHASES)                                      80.00
                                                                                                                               -----
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT (ERV)                                                                  $1,199.78

DIVIDED BY ORIGINAL $1,000 INVESTMENT (P)                                                                                     1.1998

SUBTRACT 1.0                                                                                                                  0.1998

EXPRESSED AS A PERCENTAGE EQUALS THE TOTAL RETURN FOR THE PERIOD (T)                                                          19.98%
                                                                                                                              ======
</TABLE>


<TABLE>
<CAPTION>
5 YEARS:
<S>                                                           <C>                 <C>             <C>                    <C>
INITIAL  INVESTMENT  ON                                       31-Dec-92                                                    $1,000.00
DIVIDED  BY FEE ADJUSTED  NET  ASSET  VALUE  ON                                    31-Dec-92                              14.5894998
                                                                                                                          ----------
EQUALS ORIGINAL UNITS PURCHASED                                                                                           68.5424458
PLUS UNITS ACQUIRED THROUGH DIVIDEND REINVESTMENT                                                                         30.7687056
LESS UNITS USED TO PAY FOR  POLICY MAINTENANCE CHARGES                                                                    -9.8152342
                                                                                                                           ---------
EQUALS UNITS HELD AT END OF 5 YEARS  ON                                            31-Dec-97                              89.4959172

MULTIPLIED BY FEE ADJUSTED NET ASSET VALUE  ON                                                     31-Dec-97              22.7497156
                                                                                                                          ----------
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT
BEFORE WITHDRAWAL CHARGE ON                                                        31-Dec-97                               $2,036.01

LESS WITHDRAWAL CHARGE @                                       4.O% ON 90% (8% MAX ON PURCHASES)                               73.30
                                                                                                                               -----
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT (ERV)                                                                  $1,962.71

DIVIDED BY ORIGINAL $1,000 INVESTMENT (P)                                                                                     1.9627

SUBTRACT 1.0                                                                                                                  0.9627

EXPRESSED AS A PERCENTAGE EQUALS THE TOTAL RETURN FOR THE PERIOD (T)                                                          96.27%
                                                                                                                              ======
</TABLE>


<TABLE>
<CAPTION>
SINCE INCEPTION:
<S>                                                           <C>                 <C>             <C>                    <C>
INITIAL  INVESTMENT  ON                                       29-Sep-89                                                    $1,000.00
DIVIDED  BY FEE ADJUSTED  NET  ASSET  VALUE  ON                                    29-Sep-89                              12.5000000
                                                                                                                          ----------
EQUALS ORIGINAL UNITS PURCHASED                                                                                                   80
PLUS UNITS ACQUIRED THROUGH DIVIDEND REINVESTMENT                                                                         44.9841847
LESS UNITS USED TO PAY FOR  POLICY MAINTENANCE CHARGES                                                                   -18.9240944
                                                                                                                          ----------
EQUALS UNITS HELD ON                                                               31-Dec-97                             106.0600903

MULTIPLIED BY FEE ADJUSTED NET ASSET VALUE  ON                                                     31-Dec-97               22.749716
                                                                                                                           ---------
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT
BEFORE WITHDRAWAL CHARGE ON                                                        31-Dec-97                               $2,412.84

LESS WITHDRAWAL CHARGE @                                                            0.O% ON 90% (8% MAX ON PURCHASES)           0.00
                                                                                                                                ----
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT (ERV)                                                                  $2,412.84

DIVIDED BY ORIGINAL $1,000 INVESTMENT (P)                                                                                     2.4128

SUBTRACT 1.0                                                                                                                  1.4128

EXPRESSED AS A PERCENTAGE EQUALS THE TOTAL RETURN FOR THE PERIOD (T)                                                         141.28%
                                                                                                                             =======
</TABLE>






<TABLE>
<CAPTION>
DREYFUS STOCK INDEX FUND


AVERAGE ANNUAL TOTAL RETURN (SEC STANDARDIZED RETURN):


                            P  [  1 +  T ]**n     =   ERV

                       where:               T = average annual total return      
                                            P = initial $1,000 investment        
                                            n = number of years                  
                                           ** = to the power of
                                          ERV = ending value of $1,000 investment



                                                                                                         SINCE INCEPTION
                       ONE YEAR AVERAGE                          FIVE YEAR AVERAGE                           AVERAGE
                       ANNUAL TOTAL RETURN                       ANNUAL TOTAL RETURN                  ANNUAL TOTAL RETURN

                 <S>                                         <C>                                <C>
                 $1,000 (1 + T)**1  =  $1,199.78             $1,000 (1 + T)**5  = $1,962.71     $1,000 (1 + T)**  8.2603 = $2,412.84
                                  T =     19.98%                              T =    14.44%                            T =    11.25%
                                          =====                                      =====                                    ===== 
</TABLE>





EXHIBIT 13                                        


<TABLE>
<CAPTION>
DREYFUS VARIABLE INVESTMENT FUND - GROWTH AND INCOME PORTFOLIO


CUMULATIVE TOTAL RETURN WITH NO WITHDRAWAL CHARGE:

                        T  =  [  ERV /  P ]  - 1

                        where:               T  =   total return
                                             P  =   initial $1,000 investment
                                           ERV  =   ending value of $1,000 investment


1 YEAR:

<S>                                                           <C>                  <C>            <C>                     <C>
INITIAL  INVESTMENT  ON                                       31-Dec-96                                                    $1,000.00
DIVIDED  BY FEE ADJUSTED  NET  ASSET  VALUE  ON                                    31-Dec-96                              18.7832324
                                                                                                                          ----------
EQUALS ORIGINAL UNITS PURCHASED                                                                                           53.2389729
PLUS UNITS ACQUIRED THROUGH DIVIDEND REINVESTMENT                                                                          4.9681761
LESS UNITS USED TO PAY FOR  POLICY MAINTENANCE CHARGES                                                                    -1.5253376
                                                                                                                          ----------
EQUALS UNITS HELD AT END OF 1 YEAR  ON                                             31-Dec-97                              56.6818114

MULTIPLIED BY FEE ADJUSTED NET ASSET VALUE  ON                                                     31-Dec-97              19.6677769
                                                                                                                          ----------
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT (ERV)                                                                  $1,114.81

DIVIDED BY ORIGINAL $1,000 INVESTMENT (P)                                                                                     1.1148

SUBTRACT 1.0                                                                                                                  0.1148

EXPRESSED AS A PERCENTAGE EQUALS THE TOTAL RETURN FOR THE PERIOD (T)                                                          11.48%
                                                                                                                              ======
</TABLE>








<TABLE>
<CAPTION>
SINCE INCEPTION:
<S>                                                           <C>                  <C>            <C>                     <C>

INITIAL  INVESTMENT  ON                                       02-May-94                                                    $1,000.00
DIVIDED  BY FEE ADJUSTED  NET ASSET VALUE  ON                                      02-May-94                                   12.50
                                                                                                                               -----
EQUALS ORIGINAL UNITS PURCHASED                                                                                           80.0000000
PLUS UNITS ACQUIRED THROUGH DIVIDEND REINVESTMENT                                                                         26.6631688
LESS UNITS USED TO PAY FOR  POLICY MAINTENANCE CHARGES                                                                    -7.3298639
                                                                                                                           ---------
EQUALS UNITS HELD  ON                                                              31-Dec-97                              99.3333049

MULTIPLIED BY FEE ADJUSTED NET ASSET VALUE  ON                                                     31-Dec-97              19.6677769
                                                                                                                          ----------
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT (ERV)                                                                  $1,953.67

DIVIDED BY ORIGINAL $1,000 INVESTMENT (P)                                                                                     1.9537

SUBTRACT 1.0                                                                                                                  0.9537

EXPRESSED AS A PERCENTAGE EQUALS THE TOTAL RETURN FOR THE PERIOD (T)                                                          95.37%
                                                                                                                              ======
</TABLE>







<TABLE>
<CAPTION>
DREYFUS VARIABLE INVESTMENT FUND - GROWTH AND INCOME PORTFOLIO


COMPOUND AVERAGE  ANNUAL RETURN WITH NO WITHDRAWAL CHARGE:


                             P  [  1 +  T ]**n     =   ERV

                        where:               T = average annual total return   
                                             P = initial $1,000 investment     
                                             n = number of years               
                                            ** = to the power of
                                           ERV = ending value of $1,000 investment


THUS:
                            ONE YEAR                               SINCE INCEPTION
                        COMPOUND AVERAGE                         COMPOUND AVERAGE
                         ANNUAL  RETURN                           ANNUAL  RETURN

                     <S>                                         <C>
                     $1,000 (1 + T)**1  = $1,114.81              $1,000 (1 + T)**   3.6685 = $1,953.67
                                      T =    11.48%                                      T =    20.03%                    
                                             =====                                              =====                          
</TABLE>






<TABLE>
<CAPTION>
DREYFUS VARIABLE INVESTMENT FUND - GROWTH AND INCOME PORTFOLIO


CUMULATIVE TOTAL RETURN WITH WITHDRAWAL CHARGE:

                       T  =  [  ERV /  P ]  - 1

                       where:               T    =   total return
                                            P    =   initial $1,000 investment    
                                            ERV  =   ending value of $1,000 investment


1 YEAR:
<S>                                                           <C>                  <C>            <C>                     <C>
INITIAL  INVESTMENT  ON                                       31-Dec-96                                                    $1,000.00
DIVIDED  BY FEE ADJUSTED  NET  ASSET  VALUE  ON                                    31-Dec-96                             18.78323234
                                                                                                                         -----------
EQUALS ORIGINAL UNITS PURCHASED                                                                                           53.2389729
PLUS UNITS ACQUIRED THROUGH DIVIDEND REINVESTMENT                                                                          4.9681761
LESS UNITS USED TO PAY FOR  POLICY MAINTENANCE CHARGES                                                                    -1.5253376
                                                                                                                           ---------
EQUALS UNITS HELD AT END OF 1 YEAR  ON                                             31-Dec-97                              56.6818114

MULTIPLIED BY FEE ADJUSTED NET ASSET VALUE  ON                                                     31-Dec-97              19.6677769
                                                                                                                          ----------
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT
BEFORE WITHDRAWAL CHARGE ON                                                        31-Dec-97                               $1,114.81

LESS WITHDRAWAL CHARGE @                                       8.0% (8% MAX ON PURCHASES)                                      80.00
                                                                                                                               -----
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT (ERV)                                                                  $1,034.81

DIVIDED BY ORIGINAL $1,000 INVESTMENT (P)                                                                                     1.0348

SUBTRACT 1.0                                                                                                                  0.0348

EXPRESSED AS A PERCENTAGE EQUALS THE TOTAL RETURN FOR THE PERIOD (T)                                                           3.48%
                                                                                                                               =====
</TABLE>

<TABLE>
<CAPTION>
SINCE INCEPTION:
<S>                                                           <C>                  <C>            <C>                     <C>
INITIAL  INVESTMENT  ON                                       02-May-94                                                    $1,000.00
DIVIDED  BY FEE ADJUSTED  NET  ASSET  VALUE  ON                                    02-May-94                                   12.50
                                                                                                                               -----
EQUALS ORIGINAL UNITS PURCHASED                                                                                                   80
PLUS UNITS ACQUIRED THROUGH DIVIDEND REINVESTMENT                                                                         26.6631688
LESS UNITS USED TO PAY FOR  POLICY MAINTENANCE CHARGES                                                                    -7.3298639
                                                                                                                           ---------
EQUALS UNITS HELD ON                                                               31-Dec-97                              99.3333049

MULTIPLIED BY FEE ADJUSTED NET ASSET VALUE  ON                                                     31-Dec-97                   19.67
                                                                                                                               -----
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT
BEFORE WITHDRAWAL CHARGE ON                                                        31-Dec-97                               $1,953.67

LESS WITHDRAWAL CHARGE @                                       5.O% ON 90% (8% MAX ON PURCHASES)                               80.00
                                                                                                                               -----
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT (ERV)                                                                  $1,873.67

DIVIDED BY ORIGINAL $1,000 INVESTMENT (P)                                                                                     1.8737

SUBTRACT 1.0                                                                                                                  0.8737

EXPRESSED AS A PERCENTAGE EQUALS THE TOTAL RETURN FOR THE PERIOD (T)                                                          87.37%
                                                                                                                              ======
</TABLE>


<TABLE>
<CAPTION>
DREYFUS VARIABLE INVESTMENT FUND - GROWTH AND INCOME PORTFOLIO


AVERAGE ANNUAL TOTAL RETURN  (SEC STANDARDIZED RETURN):


                            P  [  1 +  T ]**n     =   ERV

                       where:               T =  average annual total return     
                                            P =  initial $1,000 investment       
                                            n =  number of years                 
                                           ** =  to the power of
                                          ERV =  ending value of $1,000 investment


                       <S>                                         <C>
                                                                     SINCE INCEPTION
                         ONE YEAR AVERAGE                                AVERAGE
                        ANNUAL TOTAL RETURN                        ANNUAL TOTAL RETURN


                       $1,000 (1 + T)**1  =   $1,034.81            $1,000 (1 + T)**   3.6685 =  $1,873.67
                                        T =       3.48%                                    T =     18.67%
                                                  ====                                             ===== 
</TABLE>





<TABLE>
<CAPTION>
EXHIBIT 13 


DREYFUS VARIABLE INVESTMENT FUND - SMALL COMPANY STOCK PORTFOLIO


CUMULATIVE TOTAL RETURN WITH NO WITHDRAWAL CHARGE:

                        T  =  [  ERV /  P ]  - 1

                        where:               T  =   total return
                                             P  =   initial $1,000 investment
                                           ERV  =   ending value of $1,000 investment


ONE YEAR:

<S>                                                            <C>                   <C>           <C>                   <C>
INITIAL  INVESTMENT  ON                                        31-Dec-96                                                   $1,000.00
DIVIDED  BY FEE ADJUSTED  NET  ASSET  VALUE  ON                                      31-Dec-96                                 13.40
                                                                                                                               -----
EQUALS ORIGINAL UNITS PURCHASED                                                                                           74.6544676
PLUS UNITS ACQUIRED THROUGH DIVIDEND REINVESTMENT                                                                           1.597468
LESS UNITS USED TO PAY FOR  POLICY MAINTENANCE CHARGES                                                                    -1.9070075
                                                                                                                           ---------
EQUALS UNITS HELD AT END OF 1 YEAR  ON                                               31-Dec-97                            74.3449281

MULTIPLIED BY FEE ADJUSTED NET ASSET VALUE  ON                                                      31-Dec-97             15.7314533
                                                                                                                          ----------
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT (ERV)                                                                  $1,169.55

DIVIDED BY ORIGINAL $1,000 INVESTMENT (P)                                                                                     1.1696

SUBTRACT 1.0                                                                                                                  0.1696

EXPRESSED AS A PERCENTAGE EQUALS THE TOTAL RETURN FOR THE PERIOD (T)                                                          16.96%
                                                                                                                              ======
</TABLE>






<TABLE>
<CAPTION>
SINCE INCEPTION:
<S>                                                            <C>                   <C>           <C>                   <C>
INITIAL  INVESTMENT  ON                                        01-May-96                                                   $1,000.00
DIVIDED  BY FEE ADJUSTED  NET  ASSET  VALUE  ON                                      01-May-96                                 12.50
                                                                                                                               -----
EQUALS ORIGINAL UNITS PURCHASED                                                                                           80.0000000
PLUS UNITS ACQUIRED THROUGH DIVIDEND REINVESTMENT                                                                          2.0322613
LESS UNITS USED TO PAY FOR  POLICY MAINTENANCE CHARGES                                                                    -4.1466415
                                                                                                                           ---------
EQUALS UNITS HELD  ON                                                                31-Dec-97                            77.8856198

MULTIPLIED BY FEE ADJUSTED NET ASSET VALUE  ON                                                      31-Dec-97             15.7314533
                                                                                                                          ----------
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT (ERV)                                                                  $1,225.25

DIVIDED BY ORIGINAL $1,000 INVESTMENT (P)                                                                                     1.2253

SUBTRACT 1.0                                                                                                                  0.2253

EXPRESSED AS A PERCENTAGE EQUALS THE TOTAL RETURN FOR THE PERIOD (T)                                                          22.53%
                                                                                                                              ======
</TABLE>
















<TABLE>
<CAPTION>
DREYFUS VARIABLE INVESTMENT FUND - SMALL COMPANY STOCK PORTFOLIO


COMPOUND AVERAGE ANNUAL RETURN WITH NO WITHDRAWAL CHARGE:


                             P  [  1 +  T ]**n     =   ERV

                        where:               T = average annual total return    
                                             P = initial $1,000 investment      
                                             n = number of years                
                                            ** = to the power of
                                           ERV = ending value of $1,000 investment




THUS:

       ONE YEAR                              SINCE INCEPTION
   COMPOUND AVERAGE                            COMPOUND AVERAGE
   ANNUAL RETURN                                ANNUAL RETURN

<S>                                       <C>
$1,000 (1 + T)**1  =   $1,169.55          $1,000 (1 + T)**  1.67 = $1,225.25
                T =       16.96%                               T =    12.94%                                       =
                          =====                                       =====                                         
</TABLE>











<TABLE>
<CAPTION>
DREYFUS VARIABLE INVESTMENT FUND - SMALL COMPANY STOCK PORTFOLIO


CUMULATIVE TOTAL RETURN WITH WITHDRAWAL CHARGE:

                       T  =  [  ERV /  P ]  - 1

                       where:               T  = total return
                                            P  = initial $1,000 investment          
                                          ERV  = ending value of $1,000 investment


ONE YEAR:
<S>                                                            <C>                   <C>           <C>                   <C>

INITIAL  INVESTMENT  ON                                       31-Dec-96                                                    $1,000.00
DIVIDED  BY FEE ADJUSTED  NET  ASSET  VALUE  ON                                    31-Dec-96                                   13.40
                                                                                                                               -----
EQUALS ORIGINAL UNITS PURCHASED                                                                                           74.6544676
PLUS UNITS ACQUIRED THROUGH DIVIDEND REINVESTMENT                                                                           1.597468
LESS UNITS USED TO PAY FOR  POLICY MAINTENANCE CHARGES                                                                    -1.9070075
                                                                                                                           ---------
EQUALS UNITS HELD AT END OF 1 YEAR  ON                                             31-Dec-97                              74.3449281

MULTIPLIED BY FEE ADJUSTED NET ASSET VALUE  ON                                                     31-Dec-97              15.7314533
                                                                                                                          ----------
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT
BEFORE WITHDRAWAL CHARGE ON                                                        31-Dec-97                               $1,169.55

LESS WITHDRAWAL CHARGE @                                       8.0% (8% MAX ON PURCHASES)                                      80.00
                                                                                                                               -----
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT (ERV)                                                                  $1,089.55

DIVIDED BY ORIGINAL $1,000 INVESTMENT (P)                                                                                     1.0896

SUBTRACT 1.0                                                                                                                  0.0896

EXPRESSED AS A PERCENTAGE EQUALS THE TOTAL RETURN FOR THE PERIOD (T)                                                           8.96%
                                                                                                                               =====
</TABLE>





<TABLE>
<CAPTION>
SINCE INCEPTION:
<S>                                                            <C>                   <C>           <C>                   <C>
INITIAL  INVESTMENT  ON                                       01-May-96                                                    $1,000.00
DIVIDED  BY FEE ADJUSTED  NET  ASSET  VALUE  ON                                    01-May-96                                   12.50
                                                                                                                                ----
EQUALS ORIGINAL UNITS PURCHASED                                                                                           80.0000000
PLUS UNITS ACQUIRED THROUGH DIVIDEND REINVESTMENT                                                                          2.0322613
LESS UNITS USED TO PAY FOR  POLICY MAINTENANCE CHARGES                                                                    -4.1466415
                                                                                                                           ---------
EQUALS UNITS HELD  ON                                                              31-Dec-97                              77.8856198

MULTIPLIED BY FEE ADJUSTED NET ASSET VALUE  ON                                                     31-Dec-97              15.7314533
                                                                                                                          ----------
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT
BEFORE WITHDRAWAL CHARGE ON                                                        31-Dec-97                               $1,225.25

LESS WITHDRAWAL CHARGE @                                       7.O% ON 90% (8% MAX ON PURCHASES)                               77.19
                                                                                                                           ---------
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT (ERV)                                                                  $1,148.06

DIVIDED BY ORIGINAL $1,000 INVESTMENT (P)                                                                                     1.1481

SUBTRACT 1.0                                                                                                                  0.1481

EXPRESSED AS A PERCENTAGE EQUALS THE TOTAL RETURN FOR THE PERIOD (T)                                                          14.81%
                                                                                                                              ===== 
</TABLE>









<TABLE>
<CAPTION>
DREYFUS VARIABLE INVESTMENT FUND - SMALL COMPANY STOCK PORTFOLIO


AVERAGE ANNUAL TOTAL RETURN  (SEC STANDARDIZED RETURN):


                            P  [  1 +  T ]**n     =   ERV

                       where:               T = average annual total return      
                                            P = initial $1,000 investment        
                                            n = number of years                  
                                           ** = to the power of
                                          ERV = ending value of $1,000 investment




THUS:

                                            SINCE INCEPTION
ONE YEAR AVERAGE                                  AVERAGE
ANNUAL TOTAL RETURN                         ANNUAL TOTAL RETURN

<S>                                     <C>
$1,000 (1 + T)**1  =  $1,089.55         $1,000 (1 + T)**  1.67 = $1,148.06
                T =       8.96%                              T =     8.62%
                          ====                                       ==== 
</TABLE>





<TABLE>
<CAPTION>
EXHIBIT 13     

MERRILL LYNCH PRIME BOND FUND


CUMULATIVE TOTAL RETURN WITH NO WITHDRAWAL CHARGE:

                        T  =  [  ERV /  P ]  - 1

                        where:               T  =   total return
                                             P  =   initial $1,000 investment
                                           ERV  =   ending value of $1,000 investment


1 YEAR:
<S>                                                           <C>                  <C>            <C>                    <C>      
INITIAL  INVESTMENT  ON                                       31-Dec-96                                                    $1,000.00
DIVIDED  BY FEE ADJUSTED  NET  ASSET  VALUE  ON                                    31-Dec-96                              10.2497201
                                                                                                                          ----------
EQUALS ORIGINAL UNITS PURCHASED                                                                                           97.5636396
PLUS UNITS ACQUIRED THROUGH DIVIDEND REINVESTMENT                                                                          6.6769373
LESS UNITS USED TO PAY FOR  POLICY MAINTENANCE CHARGES                                                                    -2.9220736
                                                                                                                           ---------
EQUALS UNITS HELD AT END OF 1 YEAR  ON                                             31-Dec-97                             101.3185033

MULTIPLIED BY FEE ADJUSTED NET ASSET VALUE  ON                                                     31-Dec-97              10.2666818
                                                                                                                          ----------
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT (ERV)                                                                  $1,040.20

DIVIDED BY ORIGINAL $1,000 INVESTMENT (P)                                                                                     1.0402

SUBTRACT 1.0                                                                                                                  0.0402

EXPRESSED AS A PERCENTAGE EQUALS THE TOTAL RETURN FOR THE PERIOD (T)                                                           4.02%
                                                                                                                               =====
</TABLE>







<TABLE>
<CAPTION>
5 YEARS:
<S>                                                           <C>                  <C>            <C>                    <C>      
INITIAL  INVESTMENT  ON                                       31-Dec-92                                                    $1,000.00
DIVIDED  BY FEE ADJUSTED  NET ASSET VALUE  ON                                      31-Dec-92                              11.0027981
                                                                                                                          ----------
EQUALS ORIGINAL UNITS PURCHASED                                                                                            90.885972
PLUS UNITS ACQUIRED THROUGH DIVIDEND REINVESTMENT                                                                         35.5362829
LESS UNITS USED TO PAY FOR  POLICY MAINTENANCE CHARGES                                                                   -14.2856144
                                                                                                                          ----------
EQUALS UNITS HELD AT END OF 5 YEARS  ON                                            31-Dec-97                             112.1366405

MULTIPLIED BY FEE ADJUSTED NET ASSET VALUE  ON                                                     31-Dec-97              10.2666818
                                                                                                                          ----------
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT (ERV)                                                                  $1,151.27

DIVIDED BY ORIGINAL $1,000 INVESTMENT (P)                                                                                     1.1513

SUBTRACT 1.0                                                                                                                  0.1513

EXPRESSED AS A PERCENTAGE EQUALS THE TOTAL RETURN FOR THE PERIOD (T)                                                          15.13%
                                                                                                                              ======
</TABLE>



<TABLE>
<CAPTION>
10 YEARS:
<S>                                                           <C>                  <C>            <C>                    <C>      
INITIAL  INVESTMENT  ON                                       31-Dec-87                                                    $1,000.00
DIVIDED  BY FEE ADJUSTED  NET  ASSET  VALUE  ON                                    31-Dec-87                              10.7278203
                                                                                                                          ----------
EQUALS ORIGINAL UNITS PURCHASED                                                                                            93.215581
PLUS UNITS ACQUIRED THROUGH DIVIDEND REINVESTMENT                                                                         88.4503787
LESS UNITS USED TO PAY FOR  POLICY MAINTENANCE CHARGES                                                                   -28.1914702
                                                                                                                          ----------
EQUALS UNITS HELD AT END OF 10 YEARS  ON                                           31-Dec-97                             153.4744895

MULTIPLIED BY FEE ADJUSTED NET ASSET VALUE  ON                                                     31-Dec-97              10.2666818
                                                                                                                          ----------
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT (ERV)                                                                  $1,575.67

DIVIDED BY ORIGINAL $1,000 INVESTMENT (P)                                                                                     1.5757

SUBTRACT 1.0                                                                                                                  0.5757

EXPRESSED AS A PERCENTAGE EQUALS THE TOTAL RETURN FOR THE PERIOD (T)                                                          57.57%
                                                                                                                              ======
</TABLE>











<TABLE>
<CAPTION>
MERRILL LYNCH PRIME BOND FUND


COMPOUND AVERAGE ANNUAL RETURN WITH NO WITHDRAWAL CHARGE:


                             P  [  1 +  T ]**n     =   ERV

                        where:               T = average annual total return    
                                             P = initial $1,000 investment      
                                             n = number of years                
                                            ** = to the power of
                                           ERV = ending value of $1,000 investment


THUS:

                              ONE YEAR                                FIVE YEAR                             TEN YEAR
                          COMPOUND AVERAGE                         COMPOUND AVERAGE                     COMPOUND AVERAGE
                          ANNUAL RETURN                            ANNUAL RETURN                        ANNUAL RETURN

                   <S>                                      <C>                                  <C>
                   $1,000 (1 + T)**1  = $1,040.20           $1,000 (1 + T)**5 = $1,151.27        $1,000 (1 + T)**10 = $1,575.67
                                    T =     4.02%                           T =     2.86%                         T =     4.65%
                                            ====                                    ====                                  ==== 
</TABLE>



<TABLE>
<CAPTION>
MERRILL LYNCH PRIME BOND FUND


CUMULATIVE  TOTAL RETURN WITH WITHDRAWAL CHARGE:

                       T  =  [  ERV /  P ]  - 1

                       where:               T  =   total return
                                            P  =   initial $1,000 investment          
                                          ERV  =   ending value of $1,000 investment


1 YEAR:
<S>                                                           <C>                  <C>            <C>                    <C>      
INITIAL  INVESTMENT  ON                                       31-Dec-96                                                    $1,000.00
DIVIDED  BY FEE ADJUSTED  NET  ASSET  VALUE  ON                                    31-Dec-96                              10.2497201
                                                                                                                          ----------
EQUALS ORIGINAL UNITS PURCHASED                                                                                           97.5636396
PLUS UNITS ACQUIRED THROUGH DIVIDEND REINVESTMENT                                                                          6.6769373
LESS UNITS USED TO PAY FOR  POLICY MAINTENANCE CHARGES                                                                    -2.9220736
                                                                                                                           ---------
EQUALS UNITS HELD AT END OF 1 YEAR  ON                                             31-Dec-97                             101.3185033

MULTIPLIED BY FEE ADJUSTED NET ASSET VALUE  ON                                                          31-Dec-97         10.2666818
                                                                                                                          ----------
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT
BEFORE WITHDRAWAL CHARGE ON                                                        31-Dec-97                               $1,040.20

LESS WITHDRAWAL CHARGE @                                       8.0% (8% MAX ON PURCHASES)                                      80.00
                                                                                                                               -----
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT (ERV)                                                                    $960.20

DIVIDED BY ORIGINAL $1,000 INVESTMENT (P)                                                                                     0.9602

SUBTRACT 1.0                                                                                                                 -0.0398

EXPRESSED AS A PERCENTAGE EQUALS THE TOTAL RETURN FOR THE PERIOD (T)                                                          -3.98%
                                                                                                                               =====
</TABLE>


<TABLE>
<CAPTION>
5 YEARS:
<S>                                                           <C>                  <C>            <C>                    <C>      
INITIAL  INVESTMENT  ON                                       31-Dec-92                                                    $1,000.00
DIVIDED  BY FEE ADJUSTED  NET  ASSET  VALUE  ON                                    31-Dec-92                              11.0027981
                                                                                                                          ----------
EQUALS ORIGINAL UNITS PURCHASED                                                                                            90.885972
PLUS UNITS ACQUIRED THROUGH DIVIDEND REINVESTMENT                                                                         35.5362829
LESS UNITS USED TO PAY FOR  POLICY MAINTENANCE CHARGES                                                                   -14.2856144
                                                                                                                          ----------
EQUALS UNITS HELD AT END OF 5 YEARS  ON                                            31-Dec-97                             112.1366405

MULTIPLIED BY FEE ADJUSTED NET ASSET VALUE  ON                                                          31-Dec-97         10.2666818
                                                                                                                          ----------
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT
BEFORE WITHDRAWAL CHARGE ON                                                        31-Dec-97                               $1,151.27

LESS WITHDRAWAL CHARGE @                                       4.0% ON 90% (8% MAX ON PURCHASES)                               41.45
                                                                                                                               -----
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT (ERV)                                                                  $1,109.82

DIVIDED BY ORIGINAL $1,000 INVESTMENT (P)                                                                                     1.1098

SUBTRACT 1.0                                                                                                                  0.1098

EXPRESSED AS A PERCENTAGE EQUALS THE TOTAL RETURN FOR THE PERIOD (T)                                                          10.98%
                                                                                                                              ======
</TABLE>


<TABLE>
<CAPTION>
10 YEARS:
<S>                                                           <C>                  <C>            <C>                    <C>      
INITIAL  INVESTMENT  ON                                       31-Dec-87                                                    $1,000.00
DIVIDED  BY FEE ADJUSTED  NET  ASSET  VALUE  ON                                    31-Dec-87                              10.7278203
                                                                                                                          ----------
EQUALS ORIGINAL UNITS PURCHASED                                                                                            93.215581
PLUS UNITS ACQUIRED THROUGH DIVIDEND REINVESTMENT                                                                         88.4503787
LESS UNITS USED TO PAY FOR  POLICY MAINTENANCE CHARGES                                                                   -28.1914702
                                                                                                                          ----------
EQUALS UNITS HELD AT END OF 10 YEARS  ON                                           31-Dec-97                             153.4744895

MULTIPLIED BY FEE ADJUSTED NET ASSET VALUE  ON                                                          31-Dec-97         10.2666818
                                                                                                                          ----------
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT
BEFORE WITHDRAWAL CHARGE ON                                                        31-Dec-97                               $1,575.67

LESS WITHDRAWAL CHARGE @                                                            0.0% ON 90% (8% MAX ON PURCHASES)           0.00
                                                                                                                                ----
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT (ERV)                                                                  $1,575.67

DIVIDED BY ORIGINAL $1,000 INVESTMENT (P)                                                                                     1.5757

SUBTRACT 1.0                                                                                                                  0.5757

EXPRESSED AS A PERCENTAGE EQUALS THE TOTAL RETURN FOR THE PERIOD (T)                                                          57.57%
                                                                                                                              ======
</TABLE>






<TABLE>
<CAPTION>
MERRILL LYNCH PRIME BOND FUND


AVERAGE ANNUAL TOTAL RETURN  (SEC STANDARDIZED RETURN):


                            P  [  1 +  T ]**n     =   ERV

                       where:               T = average annual total return   
                                            P = initial $1,000 investment     
                                            n = number of years               
                                           ** = to the power of
                                          ERV = ending value of $1,000 investment




                       ONE YEAR AVERAGE                          FIVE YEAR AVERAGE                         TEN YEAR AVERAGE
                       ANNUAL TOTAL RETURN                       ANNUAL TOTAL RETURN                       ANNUAL TOTAL RETURN

                <S>                                         <C>                                     <C>
                $1,000 (1 + T)**1  = $960.20                $1,000 (1 + T)**5  = $1,109.82          $1,000 (1 + T)**10 =   $1,575.67
                                 T =  -3.98%                                 T =     2.11%                           T =       4.65%
                                       ====                                          ====                                      ==== 
</TABLE>





<TABLE>
<CAPTION>
EXHIBIT 13 

MERRILL LYNCH SPECIAL VALUE FOCUS FUND


CUMULATIVE TOTAL RETURN WITH NO WITHDRAWAL CHARGE:

                        T  =  [  ERV /  P ]  - 1

                        where:               T  =   total return
                                             P  =   initial $1,000 investment
                                           ERV  =   ending value of $1,000 investment


1 YEAR:

<S>                                                           <C>                 <C>             <C>                     <C>
INITIAL  INVESTMENT  ON                                       31-Dec-96                                                    $1,000.00
DIVIDED  BY FEE ADJUSTED  NET  ASSET  VALUE  ON                                    31-Dec-96                               22.565072
                                                                                                                           ---------
EQUALS ORIGINAL UNITS PURCHASED                                                                                           44.3162778
PLUS UNITS ACQUIRED THROUGH DIVIDEND REINVESTMENT                                                                          2.4645158
LESS UNITS USED TO PAY FOR  POLICY MAINTENANCE CHARGES                                                                    -1.2751698
                                                                                                                           ---------
EQUALS UNITS HELD AT END OF 1 YEAR  ON                                             31-Dec-97                              45.5056238

MULTIPLIED BY FEE ADJUSTED NET ASSET VALUE  ON                                                     31-Dec-97              23.5262787
                                                                                                                          ----------
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT (ERV)                                                                  $1,070.58

DIVIDED BY ORIGINAL $1,000 INVESTMENT (P)                                                                                     1.0706

SUBTRACT 1.0                                                                                                                  0.0706

EXPRESSED AS A PERCENTAGE EQUALS THE TOTAL RETURN FOR THE PERIOD (T)                                                           7.06%
                                                                                                                               =====
</TABLE>





<TABLE>
<CAPTION>
5 YEARS:
<S>                                                           <C>                 <C>             <C>                     <C>
INITIAL  INVESTMENT  ON                                       31-Dec-92                                                    $1,000.00
DIVIDED  BY FEE ADJUSTED  NET ASSET VALUE  ON                                      31-Dec-92                               16.266489
                                                                                                                           ---------
EQUALS ORIGINAL UNITS PURCHASED                                                                                           61.4760814
PLUS UNITS ACQUIRED THROUGH DIVIDEND REINVESTMENT                                                                         13.3208461
LESS UNITS USED TO PAY FOR  POLICY MAINTENANCE CHARGES                                                                    -7.1781908
                                                                                                                           ---------
EQUALS UNITS HELD AT END OF 5 YEARS  ON                                            31-Dec-97                              67.6187367

MULTIPLIED BY FEE ADJUSTED NET ASSET VALUE  ON                                                     31-Dec-97              23.5262787
                                                                                                                          ----------
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT (ERV)                                                                  $1,590.82

DIVIDED BY ORIGINAL $1,000 INVESTMENT (P)                                                                                     1.5908

SUBTRACT 1.0                                                                                                                  0.5908

EXPRESSED AS A PERCENTAGE EQUALS THE TOTAL RETURN FOR THE PERIOD (T)                                                          59.08%
                                                                                                                              ======
</TABLE>






<TABLE>
<CAPTION>
10 YEARS:
<S>                                                           <C>                 <C>             <C>                     <C>
INITIAL  INVESTMENT  ON                                       31-Dec-87                                                    $1,000.00
DIVIDED  BY FEE ADJUSTED  NET  ASSET  VALUE  ON                                    31-Dec-87                              11.2989703
                                                                                                                          ----------
EQUALS ORIGINAL UNITS PURCHASED                                                                                           88.5036398
PLUS UNITS ACQUIRED THROUGH DIVIDEND REINVESTMENT                                                                         19.4492211
LESS UNITS USED TO PAY FOR  POLICY MAINTENANCE CHARGES                                                                   -18.4040561
                                                                                                                          ----------
EQUALS UNITS HELD AT END OF 10 YEARS  ON                                           31-Dec-97                              89.5488048

MULTIPLIED BY FEE ADJUSTED NET ASSET VALUE  ON                                                     31-Dec-97              23.5262787
                                                                                                                          ----------
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT (ERV)                                                                  $2,106.75

DIVIDED BY ORIGINAL $1,000 INVESTMENT (P)                                                                                     2.1068

SUBTRACT 1.0                                                                                                                  1.1068

EXPRESSED AS A PERCENTAGE EQUALS THE TOTAL RETURN FOR THE PERIOD (T)                                                         110.68%
                                                                                                                             =======
</TABLE>










<TABLE>
<CAPTION>
MERRILL LYNCH SPECIAL VALUE FOCUS FUND


COMPOUND AVERAGE ANNUAL RETURN WITH NO WITHDRAWAL CHARGE:


                             P  [  1 +  T ]**n     =   ERV

                        where:               T = average annual total return   
                                             P = initial $1,000 investment     
                                             n = number of years               
                                            ** = to the power of
                                           ERV = ending value of $1,000 investment


THUS:
                              ONE YEAR                                FIVE YEAR                             TEN YEAR
                          COMPOUND AVERAGE                         COMPOUND AVERAGE                     COMPOUND AVERAGE
                           ANNUAL RETURN                            ANNUAL RETURN                        ANNUAL RETURN

                   <S>                                           <C>                                  <C>
                   $1,000 (1 + T)**1  =  $1,070.58               $1,000 (1 + T)**5  = $1,590.82       $1,000 (1 + T)**10 = $2,106.75
                                    T =      7.06%                                T =     9.73%                        T =     7.74%
                                             ====                                         ====                                 ==== 
</TABLE>


<TABLE>
<CAPTION>
MERRILL LYNCH SPECIAL VALUE FOCUS FUND


CUMULATIVE TOTAL RETURN WITH WITHDRAWAL CHARGE:

                       T  =  [  ERV /  P ]  - 1

                       where:               T  =   total return
                                            P = initial $1,000 investment        
                                            ERV  =  ending value of $1,000 investment


1 YEAR:

<S>                                                           <C>                 <C>             <C>                    <C>      
INITIAL  INVESTMENT  ON                                       31-Dec-96                                                    $1,000.00
DIVIDED  BY FEE ADJUSTED  NET  ASSET  VALUE  ON                                    31-Dec-96                               22.565072
                                                                                                                           ---------
EQUALS ORIGINAL UNITS PURCHASED                                                                                           44.3162778
PLUS UNITS ACQUIRED THROUGH DIVIDEND REINVESTMENT                                                                          2.4645158
LESS UNITS USED TO PAY FOR  POLICY MAINTENANCE CHARGES                                                                    -1.2751698
                                                                                                                           ---------
EQUALS UNITS HELD AT END OF 1 YEAR  ON                                             31-Dec-97                              39.3281713

MULTIPLIED BY FEE ADJUSTED NET ASSET VALUE  ON                                                     31-Dec-97              23.5262787
                                                                                                                          ----------
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT
BEFORE WITHDRAWAL CHARGE ON                                                        31-Dec-97                               $1,091.36

LESS WITHDRAWAL CHARGE @                                       8.0% (8% MAX ON PURCHASES):                                     80.00
                                                                                                                               -----
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT (ERV)                                                                  $1,011.36

DIVIDED BY ORIGINAL $1,000 INVESTMENT (P)                                                                                     1.0114

SUBTRACT 1.0                                                                                                                  0.0114

EXPRESSED AS A PERCENTAGE EQUALS THE TOTAL RETURN FOR THE PERIOD (T)                                                           1.14%
                                                                                                                               =====
</TABLE>

<TABLE>
<CAPTION>
5 YEARS:
<S>                                                           <C>                 <C>             <C>                    <C>      
INITIAL  INVESTMENT  ON                                       31-Dec-92                                                    $1,000.00
DIVIDED  BY FEE ADJUSTED  NET  ASSET  VALUE  ON                                    31-Dec-92                               16.266489
                                                                                                                           ---------
EQUALS ORIGINAL UNITS PURCHASED                                                                                           61.4760814
PLUS UNITS ACQUIRED THROUGH DIVIDEND REINVESTMENT                                                                         13.3208461
LESS UNITS USED TO PAY FOR  POLICY MAINTENANCE CHARGES                                                                    -7.1781908
                                                                                                                           ---------
EQUALS UNITS HELD AT END OF 5 YEARS  ON                                            31-Dec-97                              67.6187367

MULTIPLIED BY FEE ADJUSTED NET ASSET VALUE  ON                                                     31-Dec-97              23.5262787
                                                                                                                          ----------
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT
BEFORE WITHDRAWAL CHARGE ON                                                        31-Dec-97                               $1,590.82

LESS WITHDRAWAL CHARGE @                                       4.O% ON 90% (8% MAX ON PURCHASES):                              57.27
                                                                                                                               -----
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT (ERV)                                                                  $1,533.55

DIVIDED BY ORIGINAL $1,000 INVESTMENT (P)                                                                                     1.5336

SUBTRACT 1.0                                                                                                                  0.5336

EXPRESSED AS A PERCENTAGE EQUALS THE TOTAL RETURN FOR THE PERIOD (T)                                                          53.36%
                                                                                                                              ======
</TABLE>

<TABLE>
<CAPTION>
10 YEARS:
<S>                                                           <C>                 <C>             <C>                    <C>      
INITIAL  INVESTMENT  ON                                       31-Dec-87                                                    $1,000.00
DIVIDED  BY FEE ADJUSTED  NET  ASSET  VALUE  ON                                    31-Dec-87                              11.2989703
                                                                                                                          ----------
EQUALS ORIGINAL UNITS PURCHASED                                                                                           88.5036398
PLUS UNITS ACQUIRED THROUGH DIVIDEND REINVESTMENT                                                                         19.4492211
LESS UNITS USED TO PAY FOR  POLICY MAINTENANCE CHARGES                                                                   -18.4040561
                                                                                                                          ----------
EQUALS UNITS HELD AT END OF 10 YEARS  ON                                           31-Dec-97                              89.5488048

MULTIPLIED BY FEE ADJUSTED NET ASSET VALUE  ON                                                     31-Dec-97              23.5262787
                                                                                                                          ----------
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT
BEFORE WITHDRAWAL CHARGE ON                                                        31-Dec-97                               $2,106.75

LESS WITHDRAWAL CHARGE @                                                            0.ON% 90% (8% MAX ON PURCHASES):            0.00
                                                                                                                                ----
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT (ERV)                                                                  $2,106.75

DIVIDED BY ORIGINAL $1,000 INVESTMENT (P)                                                                                     2.1068

SUBTRACT 1.0                                                                                                                  1.1068

EXPRESSED AS A PERCENTAGE EQUALS THE TOTAL RETURN FOR THE PERIOD (T)                                                         110.68%
                                                                                                                             =======
</TABLE>





<TABLE>
<CAPTION>
MERRILL LYNCH SPECIAL VALUE FOCUS FUND


AVERAGE ANNUAL TOTAL RETURN  (SEC STANDARDIZED RETURN):


                            P  [  1 +  T ]**n     =   ERV

                       where:               T = average annual total return      
                                            P = initial $1,000 investment        
                                            n = number of years                  
                                           ** =  to the power of
                                          ERV =  ending value of $1,000 investment




                       ONE YEAR AVERAGE                          FIVE YEAR AVERAGE                    TEN YEAR AVERAGE
                       ANNUAL TOTAL RETURN                       ANNUAL TOTAL RETURN                  ANNUAL TOTAL RETURN

                <S>                                           <C>                                  <C>
                $1,000 (1 + T)**1  = $1,011.36                $1,000 (1 + T)**5  = $1,533.55       $1,000 (1 + T)**10 = $2,106.75
                                 T =     1.14%                                 T =     8.93%                        T =     7.74%
                                         ====                                          ====                                 ==== 
</TABLE>





<TABLE>
<CAPTION>
EXHIBIT 13


MERRILL LYNCH AMERICAN BALANCED FUND


CUMULATIVE TOTAL RETURN WITH NO WITHDRAWAL CHARGE:

                        T  =  [  ERV /  P ]  - 1

                        where:               T  =   total return
                                             P  =   initial $1,000 investment
                                           ERV  =   ending value of $1,000 investment


1 YEAR:

<S>                                                           <C>                  <C>             <C>                   <C>      
INITIAL  INVESTMENT  ON                                       31-Dec-96                                                    $1,000.00
DIVIDED  BY FEE ADJUSTED  NET  ASSET  VALUE  ON                                    31-Dec-96                              14.0748998
                                                                                                                          ----------
EQUALS ORIGINAL UNITS PURCHASED                                                                                           71.0484632
PLUS UNITS ACQUIRED THROUGH DIVIDEND REINVESTMENT                                                                           9.243777
LESS UNITS USED TO PAY FOR  POLICY MAINTENANCE CHARGES                                                                    -2.0880223
                                                                                                                           ---------
EQUALS UNITS HELD AT END OF 1 YEAR  ON                                             31-Dec-97                              78.2042179

MULTIPLIED BY FEE ADJUSTED NET ASSET VALUE  ON                                                     31-Dec-97              14.3676625
                                                                                                                          ----------
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT (ERV)                                                                  $1,123.61

DIVIDED BY ORIGINAL $1,000 INVESTMENT (P)                                                                                     1.1236

SUBTRACT 1.0                                                                                                                  0.1236

EXPRESSED AS A PERCENTAGE EQUALS THE TOTAL RETURN FOR THE PERIOD (T)                                                          12.36%
                                                                                                                              ======
</TABLE>






<TABLE>
<CAPTION>
5 YEARS:
<S>                                                           <C>                  <C>             <C>                   <C>      
INITIAL  INVESTMENT  ON                                       31-Dec-92                                                    $1,000.00
DIVIDED  BY FEE ADJUSTED  NET ASSET VALUE  ON                                      31-Dec-92                              11.9958067
                                                                                                                          ----------
EQUALS ORIGINAL UNITS PURCHASED                                                                                           83.3624636
PLUS UNITS ACQUIRED THROUGH DIVIDEND REINVESTMENT                                                                         23.7971904
LESS UNITS USED TO PAY FOR  POLICY MAINTENANCE CHARGES                                                                   -11.2839879
                                                                                                                          ----------
EQUALS UNITS HELD AT END OF 5 YEARS  ON                                            31-Dec-97                              95.8756661

MULTIPLIED BY FEE ADJUSTED NET ASSET VALUE  ON                                                     31-Dec-97              14.3676625
                                                                                                                          ----------
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT (ERV)                                                                  $1,377.51

DIVIDED BY ORIGINAL $1,000 INVESTMENT (P)                                                                                     1.3775

SUBTRACT 1.0                                                                                                                  0.3775

EXPRESSED AS A PERCENTAGE EQUALS THE TOTAL RETURN FOR THE PERIOD (T)                                                          37.75%
                                                                                                                              ======
</TABLE>






<TABLE>
<CAPTION>
SINCE INCEPTION:
<S>                                                           <C>                  <C>             <C>                   <C>      
INITIAL  INVESTMENT  ON                                       01-Jun-88                                                    $1,000.00
DIVIDED  BY FEE ADJUSTED  NET  ASSET  VALUE  ON                                    01-Jun-88                              10.0000000
                                                                                                                          ----------
EQUALS ORIGINAL UNITS PURCHASED                                                                                                  100
PLUS UNITS ACQUIRED THROUGH DIVIDEND REINVESTMENT                                                                         53.4898724
LESS UNITS USED TO PAY FOR  POLICY MAINTENANCE CHARGES                                                                   -24.5476858
                                                                                                                          ----------
EQUALS UNITS HELD  ON                                         31-Dec-97                                                  128.9421866

MULTIPLIED BY FEE ADJUSTED NET ASSET VALUE  ON                                                     31-Dec-97              14.3676625
                                                                                                                          ----------
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT (ERV)                                                                  $1,852.60

DIVIDED BY ORIGINAL $1,000 INVESTMENT (P)                                                                                     1.8526

SUBTRACT 1.0                                                                                                                  0.8526

EXPRESSED AS A PERCENTAGE EQUALS THE TOTAL RETURN FOR THE PERIOD (T)                                                          85.26%
                                                                                                                              ======
</TABLE>










<TABLE>
<CAPTION>
MERRILL LYNCH AMERICAN BALANCED FUND


COMPOUND AVERAGE ANNUAL RETURN WITH NO WITHDRAWAL CHARGE:


                             P  [  1 +  T ]**n     =   ERV

                        where:               T = average annual total return    
                                             P = initial $1,000 investment      
                                             n = number of years                
                                            ** = to the power of
                                           ERV = ending value of $1,000 investment


THUS:
                              ONE YEAR                                FIVE YEAR                          SINCE INCEPTION
                          COMPOUND AVERAGE                         COMPOUND AVERAGE                     COMPOUND AVERAGE
                           ANNUAL RETURN                            ANNUAL RETURN                        ANNUAL RETURN

                <S>                                     <C>                                    <C>
                $1,000 (1 + T)**1  =  $1,123.61         $1,000 (1 + T)**5  =  $1,377.51        $1,000 (1 + T)**   9.5890 = $1,852.60
                                 T =     12.36%                          T =      6.62%                                T =     6.64%
                                         =====                                    ====                                         ==== 
</TABLE>



<TABLE>
<CAPTION>
MERRILL LYNCH AMERICAN BALANCED FUND


CUMULATIVE TOTAL RETURN WITH WITHDRAWAL CHARGE:

                       T  =  [  ERV /  P ]  - 1

                       where:               T   =   total return
                                            P   =   initial $1,000 investment       
                                            ERV =   ending value of $1,000 investment


1 YEAR:
<S>                                                           <C>                  <C>             <C>                   <C>      
INITIAL  INVESTMENT  ON                                       31-Dec-96                                                    $1,000.00
DIVIDED  BY FEE ADJUSTED  NET  ASSET  VALUE  ON                                    31-Dec-96                              14.0748998
                                                                                                                          ----------
EQUALS ORIGINAL UNITS PURCHASED                                                                                           71.0484632
PLUS UNITS ACQUIRED THROUGH DIVIDEND REINVESTMENT                                                                          9.243777
LESS UNITS USED TO PAY FOR  POLICY MAINTENANCE CHARGES                                                                    -2.0880223
                                                                                                                           ---------
EQUALS UNITS HELD AT END OF 1 YEAR  ON                                             31-Dec-97                              69.6167166

MULTIPLIED BY FEE ADJUSTED NET ASSET VALUE  ON                                                     31-Dec-97              14.3676625
                                                                                                                          ----------
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT
BEFORE WITHDRAWAL CHARGE ON                                                        31-Dec-97                               $1,154.94

LESS WITHDRAWAL CHARGE @                                       8.0% (8% MAX ON PURCHASES)                                      80.00
                                                                                                                               -----
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT (ERV)                                                                  $1,074.94

DIVIDED BY ORIGINAL $1,000 INVESTMENT (P)                                                                                     1.0749

SUBTRACT 1.0                                                                                                                  0.0749

EXPRESSED AS A PERCENTAGE EQUALS THE TOTAL RETURN FOR THE PERIOD (T)                                                           7.49%
                                                                                                                               =====
</TABLE>

<TABLE>
<CAPTION>
5 YEARS:
<S>                                                           <C>                  <C>             <C>                   <C>      

INITIAL  INVESTMENT  ON                                       31-Dec-92                                                    $1,000.00
DIVIDED  BY FEE ADJUSTED  NET  ASSET  VALUE  ON                                    31-Dec-92                              11.9958067
                                                                                                                          ----------
EQUALS ORIGINAL UNITS PURCHASED                                                                                           83.3624636
PLUS UNITS ACQUIRED THROUGH DIVIDEND REINVESTMENT                                                                         23.7971904
LESS UNITS USED TO PAY FOR  POLICY MAINTENANCE CHARGES                                                                   -11.2839879
                                                                                                                          ----------
EQUALS UNITS HELD AT END OF 5 YEARS  ON                                            31-Dec-97                              95.8756661

MULTIPLIED BY FEE ADJUSTED NET ASSET VALUE  ON                                                     31-Dec-97              14.3676625
                                                                                                                          ----------
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT
BEFORE WITHDRAWAL CHARGE ON                                                        31-Dec-97                               $1,377.51

LESS WITHDRAWAL CHARGE @                                       4.0% ON 90% (8% MAX ON PURCHASES)                               49.59
                                                                                                                               -----
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT (ERV)                                                                  $1,327.92

DIVIDED BY ORIGINAL $1,000 INVESTMENT (P)                                                                                     1.3279

SUBTRACT 1.0                                                                                                                  0.3279

EXPRESSED AS A PERCENTAGE EQUALS THE TOTAL RETURN FOR THE PERIOD (T)                                                          32.79%
                                                                                                                              ======
</TABLE>

<TABLE>
<CAPTION>
SINCE INCEPTION:
<S>                                                           <C>                  <C>             <C>                   <C>      

INITIAL  INVESTMENT  ON                                       01-Jun-88                                                    $1,000.00
DIVIDED  BY FEE ADJUSTED  NET  ASSET  VALUE  ON                                    01-Jun-88                              10.0000000
                                                                                                                          ----------
EQUALS ORIGINAL UNITS PURCHASED                                                                                                  100
PLUS UNITS ACQUIRED THROUGH DIVIDEND REINVESTMENT                                                                         53.4898724
LESS UNITS USED TO PAY FOR  POLICY MAINTENANCE CHARGES                                                                   -24.5476858
                                                                                                                          ----------
EQUALS UNITS HELD ON                                          31-Dec-97                                                  128.9421866

MULTIPLIED BY FEE ADJUSTED NET ASSET VALUE  ON                                                     31-Dec-97              14.3676625
                                                                                                                           ---------
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT
BEFORE WITHDRAWAL CHARGE ON                                                        31-Dec-97                               $1,852.60

LESS WITHDRAWAL CHARGE @                                                            0.ON% 90%                                   0.00
                                                                                                                                ----
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT (ERV)                                                                  $1,852.60

DIVIDED BY ORIGINAL $1,000 INVESTMENT (P)                                                                                     1.8526

SUBTRACT 1.0                                                                                                                  0.8526

EXPRESSED AS A PERCENTAGE EQUALS THE TOTAL RETURN FOR THE PERIOD (T)                                                          85.26%
                                                                                                                              ======
</TABLE>





<TABLE>
<CAPTION>
MERRILL LYNCH AMERICAN BALANCED FUND


AVERAGE ANNUAL TOTAL RETURN  (SEC STANDARDIZED RETURN):


                            P  [  1 +  T ]**n     =   ERV

                       where:               T = average annual total return      
                                            P = initial $1,000 investment        
                                            n = number of years                  
                                           ** = to the power of
                                          ERV = ending value of $1,000 investment



                                                                                                         SINCE INCEPTION
                       ONE YEAR AVERAGE                          FIVE YEAR AVERAGE                           AVERAGE
                       ANNUAL TOTAL RETURN                       ANNUAL TOTAL RETURN                  ANNUAL TOTAL RETURN

                  <S>                                       <C>                                 <C>
                  $1,000 (1 + T)**1  = $1,074.94            $1,000 (1 + T)**5  = $1,327.92      $1,000 (1 + T)**  9.5890 = $1,852.60
                                   T =     7.49%                             T =     5.84%                                 T = 6.64%
                                           ====                                      ====                                      ==== 
</TABLE>





<TABLE>
<CAPTION>
EXHIBIT 13    


MERRILL LYNCH INTERNATIONAL EQUITY FOCUS FUND


CUMULATIVE TOTAL RETURN WITH NO WITHDRAWAL CHARGE:

                        T  =  [  ERV /  P ]  - 1

                        where:               T  =   total return
                                             P  =   initial $1,000 investment
                                           ERV  =   ending value of $1,000 investment


1 YEAR:
<S>                                                           <C>                  <C>            <C>                   <C>
INITIAL  INVESTMENT  ON                                       31-Dec-96                                                    $1,000.00
DIVIDED  BY FEE ADJUSTED  NET  ASSET  VALUE  ON                                    31-Dec-96                              11.0345443
                                                                                                                          ----------
EQUALS ORIGINAL UNITS PURCHASED                                                                                           90.6244943
PLUS UNITS ACQUIRED THROUGH DIVIDEND REINVESTMENT                                                                          2.5143909
LESS UNITS USED TO PAY FOR  POLICY MAINTENANCE CHARGES                                                                    -2.9719318
                                                                                                                           ---------
EQUALS UNITS HELD AT END OF 1 YEAR  ON                                             31-Dec-97                              90.1669534

MULTIPLIED BY FEE ADJUSTED NET ASSET VALUE  ON                                                     31-Dec-97              10.0944443
                                                                                                                          ----------
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT (ERV)                                                                    $910.19

DIVIDED BY ORIGINAL $1,000 INVESTMENT (P)                                                                                     0.9102

SUBTRACT 1.0                                                                                                                 -0.0898

EXPRESSED AS A PERCENTAGE EQUALS THE TOTAL RETURN FOR THE PERIOD (T)                                                          -8.98%
                                                                                                                               =====
</TABLE>







<TABLE>
<CAPTION>
SINCE INCEPTION:
<S>                                                           <C>                  <C>            <C>                   <C>
INITIAL  INVESTMENT  ON                                       01-Jul-93                                                    $1,000.00
DIVIDED  BY FEE ADJUSTED  NET ASSET VALUE  ON                                      01-Jul-93                              10.0000000
                                                                                                                          ----------
EQUALS ORIGINAL UNITS PURCHASED                                                                                                  100
PLUS UNITS ACQUIRED THROUGH DIVIDEND REINVESTMENT                                                                           9.506405
LESS UNITS USED TO PAY FOR  POLICY MAINTENANCE CHARGES                                                                   -14.0621915
                                                                                                                          ----------
EQUALS UNITS HELD  ON                                                              31-Dec-97                              95.4442135

MULTIPLIED BY FEE ADJUSTED NET ASSET VALUE  ON                                                     31-Dec-97              10.0944443
                                                                                                                          ----------
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT (ERV)                                                                    $963.46

DIVIDED BY ORIGINAL $1,000 INVESTMENT (P)                                                                                     0.9635

SUBTRACT 1.0                                                                                                                 -0.0365

EXPRESSED AS A PERCENTAGE EQUALS THE TOTAL RETURN FOR THE PERIOD (T)                                                          -3.65%
                                                                                                                               =====
</TABLE>




<TABLE>
<CAPTION>
MERRILL LYNCH INTERNATIONAL EQUITY FOCUS FUND


COMPOUND AVERAGE ANNUAL RETURN WITH NO WITHDRAWAL CHARGE:


                             P  [  1 +  T ]**n     =   ERV

                        where:               T = average annual total return    
                                             P = initial $1,000 investment      
                                             n = number of years                
                                            ** = to the power of
                                           ERV = ending value of $1,000 investment


THUS:
                              ONE YEAR                             SINCE INCEPTION
                          COMPOUND AVERAGE                         COMPOUND AVERAGE
                           ANNUAL RETURN                            ANNUAL RETURN

                        <S>                              <C>
                        $1,000 (1 + T)**1  = $910.19     $1,000 (1 + T)**   4.5041 = $963.46
                                         T =  -8.98%                             T =  -0.82%
                                               ====                                    ==== 
</TABLE>














<TABLE>
<CAPTION>
MERRILL LYNCH INTERNATIONAL EQUITY FOCUS FUND


CUMULATIVE TOTAL RETURN WITH WITHDRAWAL CHARGE:

                       T  =  [  ERV /  P ]  - 1

                       where:               T  =   total return
                                            P = initial $1,000 investment          
                                            ERV  =  ending value of $1,000 investment


1 YEAR:
<S>                                                           <C>                  <C>            <C>                   <C>
INITIAL  INVESTMENT  ON                                       31-Dec-96                                                    $1,000.00
DIVIDED  BY FEE ADJUSTED  NET  ASSET  VALUE  ON                                    31-Dec-96                              11.0345443
                                                                                                                          ----------
EQUALS ORIGINAL UNITS PURCHASED                                                                                           90.6244943
PLUS UNITS ACQUIRED THROUGH DIVIDEND REINVESTMENT                                                                          2.5143909
LESS UNITS USED TO PAY FOR  POLICY MAINTENANCE CHARGES                                                                    -2.9719318
                                                                                                                           ---------
EQUALS UNITS HELD AT END OF 1 YEAR  ON                                             31-Dec-97                              90.1669534

MULTIPLIED BY FEE ADJUSTED NET ASSET VALUE  ON                                                     31-Dec-97              10.0944443
                                                                                                                          ----------
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT
BEFORE WITHDRAWAL CHARGE ON                                                        31-Dec-97                                 $910.19

LESS WITHDRAWAL CHARGE @                                       8.0% (8% MAX ON PURCHASES)                                      72.82
                                                                                                                               -----
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT (ERV)                                                                    $837.37

DIVIDED BY ORIGINAL $1,000 INVESTMENT (P)                                                                                     0.8374

SUBTRACT 1.0                                                                                                                 -0.1626

EXPRESSED AS A PERCENTAGE EQUALS THE TOTAL RETURN FOR THE PERIOD (T)                                                         -16.26%
                                                                                                                              ======
</TABLE>


<TABLE>
<CAPTION>
SINCE INCEPTION:
<S>                                                           <C>                  <C>            <C>                   <C>
INITIAL  INVESTMENT  ON                                       01-Jul-93                                                    $1,000.00
DIVIDED  BY FEE ADJUSTED  NET  ASSET  VALUE  ON                                    01-Jul-93                              10.0000000
                                                                                                                          ----------
EQUALS ORIGINAL UNITS PURCHASED                                                                                                  100
PLUS UNITS ACQUIRED THROUGH DIVIDEND REINVESTMENT                                                                           9.506405
LESS UNITS USED TO PAY FOR  POLICY MAINTENANCE CHARGES                                                                   -14.0621915
                                                                                                                          ----------
EQUALS UNITS HELD  ON                                                              31-Dec-97                              95.4442135

MULTIPLIED BY FEE ADJUSTED NET ASSET VALUE  ON                                                     31-Dec-97              10.0944443
                                                                                                                          ----------
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT
BEFORE WITHDRAWAL CHARGE ON                                                        31-Dec-97                                 $963.46

LESS WITHDRAWAL CHARGE @                                       4.0% ON 90% (8% MAX ON PURCHASES)                               34.68
                                                                                                                               -----
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT (ERV)                                                                    $928.78

DIVIDED BY ORIGINAL $1,000 INVESTMENT (P)                                                                                     0.9288

SUBTRACT 1.0                                                                                                                 -0.0712

EXPRESSED AS A PERCENTAGE EQUALS THE TOTAL RETURN FOR THE PERIOD (T)                                                          -7.12%
                                                                                                                               ==== 
</TABLE>


<TABLE>
<CAPTION>
MERRILL LYNCH INTERNATIONAL EQUITY FOCUS FUND


AVERAGE ANNUAL TOTAL RETURN  (SEC STANDARDIZED RETURN):


                            P  [  1 +  T ]**n     =   ERV

                       where:               T = average annual total return      
                                            P = initial $1,000 investment        
                                            n = number of years                  
                                           ** = to the power of
                                          ERV = ending value of $1,000 investment



                                                                   SINCE INCEPTION
                       ONE YEAR AVERAGE                                AVERAGE
                       ANNUAL TOTAL RETURN                       ANNUAL TOTAL RETURN

                       <S>                                    <C>
                       $1,000 (1 + T)**1  = $837.37           $1,000 (1 + T)**  4.5041 =  $928.78
                                        T = -16.26%                                  T =   -1.63%
                                             =====                                          ==== 
</TABLE>





<TABLE>
<CAPTION>
EXHIBIT 13  


MERRILL LYNCH HIGH CURRENT INCOME FUND


CUMULATIVE TOTAL RETURN WITH NO WITHDRAWAL CHARGE:

                        T  =  [  ERV /  P ]  - 1

                        where:               T  =   total return
                                             P  =   initial $1,000 investment
                                           ERV  =   ending value of $1,000 investment


1 YEAR:
<S>                                                           <C>                 <C>             <C>                  <C>
INITIAL  INVESTMENT  ON                                       31-Dec-96                                                    $1,000.00
DIVIDED  BY FEE ADJUSTED  NET  ASSET  VALUE  ON                                    31-Dec-96                              9.80221623
                                                                                                                          ----------
EQUALS ORIGINAL UNITS PURCHASED                                                                                          102.0177454
PLUS UNITS ACQUIRED THROUGH DIVIDEND REINVESTMENT                                                                          9.9438312
LESS UNITS USED TO PAY FOR  POLICY MAINTENANCE CHARGES                                                                    -3.0717269
                                                                                                                           ---------
EQUALS UNITS HELD AT END OF 1 YEAR  ON                                             31-Dec-97                             108.8898497

MULTIPLIED BY FEE ADJUSTED NET ASSET VALUE  ON                                                     31-Dec-97              9.76649331
                                                                                                                          ----------
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT (ERV)                                                                  $1,063.47

DIVIDED BY ORIGINAL $1,000 INVESTMENT (P)                                                                                     1.0635

SUBTRACT 1.0                                                                                                                  0.0635

EXPRESSED AS A PERCENTAGE EQUALS THE TOTAL RETURN FOR THE PERIOD (T)                                                           6.35%
                                                                                                                               =====
</TABLE>







<TABLE>
<CAPTION>
5 YEARS:
<S>                                                           <C>                 <C>             <C>                  <C>
INITIAL  INVESTMENT  ON                                       31-Dec-92                                                    $1,000.00
DIVIDED  BY FEE ADJUSTED  NET ASSET VALUE  ON                                      31-Dec-92                              10.1711831
                                                                                                                          ----------
EQUALS ORIGINAL UNITS PURCHASED                                                                                           98.3169799
PLUS UNITS ACQUIRED THROUGH DIVIDEND REINVESTMENT                                                                         54.7711163
LESS UNITS USED TO PAY FOR  POLICY MAINTENANCE CHARGES                                                                   -15.1361139
                                                                                                                          ----------
EQUALS UNITS HELD AT END OF 5 YEARS  ON                                            31-Dec-97                             137.9519823

MULTIPLIED BY FEE ADJUSTED NET ASSET VALUE  ON                                                     31-Dec-97              9.76649331
                                                                                                                          ----------
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT (ERV)                                                                  $1,347.31

DIVIDED BY ORIGINAL $1,000 INVESTMENT (P)                                                                                     1.3473

SUBTRACT 1.0                                                                                                                  0.3473

EXPRESSED AS A PERCENTAGE EQUALS THE TOTAL RETURN FOR THE PERIOD (T)                                                          34.73%
                                                                                                                              ======
</TABLE>







<TABLE>
<CAPTION>
10 YEARS:
<S>                                                           <C>                 <C>             <C>                  <C>
INITIAL  INVESTMENT  ON                                       31-Dec-87                                                    $1,000.00
DIVIDED  BY FEE ADJUSTED  NET  ASSET  VALUE  ON                                    31-Dec-87                              10.3928932
                                                                                                                          ----------
EQUALS ORIGINAL UNITS PURCHASED                                                                                           96.2195975
PLUS UNITS ACQUIRED THROUGH DIVIDEND REINVESTMENT                                                                        161.7208601
LESS UNITS USED TO PAY FOR  POLICY MAINTENANCE CHARGES                                                                   -31.0833401
                                                                                                                          ----------
EQUALS UNITS HELD AT END OF 10 YEARS  ON                                           31-Dec-97                             226.8571175

MULTIPLIED BY FEE ADJUSTED NET ASSET VALUE  ON                                                     31-Dec-97               9.7664933
                                                                                                                           ---------
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT (ERV)                                                                  $2,215.60

DIVIDED BY ORIGINAL $1,000 INVESTMENT (P)                                                                                     2.2156

SUBTRACT 1.0                                                                                                                  1.2156

EXPRESSED AS A PERCENTAGE EQUALS THE TOTAL RETURN FOR THE PERIOD (T)                                                         121.56%
                                                                                                                             =======
</TABLE>











<TABLE>
<CAPTION>
MERRILL LYNCH HIGH CURRENT INCOME FUND


COMPOUND AVERAGE ANNUAL RETURN WITH NO WITHDRAWAL CHARGE:


                             P  [  1 +  T ]**n     =   ERV

                        where:               T = average annual total return     
                                             P = initial $1,000 investment       
                                             n = number of years                 
                                            ** = to the power of
                                           ERV = ending value of $1,000 investment


THUS:
                              ONE YEAR                                FIVE YEAR                             TEN YEAR
                          COMPOUND AVERAGE                         COMPOUND AVERAGE                     COMPOUND AVERAGE
                           ANNUAL RETURN                            ANNUAL RETURN                        ANNUAL RETURN

                    <S>                                     <C>                                   <C>
                    $1,000 (1 + T)**1  =  $1,063.47         $1,000 (1 + T)**5  = $1,347.31        $1,000 (1 + T)**10 = $2,215.60
                                     T =      6.35%                          T =     6.14%                         T =     8.28%
                                              ====                                   ====                                  ==== 
</TABLE>




<TABLE>
<CAPTION>
MERRILL LYNCH HIGH CURRENT INCOME FUND


CUMULATIVE TOTAL RETURN WITH WITHDRAWAL CHARGE:

                       T  =  [  ERV /  P ]  - 1

                       where:               T    = total return
                                            P    = initial $1,000 investment        
                                            ERV  = ending value of $1,000 investment


1 YEAR:
<S>                                                           <C>                 <C>             <C>                  <C>
INITIAL  INVESTMENT  ON                                       31-Dec-96                                                    $1,000.00
DIVIDED  BY FEE ADJUSTED  NET  ASSET  VALUE  ON                                    31-Dec-96                              9.80221623
                                                                                                                          ----------
EQUALS ORIGINAL UNITS PURCHASED                                                                                          102.0177454
PLUS UNITS ACQUIRED THROUGH DIVIDEND REINVESTMENT                                                                          9.9438312
LESS UNITS USED TO PAY FOR  POLICY MAINTENANCE CHARGES                                                                    -3.0717269
                                                                                                                           ---------
EQUALS UNITS HELD AT END OF 1 YEAR  ON                                             31-Dec-97                             108.8898497

MULTIPLIED BY FEE ADJUSTED NET ASSET VALUE  ON                                                     31-Dec-97              9.76649331
                                                                                                                          ----------
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT
BEFORE WITHDRAWAL CHARGE ON                                                        31-Dec-97                               $1,063.47

LESS WITHDRAWAL CHARGE @                                       8.0% (8% MAX ON PURCHASES)                                      80.00
                                                                                                                               -----
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT (ERV)                                                                    $983.47

DIVIDED BY ORIGINAL $1,000 INVESTMENT (P)                                                                                     0.9835

SUBTRACT 1.0                                                                                                                 -0.0165

EXPRESSED AS A PERCENTAGE EQUALS THE TOTAL RETURN FOR THE PERIOD (T)                                                          -1.65%
                                                                                                                               =====
</TABLE>


<TABLE>
<CAPTION>
5 YEARS:
<S>                                                           <C>                 <C>             <C>                  <C>
INITIAL  INVESTMENT  ON                                       31-Dec-92                                                    $1,000.00
DIVIDED  BY FEE ADJUSTED  NET  ASSET  VALUE  ON                                    31-Dec-92                              10.1711831
                                                                                                                          ----------
EQUALS ORIGINAL UNITS PURCHASED                                                                                           98.3169799
PLUS UNITS ACQUIRED THROUGH DIVIDEND REINVESTMENT                                                                         54.7711163
LESS UNITS USED TO PAY FOR  POLICY MAINTENANCE CHARGES                                                                   -15.1361139
                                                                                                                          ----------
EQUALS UNITS HELD AT END OF 5 YEARS  ON                                            31-Dec-97                             137.9519823

MULTIPLIED BY FEE ADJUSTED NET ASSET VALUE  ON                                                     31-Dec-97              9.76649331
                                                                                                                          ----------
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT
BEFORE WITHDRAWAL CHARGE ON                                                        31-Dec-97                               $1,347.31

LESS WITHDRAWAL CHARGE @                                       4.0% ON 90% (8% MAX ON PURCHASES)                               48.50
                                                                                                                               -----
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT (ERV)                                                                  $1,298.81

DIVIDED BY ORIGINAL $1,000 INVESTMENT (P)                                                                                     1.2988

SUBTRACT 1.0                                                                                                                  0.2988

EXPRESSED AS A PERCENTAGE EQUALS THE TOTAL RETURN FOR THE PERIOD (T)                                                          29.88%
                                                                                                                              ======
</TABLE>


<TABLE>
<CAPTION>
10 YEARS:
<S>                                                           <C>                 <C>             <C>                  <C>
INITIAL  INVESTMENT  ON                                       31-Dec-87                                                    $1,000.00
DIVIDED  BY FEE ADJUSTED  NET  ASSET  VALUE  ON                                    31-Dec-87                              10.3928932
                                                                                                                          ----------
EQUALS ORIGINAL UNITS PURCHASED                                                                                           96.2195975
PLUS UNITS ACQUIRED THROUGH DIVIDEND REINVESTMENT                                                                        161.7208601
LESS UNITS USED TO PAY FOR  POLICY MAINTENANCE CHARGES                                                                   -31.0833401
                                                                                                                          ----------
EQUALS UNITS HELD AT END OF 10 YEARS  ON                                           31-Dec-97                             226.8571175

MULTIPLIED BY FEE ADJUSTED NET ASSET VALUE  ON                                                     31-Dec-97              9.76649331
                                                                                                                          ----------
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT
BEFORE WITHDRAWAL CHARGE ON                                                        31-Dec-97                               $2,215.60

LESS WITHDRAWAL CHARGE @                                                            0.ON% 90% (8% MAX ON PURCHASES)             0.00
                                                                                                                                ----
EQUALS ENDING REDEEMABLE VALUE OF $1,000 INVESTMENT (ERV)                                                                  $2,215.60

DIVIDED BY ORIGINAL $1,000 INVESTMENT (P)                                                                                     2.2156

SUBTRACT 1.0                                                                                                                  1.2156

EXPRESSED AS A PERCENTAGE EQUALS THE TOTAL RETURN FOR THE PERIOD (T)                                                         121.56%
                                                                                                                             =======
</TABLE>






<TABLE>
<CAPTION>
MERRILL LYNCH HIGH CURRENT INCOME FUND


AVERAGE ANNUAL TOTAL RETURN  (SEC STANDARDIZED RETURN):


                            P  [  1 +  T ]**n     =   ERV

                       where:               T = average annual total return      
                                            P = initial $1,000 investment        
                                            n = number of years                  
                                           ** =  to the power of
                                          ERV =  ending value of $1,000 investment




                       ONE YEAR AVERAGE                          FIVE YEAR AVERAGE                    TEN YEAR AVERAGE
                       ANNUAL TOTAL RETURN                       ANNUAL TOTAL RETURN                  ANNUAL TOTAL RETURN

                 <S>                                   <C>                                      <C>
                 $1,000 (1 + T)**1  = $983.47          $1,000 (1 + T)**5  = $1,298.81           $1,000 (1 + T)**10   =  $2,215.60
                                  T =  -1.65%                           T =     5.37%                              T =      8.28%
                                        ====                                    ====                                        ==== 
</TABLE>

CAMERON ENTERPRISES, a limited partnership, owns 100% of CELP Ltd. Agency, Inc.
and 92.71% of American Fidelity Corp.

AMERICAN FIDELITY CORP. owns 98.7% of the following:

1.  Market Place Realty Corporation
2.  Security General Life Insurance Company
3.  Cimarron Investment Company, Inc.
4.  American Fidelity Assurance Company
5.  Concourse C, Inc.
6.  American Fidelity International Holdings, Inc.
7.  American Fidelity Property Company

CELP Limited Agency,  Inc. owns 91.5% of North American  Insurance Agency,  Inc.
and 100% of National Insurance Marketers Agency, Incorporated

AMERICAN  FIDELITY  CORPORATION  owns 98.7% of  American  Mortgage &  Investment
Company which owns 100% of Holliday Mortgage Corporation.

AMERICAN FIDELITY CORPORATION owns 16.67% of Shade Works, LLC.

NORTH AMERICAN INSURANCE AGENCY, INC. owns 33.33% of Shade Works,
LLC, 95.4% of Agar Insurance Agency, Incorporated and 100% of the following:



1.  North American Insurance Agency of Colorado, Inc.
2.  N.A.I.A. of Louisiana, Inc.
3.  North American Insurance Agency of New Mexico, Inc.
4.  North American Insurance Agency of Tulsa, Inc.
5.  North American Limited Agency, Inc.
6.  N.A.I.A. Insurance Agency, Inc.

AMERICAN FIDELITY ASSURANCE CO. owns 100% of the following:

1.  AF Apartments, Inc.
2.  American Fidelity Securities, Inc.
3.  American Fidelity Limited Agency, Inc.
4.  Apple Creek Apartments, Inc.

AMERICAN FIDELITY ASSURANCE COMPANY owns 75% of Balliet's, L.L.C.

AMERICAN FIDELITY Limited owns 100% of American Fidelity General Agency, 
Inc.

AMERICAN FIDELITY PROPERTY COMPANY owns 100% of Home Rentals, Inc.

AMERICAN  FIDELITY  INTERNATIONAL  HOLDINGS,  INC. owns 100% of American
Fidelity Offshore Investments, Limited and 33% of American Fidelity Care, LLC.

AMERICAN FIDELITY OFFSHORE INVESTMENTS, LIMITED owns 99% of American Fidelity
(Cypress), Limited which owns 34% of Soyuznik Insurance Company; 93% of 
American Fidelity (China) Ltd.; 33.33% of Covenant Underwriters (Bermuda) Ltd.
and 51.3% of Mari El Development Corporation Limited.


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