GENERAL AMERICAN LIFE INSURANCE CO SEPARATE ACCOUNT ELEVEN
485BPOS, 1998-04-30
Previous: GENERAL AMERICAN LIFE INSURANCE CO SEPARATE ACCOUNT ELEVEN, 485BPOS, 1998-04-30
Next: SAFECO SEPARATE ACCOUNT SL, 485BPOS, 1998-04-30



<PAGE> 1


   
    As filed with the Securities and Exchange Commission on April 30, 1998.
    

                                                      Registration No. 33-84104
                                                                       811-4901


                   SECURITIES AND EXCHANGE COMMISSION
                         Washington, D.C.  20549

   
                     POST-EFFECTIVE AMENDMENT NO. 4
                                   TO
                                FORM S-6
    

                FOR REGISTRATION UNDER THE SECURITIES ACT
                OF 1933 OF SECURITIES OF UNIT INVESTMENT
                    TRUSTS REGISTERED ON FORM N-8B-2

                GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                       (Exact Name of Registrant)

                 GENERAL AMERICAN LIFE INSURANCE COMPANY
                           (Name of Depositor)
                            700 Market Street
                          St. Louis, MO  63101
      (Complete Address of Depositor's Principal Executive Offices)


                     Christopher A. Martin, Esquire
                 General American Life Insurance Company
                            700 Market Street
                          St. Louis, MO  63101
           (Name and Address of Agent for Service of Process)

                                Copy to:

                        Stephen E. Roth, Esquire
                      Sutherland, Asbill & Brennan
                      1275 Pennsylvania Ave., N.W.
                      Washington, D.C.  20004-2404

It is proposed that this filing will become effective (check appropriate box)


   
                immediately upon filing pursuant to paragraph (b)
          X     on May 1, 1998 to paragraph (b)
                60 days after filing pursuant to paragraph (a)(i)
                on (   ) pursuant to paragraph (a)(1) of Rule 485
                this post-effective amendment designates a new
                effective date for a previously filed
                post-effective amendment.


<PAGE> 2

Pursuant to Rule 24f-2 under the Investment Company Act of 1940, Registrant
has registered an indefinite amount of securities under the Securities Act of
1933.  The notice required by such Rule for the Registrant's most recent
fiscal year was filed on March 13, 1998.
    



<PAGE> 3


                  RECONCILIATION AND TIE BETWEEN ITEMS
                    IN FORM N-8B-2 AND THE PROSPECTUS

      Item No. of
      Form N-8B-2                Caption in Prospectus

       1.               Cover Page
       2.               Cover Page
       3.               Not Applicable
       4.               Distribution of the Policies
       5.               The Company and the Separate Account
       6.               The Separate Account
       7.               Not Required
       8.               Not Required
       9.               Legal Proceedings
      10.               Summary; General American Capital
                         Company, Variable Insurance Products
                         Fund, Variable Insurance Products Fund
                         II, Van Eck Investment Trust; Charges
                         and Deductions; Policy Benefits; Policy
                         Rights; Voting Rights; General Matters
      11.               Summary; General American Capital
                         Company, Variable Insurance Products
                         Fund, Variable Insurance Products Fund
                         II, Van Eck Investment Trust
      12.               Summary; General American Capital
                         Company, Variable Insurance Products
                         Fund, Variable Insurance Products Fund
                         II, Van Eck Investment Trust
      13.               Summary; Charges and Deductions; General
                         American Capital Company, Variable
                         Insurance Products Fund, Variable
                         Insurance Products Fund II, Van Eck
                         Investment Trust
      14.               Summary; Payment and Allocation of
                         Premium
      15.               Payment and Allocation of Premium
      16.               Payment and Allocation of Premium;
                         General American Capital Company,
                         Variable Insurance Products Fund,
                         Variable Insurance Products Fund II,
                         Van Eck Investment Trust
      17.               Summary; Charges and Deductions; Policy
                         Rights; General American Capital
                         Company, Variable Insurance Products
                         Fund, Variable Insurance Products Fund
                         II, Van Eck Investment Trust
      18.               General American Capital Company,
                         Variable Insurance Products Fund,
                         Variable Insurance Products Fund II,
                         Van Eck Investment Trust; Payment and
                         Allocation of Premium


                                    -i-
<PAGE> 4

      19.               General Matters; Voting Rights
      20.               Not Applicable
      21.               Policy Rights; General Matters
      22.               Not Applicable
      23.               Safekeeping of the Separate Account's
                         Assets
      24.               General Matters
      25.               The Company and the Separate Account
      26.               Not Applicable
      27.               The Company and the Separate Account
      28.               Management of the Company
      29.               The Company and the Separate Account
      30.               Not Applicable
      31.               Not Applicable
      32.               Not Applicable
      33.               Not Applicable
      34.               Not Applicable
      35.               The Company and the Separate Account
      36.               Not Required
      37.               Not Applicable
      38.               Summary; Distribution of the Policies
      39.               Summary; Distribution of the Policies
      40.               Not Applicable
      41.               The Company and the Separate Account;
                         Distribution of the Policies
      42.               Not Applicable
      43.               Not Applicable
      44.               Payment and Allocation of Premium
      45.               Not Applicable
      46.               Policy Rights
      47.               General American Capital Company,
                         Variable Insurance Products Fund,
                         Variable Insurance Products Fund II,
                         Van Eck Investment Trust
      48.               Not Applicable
      49.               Not Applicable
      50.               The Separate Account
      51.               Cover Page; Summary; Charges and
                         Deductions; Policy Rights; Policy
                         Benefits; Payment and Allocation of
                         Premium
      52.               General American Capital Company,
                         Variable Insurance Products Fund,
                         Variable Insurance Products Fund II,
                         Van Eck Investment Trust
      53.               Federal Tax Matters
      54.               Not Applicable
      55.               Not Applicable
      56.               Not Required
      57.               Not Required
      58.               Not Required
      59.               Not Required


                                    -ii-
<PAGE> 5
                FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE POLICY
                                   ISSUED BY
                    GENERAL AMERICAN LIFE INSURANCE COMPANY
   
     700 Market Street      St. Louis, Missouri 63101      (314) 231-1700

This Prospectus describes an individual flexible premium variable life
insurance Policy ("the Policy") offered by General American Life Insurance
Company ("General American" or "the Company").  The Policy is designed to
provide lifetime insurance protection and at the same time provide maximum
flexibility to vary premium payments and change the level of death benefits
payable under the Policy.  This flexibility allows an Owner to provide for
changing insurance needs under a single insurance policy.  An Owner also has
the opportunity to allocate Net Premiums among several investment portfolios
with different investment objectives.

The Policy provides for: (1) a Cash Surrender Value that can be obtained by
surrendering the Policy; (2) Policy Loans; and (3) a death benefit payable at
the Insured's death.  As long as a Policy remains in force, the death benefit
will not be less than the current Face Amount of the Policy.  A Policy will
remain in force so long as its Cash Surrender Value is sufficient to pay
certain monthly charges imposed in connection with the Policy.

After the end of the "Right to Examine Policy" period, Net Premiums may be
allocated to one or more of the Divisions of General American Separate
Account Eleven ("the Separate Account") or, in certain contracts, to General
American's General Account.  If Net Premiums are allocated to the Separate
Account, the amount of the Cash Value will vary to reflect the investment
performance of the investment Divisions selected by the Owner, the Policy may
lapse, and, depending on the death benefit option elected, the  amount of the
death benefit above the minimum may also vary with that investment
performance.  The Owner bears the entire investment risk for all amounts
allocated to the Separate Account; there is no minimum guaranteed Cash Value.

Divisions of the Separate Account invest in corresponding Funds from one of
four open-end, diversified management investment companies:  (1) General
American Capital Company, (2) Russell Insurance funds, (3) Variable Insurance
Products Fund, (4) Variable Insurance Products Fund II, and (5) Van Eck
Worldwide Insurance Trust.  Funds offered from General American Capital
Company include the S & P 500 Index Fund, the Money Market Fund, the Bond
Index Fund, the Managed Equity Fund, the Asset Allocation Fund, the
International Index Fund, the Mid-Cap Equity Fund, and the Small-Cap Equity
Fund.  Funds offered from Russell Insurance Funds include the Multi-Style
Equity Fund, the Aggressive Equity Fund, the Non-U.S. Fund, and the Core Bond
Fund.  Funds offered from Variable Insurance Products Fund include the High
Income Portfolio, the Equity-Income Portfolio, the Growth Portfolio, and the
Overseas Portfolio.  The Fund offered from Variable Insurance Products Fund
II is the Asset Manager Portfolio.  The Fund offered from Van Eck Worldwide
Insurance Trust is the Worldwide Hard Assets Fund.

A full description of the Funds, including the investment policies,
restrictions, risks, and charges, is contained in the prospectus of each
respective Fund.

It may not be advantageous to purchase a Policy as a replacement for another
type of life insurance or as a means to obtain additional insurance
protection if the purchaser already owns another flexible premium variable
life insurance policy.

This Prospectus Must Be Accompanied By Current Prospectuses for General
American Capital Company, Russell Insurance Funds, Variable Insurance
Products Fund, Variable Insurance Products Fund II, and Van Eck Worldwide
Insurance Trust
    
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.
   
Please read this prospectus carefully and retain it for future reference.
The date of this prospectus is May 1, 1998.  The Policy is not available in
all states.

THIS PROSPECTUS DOES NOT CONSTITUTE AN OFFERING IN ANY JURISDICTION IN WHICH
SUCH OFFERING MAY NOT BE LAWFULLY MADE.  NO DEALER, SALESMAN, OR OTHER PERSON
IS AUTHORIZED TO GIVE ANY INFORMATION OR MAKE ANY REPRESENTATIONS IN
CONNECTION WITH THIS OFFERING OTHER THAN THOSE CONTAINED IN THIS PROSPECTUS,
AND, IF GIVEN OR MADE, SUCH OTHER INFORMATION OR REPRESENTATIONS MUST NOT BE
RELIED UPON.


<PAGE> 6

<TABLE>
                                                    TABLE OF CONTENTS

<S>                                                                                                       <C>
DEFINITIONS                                                                                                1
SUMMARY                                                                                                    2
THE COMPANY AND THE SEPARATE ACCOUNT                                                                       6
      The Company
      The Separate Account
      General American Capital Company
      Russell Insurance Funds
      Variable Insurance Products Fund
      Variable Insurance Products Fund II
      Van Eck Worldwide Insurance Trust
ADDITION, DELETION, OR SUBSTITUTION OF INVESTMENTS                                                        10
POLICY BENEFITS                                                                                           10
      Death Benefit
      Cash Value
POLICY RIGHTS                                                                                             15
      Loans
      Surrender and Partial Withdrawals
      Transfers
      Portfolio Rebalancing
      Dollar Cost Averaging
      Right to Examine Policy
      Conversion Privilege
PAYMENT AND ALLOCATION OF PREMIUMS                                                                        44
      Issuance of a Policy
      Premiums
      Allocation of Net Premiums and Cash Value
      Policy Lapse and Reinstatement
CHARGES AND DEDUCTIONS                                                                                    23
      Premium Tax Charges
      Monthly Deduction
      Contingent Deferred Sales Charge
      Separate Account Charges
DIVIDENDS                                                                                                 30
THE GENERAL ACCOUNT                                                                                       31
      General Description
      The Policy
      General Account Benefits
      General Account Cash Value
      Transfers, Surrenders, Partial Withdrawals, and Policy Loans
GENERAL MATTERS                                                                                           32
      Postponement of Payments from the Separate Account
      The Contract
      Control of Policy
      Beneficiary
      Change of Owner or Beneficiary
      Policy Changes
      Conformity with Statutes
      Claims of Creditors
      Incontestability
      Assignment
      Suicide
      Misstatement of Age or Sex and Corrections
      Additional Insurance Benefits


<PAGE> 7

      Records and Reports
DISTRIBUTION OF THE POLICIES                                                                              35
FEDERAL TAX MATTERS                                                                                       35
      Introduction
      Tax Status of the Policy
UNISEX REQUIREMENTS UNDER MONTANA LAW                                                                     39
SAFEKEEPING OF THE SEPARATE ACCOUNT'S ASSETS                                                              39
VOTING RIGHTS                                                                                             39
STATE REGULATION OF THE COMPANY                                                                           39
MANAGEMENT OF THE COMPANY                                                                                 41
LEGAL MATTERS                                                                                             44
LEGAL PROCEEDINGS                                                                                         44
EXPERTS                                                                                                   44
ADDITIONAL INFORMATION                                                                                    44
FINANCIAL STATEMENTS                                                                                      44
APPENDIX A                                                                                                45
      Illustrations of Death Benefits and Cash Values
APPENDIX B                                                                                                56
      Target Premium Factors per Thousand of Face Amount
</TABLE>


<PAGE> 8

                                  DEFINITIONS

Attained Age -- The Issue Age of the Insured plus the number of completed
Policy Years.

Beneficiary -- The person(s) named in the application or by later designation
to receive Policy proceeds in the event of the Insured's death.  A
Beneficiary may be changed as set forth in the Policy and in this Prospectus.

Cash Value -- The total amount that a Policy provides for investment at any
time.  It is equal to the total of the amounts credited to the Owner in the
Separate Account, in the Loan Account, and in certain contracts, the General
Account.

Cash Surrender Value -- The Cash Value of a Policy on the date of surrender,
less any Indebtedness, and less any surrender charges.

Division -- A subaccount of the Separate Account.  Each Division invests
exclusively in the shares of a corresponding Fund of General American Capital
Company, Russell Insurance Funds, Variable Insurance Products Fund, Variable
Insurance Products Fund II, or Van Eck Worldwide Insurance Trust.

Effective Date -- The date as of which insurance coverage begins under a
policy.

Face Amount -- The minimum death benefit under the Policy so long as the
Policy remains in force.

Fund -- A separate investment portfolio of either General American Capital
Company, Russell Insurance Funds, Variable Insurance Products Fund, Variable
Insurance Products Fund II, or Van Eck Worldwide Insurance Trust.  Although
sometimes referred to elsewhere as "Portfolios," they are referred to herein
as "Funds," except where "Portfolio" is part of their name.

General Account -- The assets of the Company other than those allocated to
the Separate Account or any other separate account.  The Loan Account is part
of the General Account.

Home Office -- The service office of General American Life Insurance Company,
the mailing address of which is P.O. Box 14490, St. Louis, Missouri 63178.

Indebtedness -- The sum of all unpaid Policy Loans and accrued interest on
loans.

Initial Premium -- The minimum initial premium required to be paid for the
Policy to become effective.

Insured -- The person whose life is insured under the Policy.

Investment Start Date -- The date the Initial Premium is applied to the
General Account and/or the Divisions of the Separate Account.  This date is
the later of the Issue Date or the date the Initial Premium is received at
General American's Home Office.

Issue Age -- The Insured's age at his or her nearest birthday as of the date
the Policy is issued.

Issue Date -- The date from which Policy Anniversaries, Policy Years, and
Policy Months are measured.

Loan Account -- The account of the Company to which amounts securing Policy
Loans are allocated.  The Loan Account is part of General American's General
Account.

Loan Subaccount -- A Loan Subaccount exists for the General Account and for
each Division of the Separate Account.  Any Cash Value transferred to the
Loan Account will be allocated to the appropriate Loan Subaccount to reflect
the origin of the Cash Value.  At any point in time, the Loan Account will
equal the sum of all the Loan Subaccounts.

Monthly Anniversary -- The same date in each succeeding month as the Issue
Date, except that whenever the Monthly Anniversary falls on a date other than
a Valuation Date, the Monthly Anniversary will be deemed the next Valuation
Date.  If any Monthly Anniversary would be the 29th, 30th, or 31st day of a
month that does not have that number of days, then the Monthly Anniversary
will be the last day of that month.

Net Premium -- The premium less the premium tax charges (consisting of a
state premium tax charge and a charge to cover Federal income tax  costs
attributable to premiums).

Owner -- The Owner of a Policy, as designated in the application or as
subsequently changed.

Policy -- The flexible premium variable life insurance Policy offered by the
Company and described in this Prospectus.

                                    1
<PAGE> 9

Policy Anniversary -- The same date each year as the Issue Date.

Policy Month -- A month beginning on the Monthly Anniversary.

Policy Year -- A period beginning on a Policy Anniversary and ending on the
day immediately preceding the next Policy Anniversary.

Portfolio -- see Fund.

SEC -- The United States Securities and Exchange Commission.

Separate Account -- General American Separate Account Eleven, a separate
investment account established by the Company to receive and invest the Net
Premiums paid under the Policy, and certain other variable life policies, and
allocated by the Owner to provide variable benefits.

Target Premium -- The amount of premiums paid that is used to determine the
amount of the Contingent Deferred Sales Charge.

Valuation Date -- Each day that the New York Stock Exchange is open for
trading and the Company is open for business.  The Company is not open for
business on the day after Thanksgiving.

Valuation Period -- The period between two successive Valuation Dates,
commencing at 4:00 p.m. (Eastern Standard Time) on a Valuation Date and
ending 4:00 p.m. on the next succeeding Valuation Date.

                                    SUMMARY

The following summary of Prospectus information should be read in conjunction
with the detailed information appearing elsewhere in this Prospectus.  Unless
otherwise indicated, the description of the Policies contained in this
Prospectus assumes that a Policy is in force and that there is no outstanding
Indebtedness.

The Policy.  Under the flexible premium variable life insurance Policy
described in this Prospectus, the Owner may, subject to certain limitations,
make premium payments in any amount and at any frequency.  The Policy is a
life insurance contract with death benefits, Cash Value, surrender rights,
Policy Loan privileges, and other features traditionally associated with life
insurance.  It is a "flexible premium" Policy because, unlike traditional
insurance policies, there is no fixed schedule for premium payments.
Although the Owner may establish a schedule of premium payments ("planned
premium payments"), failure to make the planned premium payments will not
necessarily cause a Policy to lapse, nor will making the planned premium
payments guarantee that a Policy will remain in force. Thus, an Owner may,
but is not required to, pay additional premiums.  This flexibility permits an
Owner to provide for changing insurance needs within a single insurance
policy.

The Policy is a "variable" Policy because, unlike the fixed benefits under an
ordinary life insurance contract, to the extent that Net Premiums are
allocated to the Separate Account, the Cash Value and, under certain
circumstances, the death benefit under a Policy may increase or decrease
depending upon the investment performance of the Divisions of the Separate
Account to which the Owner has allocated Net Premium payments.  However, so
long as a Policy's Cash Surrender Value continues to be sufficient to pay the
monthly deduction, an Owner is guaranteed a minimum death benefit equal to
the Face Amount of his or her Policy, less any outstanding Indebtedness.

A Policy will lapse (and terminate without value) when the Cash Surrender
Value is insufficient to pay the next monthly deduction and a grace period of
62 days expires without an adequate payment being made by the Owner (See
Payment and Allocation of Premiums--Policy Lapse and Reinstatement).

The Separate Account.  After the end of the "Right to Examine Policy" period,
the Owner may allocate the Net Premiums to the Separate Account and, if it is
available, to the General Account.  Amounts allocated to the Separate Account
are further allocated to one or more Divisions.  Assets of each Division are
invested at net asset value in shares of a corresponding Fund.  (See The
Company and the Separate Account.)  An Owner may change future allocations of
Net Premiums at any time.

The option offered in connection with the Policies to allocate Net Premiums
or to transfer Cash Value to the General Account may not be made available,
at the Company's discretion, under all Policies.  Further, the option may be
limited with respect to some Policies.  The Company may, from time to time,
adjust the extent to which future premiums may be allocated to the General
Account in regard to any or all outstanding Policies.  Such adjustments may
not be uniform as to all Policies.

Until the end of the "Right to Examine Policy" period (see Right to Examine
Policy), all Net Premiums

                                    2
<PAGE> 10

automatically will be allocated to the Division that invests in the Money
Market Fund.  (See Payment and Allocation of Premiums--Allocation of Net
Premiums and Cash Value.)

To the extent Net Premiums are allocated to the Divisions of the Separate
Account, the Cash Value will, and the death benefit may, vary with the
investment performance of the chosen Division.  To the extent Net Premiums
are allocated to the General Account, the Cash Value will accrue interest at
a guaranteed minimum rate.  (See The General Account.)  Thus, depending upon
the allocation of Net Premiums, investment risk over the life of a Policy may
be borne by the Owner, by the Company, or by both.

Subject to certain restrictions, an Owner may transfer Cash Value among the
Divisions of the Separate Account or, if available, between the Separate
Account and the General Account.  Currently, no charge is assessed for
transfers.  The Company reserves the right to revoke or modify the transfer
privilege.  (See Policy Rights--Transfers.)

Charges and Deductions.  A premium tax charge will be deducted from each
premium payment prior to allocation. The premium tax charge consists of a
charge to cover state premium taxes and a charge to cover the Company's
Federal income tax costs attributable to the amount of premiums received.
The charge to cover state premium taxes is 2.10%, and the charge to cover the
Company's Federal income tax costs attributable to the amount of premiums
received is 1.25%. The amount of these charges is subject to increase under
certain circumstances.  (See Charges and Deductions--Premium Tax Charges.)

A Contingent Deferred Sales Charge to compensate for sales expenses may be
assessed against the Cash Value under a Policy upon a surrender, a partial
withdrawal, a lapse, or a decrease in Face Amount.

For a period of up to 15 years after the Issue Date or the effective date of
a Face Amount increase, the Company will impose a Contingent Deferred Sales
Charge ("CDSC") upon surrender, lapse, or a requested decrease in Face
Amount. The Company will also impose the CDSC upon a partial withdrawal that
results in a decrease in Face Amount.  The amount of the CDSC will depend
upon a number of factors, including the type of event (surrender, lapse, or
decrease in Face Amount), the amount of premium payments made under the
Policy prior to the event, and the number of Policy Years having elapsed
since the Policy was issued or the Face Amount was increased, as applicable.

A separate CDSC applies to the initial Face Amount and to each increase in
Face Amount and is deducted whenever (and to the extent that) a surrender,
lapse, or Face Amount decrease affects the applicable increment of Face
Amount.  The length of time over which a CDSC will apply to any increment of
Face Amount will depend upon the Attained Age of the Insured on the Issue
Date or the effective date of the increase, as applicable, and the Insured's
sex and risk class.

The CDSC will equal the CDSC grading percentage multiplied by the sum of (1)
and (2) where:

(1) is 40% of the lesser of the premium payments made or the Target Premium
for the Policy, excluding any riders, and

(2) is the Excess Premium Surrender Charge Factor multiplied by premium
payments made in excess of the Target Premium for the Policy, excluding any
riders.

With regard to a Face Amount increase:

(1) is 40% of the lesser of the premium payments attributable to the increase
or the Target Premium for the increase, and

(2) is the Excess Premium Surrender Charge Factor multiplied by premium
payments attributable to the increase in excess of the Target Premium for the
increase.

The CDSC grading percentages and the Excess Premium Surrender Charge Factors
are described elsewhere in this Prospectus.  The Excess Premium Surrender
Charge Factors vary with the Attained Age, sex, and risk class of the
Insured.  In addition, the CDSC is limited to amounts less than the foregoing
during the first two Policy Years or the first two Policy Years following an
increase in Face Amount, as applicable.  (See  Policy Rights--Surrender and
Partial Withdrawals, Policy Benefits--Death Benefit, and Charges and
Deductions--Contingent Deferred Sales Charge.)  Reductions in the Contingent
Deferred Sales Charge are available in some situations.  (See Reduction of
Charges.)

On each Monthly Anniversary, the Cash Value will be reduced by the monthly
deduction consisting of:

(1) a monthly administrative charge of $13.00 ($156.00 per year) during the
first twelve Policy

                                    3
<PAGE> 11

Months, and $6.00 per month ($72.00 per year) thereafter, to compensate the
Company for the continuing administrative costs of the Policy;

(2) a Selection and Issue Expense Charge of $.16 per Policy Month for each
$1,000 of Face Amount in the first Policy Year and $.01 per Policy Month for
each $1000 of Face Amount in subsequent Policy  Years (see Charges and
Deductions--Monthly Deduction);

(3) a monthly charge for the cost of insurance (see Charges and
Deductions--Monthly Deduction); and

(4) a charge for the cost of any additional benefits provided by rider.  A
daily charge of .002455% (an effective annual rate of .90%) of the net assets
of each Division of the Separate Account will be imposed for the Company's
assumption of certain mortality and expense risks incurred in connection with
the Policies. (See Charges and Deductions--Separate Account Charges.)

The Company may make a charge for any taxes or economic burden resulting from
the application of the tax laws that it determines to be properly
attributable to the Separate Account or to the Policy.  (See Federal Tax
Matters.)

The operating expenses of the Separate Account are paid by General American.
Investment advisory fees and other operating expenses of the Funds are paid
by the Funds and are reflected in the value of the assets of the
corresponding Division of the Separate Account.  For a description of these
charges, see Charges and Deductions--Separate Account Charges.

Currently, there are no transaction charges to cover the administrative costs
of processing partial withdrawals or transfers of Cash Value between
Divisions of the Separate Account.  In contracts with the General Account
option, there are no transaction charges to cover the administrative costs of
processing transfers of Cash Value between the Separate and General Accounts.
However, the Company reserves the right to impose such charges in the future.
In addition, transfers and withdrawals are subject to restrictions relative
to amount and frequency. (See Payment and Allocation of Premiums--Allocation
of Net Premiums and Cash Value, Policy Rights--Surrender and Partial
Withdrawals, and The General Account.)

Premiums.  An Owner has considerable flexibility concerning the amount and
frequency of premium payments.  A Policy will not become effective until the
Owner has paid an Initial Premium equal to one-twelfth (1/12) of the "Initial
Annual Premium" for the Policy. This amount will be different for each
Policy.  Thereafter, an Owner may, subject to certain restrictions, make
premium payments in any amount and at any frequency.  The Owner may also
determine a planned premium payment schedule.  The schedule would provide for
a premium payment of a level amount at a fixed interval over a specified
period of time.  An Owner need not, however, adhere to the planned premium
payment schedule. For policies issued as a result of a term conversion from
certain General American term policies, the Company requires the Owner to pay
an Initial Premium, which combined with conversion credits given, if any,
will equal one full "Initial Annual Premium" for the Policy.  (See Payment
and Allocation of Premiums.)

A Policy will lapse only when the Cash Surrender Value is insufficient to pay
the monthly deduction (See Charges and Deductions--Monthly Deduction) and a
grace period expires without a sufficient payment by the Owner.  (See Payment
and Allocation of Premiums--Policy Lapse and Reinstatement.)

Death Benefit.  A death benefit is payable to the named Beneficiary when the
Insured under a Policy dies.  Three death benefit options are available.
Under Death Benefit Option A, the death benefit is the Face Amount of the
Policy or, if greater, the applicable percentage of Cash Value.  Under Death
Benefit Option B, the death benefit is the Face Amount of the Policy plus the
Cash Value or, if greater, the applicable percentage of Cash Value.  Under
the Death Benefit Option C, the death benefit is the Face Amount of the
Policy or, if greater, the Cash Value multiplied by the Attained Age factor.
So long as the Policy remains in force, the minimum death benefit under any
death benefit option will be at least the current Face Amount.  The death
benefit will be increased by any unpaid dividends determined prior to the
Insured's death (see Dividends) and by the amount of the cost of insurance
for the portion of the month from the date of death to the end of the month,
and reduced by any outstanding Indebtedness.  The death benefit will be paid
according to settlement options available at the time of death.  (See Policy
Benefits--Death Benefit.)

The minimum Face Amount at issue is $50,000 under the Company's current
rules.  Subject to certain restrictions, the Owner may change the Face Amount
and the death benefit option.  In certain cases evidence of insurability may
be required.  (See Change in Death Benefit Option and Change In Face Amount
and Additional Coverage from Riders.)

                                    4
<PAGE> 12

Additional insurance benefits offered under the Policy include a waiver of
specified premium rider, a waiver of monthly deduction rider, a children's
life insurance rider, an additional insured family term rider, a guaranteed
option to increase the Face Amount rider, an accidental death benefit rider,
a guaranteed survivor purchase option rider, a supplemental coverage term
rider, and an increasing benefit rider.  (See General Matters--Additional
Insurance Benefits.)  The cost of these additional insurance benefits will be
deducted from the Cash Value as part of the monthly deduction.  (See Charges
and Deductions--Monthly Deduction.)

Cash Value.  The Cash Value of the policy equal to the total of the Policy's
Cash Value in the Separate Account, the Loan Account (securing Policy
Loans), and, in certain contracts, the General Account.  A Policy's Cash
Value will reflect the amount and frequency of Net Premium payments, the
investment performance of any selected Divisions of the Separate Account, any
Policy Loans, any partial withdrawals, and the charges imposed in connection
with the Policy.  (See Policy Benefits--Cash Value.)  There is no minimum
guaranteed Cash Value.

Policy Loans.  After the first Policy Anniversary, an Owner may borrow
against the Cash Value of a Policy.  The maximum amount that may be borrowed
under a Policy ("the Loan Value") is 90% of the Cash Value of the Policy on
the date the loan request is received, less interest to the next Policy
Anniversary, less any outstanding Indebtedness, less any surrender charges,
and less monthly deductions to the next Policy Anniversary.  Loan interest is
payable on each Policy Anniversary, and all outstanding Indebtedness will be
deducted from proceeds payable at the Insured's death, upon the exercise of a
settlement option, or upon surrender.

A Policy Loan will be allocated among the General Account (if available) and
the various Divisions of the Separate Account.  When a loan is allocated from
the Division(s) of the Separate Account, a portion of the Policy's Cash Value
in the Division(s) of the Separate Account sufficient to secure the loan will
be transferred to the Loan Account as security for the loan.  Therefore, a
loan may have impact on the Policy's Cash Value even if it is repaid.  A
Policy Loan may be repaid in whole or in part at any time while the Policy is
in force.  (See Policy Rights--Loans.)  Loans taken from, or secured by, a
Policy may have Federal income tax consequences.  (See Federal Tax Matters.)

Surrender and Partial Withdrawals.  At any time that a Policy is in force, an
Owner may elect to surrender the Policy and receive its Cash Surrender Value
plus the value of any unpaid dividends determined prior to the surrender.
After the first year, an Owner may also request a partial withdrawal of the
Cash Surrender Value.  When the death benefit is not based on an applicable
percentage of the Cash Value, a partial withdrawal reduces the death benefit
payable under the Policy by an amount equal to the reduction in the Policy's
Cash Value.  A surrender or a partial withdrawal may have Federal income tax
consequences.  (See Federal Tax Matters.)

Right to Examine Policy.  The Owner has a limited right to return a Policy
for cancellation within 20 days after receiving it (30 days if the Owner is a
resident of California and is age 60 or older), within 45 days after the
application is signed, or within 10 days after the Company mails a notice of
this cancellation right, whichever is latest.  If a Policy is canceled within
this time period, a refund will be paid which will equal all premiums paid
under the Policy, except in Kansas.  The Owner also has a similar right to
cancel a requested increase in Face Amount.  Upon cancellation of an
increase, the additional charges deducted in connection with the increase
will be added to the Cash Value.  (See Policy Rights--Right to Examine
Policy.)

Illustrations of Death Benefits and Cash Surrender Values.  Illustrations on
pages A-2 to A-19 in Appendix A show how death benefits and Cash Surrender
Values may vary based on certain rate of return assumptions and how these
benefits compare with amounts which would accumulate if premiums were
invested to earn interest at 5% compounded annually.  If a Policy is
surrendered in the early Policy Years, the Cash Surrender Value payable will
be low as compared to premiums accumulated at interest, and consequently the
insurance protection provided prior to surrender will be costly.  You may
make a written request for a projection of illustrated future Cash Values and
death benefits for a nominal fee not to exceed $25.00.

Tax Consequences of the Policy.  If a Policy is issued on the basis of a
standard premium class or on a guaranteed or simplified issue basis, while
limited guidance exists, the Company believes that the Policy should qualify
as a life insurance contract for Federal income tax purposes.  However, if a
Policy is issued on a substandard basis, it is unclear whether or not such a
Policy would qualify as a life insurance contract for Federal income tax
purposes.  Assuming that the Policy qualifies as a life insurance contract
for Federal income tax purposes, the Company

                                    5
<PAGE> 13

believes the Cash Value of the Policy should be subject to the same Federal
income tax treatment as the Cash Value of a conventional fixed-benefit
contract.  If so, the Owner is not considered to be in constructive receipt
of the Cash Value under the Policy until there is a distribution.  A change
of Owners, a surrender, a partial withdrawal, a lapse with outstanding
Indebtedness, or an exchange may have tax consequences, such as making the
Policy a modified endowment contract, depending on the particular
circumstances.  (See Federal Tax Matters.)

A Policy may be treated as a "modified endowment contract" depending upon the
amount of premiums paid in relation to the death benefit.  If the Policy is a
modified endowment contract, then all pre-death distributions, including
Policy Loans and due but unpaid loan interest, will be treated first as a
distribution of taxable income and then as a return of basis or investment in
the contract.  In addition, prior to age 59 1/2 taxable income from such
distributions generally will be subject to a 10% additional tax.  A
prospective Owner should contact a competent tax advisor before purchasing a
Policy to determine the circumstances under which the Policy would be a
modified endowment contract, and before paying any additional premiums or
making any other change to, including an exchange of, a Policy to determine
whether such premium or change would cause the Policy (or the new Policy in
the case of an exchange) to be treated as a modified endowment contract.

If the Policy is not a modified endowment contract, distributions generally
will be treated first as a return of basis or investment in the contract and
then as disbursing taxable income.  Moreover, loans will not be treated as
distributions.  Finally, neither distributions nor loans from a Policy that
is not a modified endowment contract are subject to the 10.0% additional tax.
(See Federal Tax Matters.)

Dividends.  While a Policy is in force, it may share in the divisible surplus
of the Company.  Each year the Company will determine the share of divisible
surplus accruing to a Policy and will distribute the surplus as a dividend.
The Company is not obligated to pay dividends on the Policies.  (See
Dividends.)

This Prospectus describes only those aspects of the Policies that relate to
the Separate Account, except where General Account matters are specifically
mentioned.  For a brief summary of the aspects of the Policies relating to
the General Account, see The General Account.

                     THE COMPANY AND THE SEPARATE ACCOUNT

                                  The Company

General American Life Insurance Company ("General American" or "the Company")
was originally incorporated as a Missouri stock life insurance company in
1933.  In 1936, General American initiated a program to convert to a mutual
life insurance company.  In 1997, General American's policyholders approved a
reorganization of the Company into a mutual holding company structure under
which General American became a stock company wholly owned by GenAmerica
Corporation, an intermediate stock holding company.  GenAmerica is wholly
owned by General American Mutual Life Insurance Company, a mutual holding
company organized under Missouri Law.  The mutual holding company structure
retains mutuality as General American's ultimate parent company is wholly
owned by General American's policyholders.

General American is principally engaged in writing individual and group life
insurance policies and annuity contracts.  As of December 31, 1997, it had
consolidated assets of approximately $24 billion.  It is admitted to do
business in 49 states, the District of Columbia, Puerto Rico, and in 10
Canadian provinces.  The principal offices of General American are at 700
Market Street, St. Louis, Missouri 63101.  The mailing address of General
American's service center ("the Home Office") is P.O. Box 14490, St. Louis,
Missouri 63178.

                             The Separate Account

General American Life Insurance Company Separate Account Eleven ("the
Separate Account") was established by General American as a separate
investment account on January 24, 1985 under Missouri law.  The Separate
Account will receive and invest the Net Premiums paid under this Policy and
allocated to it.  In addition, the Separate Account currently receives and
invests Net Premiums for other classes of flexible premium variable life
insurance policies and might do so for additional classes in the future.

The Separate Account has been registered with the SEC as a unit investment
trust under the Investment Company Act of 1940 ("the 1940 Act") and meets the
definition of a "separate account" under Federal securities laws.
Registration with the SEC does not involve supervision of the management or
investment practices or policies of the Separate Account or General American
by the SEC.

                                    6
<PAGE> 14

The Separate Account currently is divided into eighteen Divisions.  The
Divisions available under the Policy invest in corresponding Funds from one
of five open-end, diversified management investment companies:  (1) General
American Capital Company, (2) Russell Insurance Funds, (3)Variable Insurance
Products Fund, (4) Variable Insurance Products Fund II, and (5) Van Eck
Worldwide Insurance Trust.  Income and both realized and unrealized gains or
losses from the assets of each Division of the Separate Account are credited
to or charged against that Division without regard to income, gains, or
losses from any other Division of the Separate Account or arising out of any
other business General American may conduct.

Although the assets of the Separate Account are the property of General
American, the assets in the Separate Account equal to the reserves and other
liabilities of the Separate Account are not chargeable with liabilities
arising out of any other business which General American may conduct.  The
assets of the Separate Account are available to cover the general liabilities
of General American only to the extent that the Separate Account's assets
exceed its liabilities arising under the Policies.  From time to time, the
Company may transfer to its General Account any assets of the Separate
Account that exceed the reserves and the Policy liabilities of the Separate
Account (which will always be at least equal to the aggregate Policy value
allocated to the Separate Account under the Policies).  Before making any
such transfers, General American will consider any possible adverse impact
the transfer may have on the Separate Account.

                       General American Capital Company

General American Capital Company ("the Capital Company") is an open-end,
diversified management investment company which was incorporated in Maryland
on November 15, 1985, and commenced operations on October 1, 1987.  Only the
Capital Company Funds described in this section of the Prospectus are
currently available as investment choices for this Policy even though
additional Funds may be described in the prospectus for Capital Company.
Shares of Capital Company are currently offered to separate accounts
established by General American Life Insurance Company and affiliates.  The
Capital Company's investment advisor is Conning Asset Management Company
("the Advisor"), an indirect majority-owned subsidiary of General American.
The Advisor selects investments for the Funds.

The investment objectives and policies of each Fund are summarized below:

S & P 500 Index Fund:  The investment objective of this Fund is to provide
investment results that parallel the price and yield performance of
publicly-traded common stocks in the aggregate.  The Fund uses the Standard &
Poor's 500 Composite Stock Price Index ("the S&P Index") as its standard for
performance comparison.  The Fund attempts to duplicate the performance of
the S&P Index and includes dividend income as a component of the Fund's total
return.

Money Market Fund:  The investment objective of this Fund is to provide the
highest level of current income which is consistent with the preservation of
capital and maintenance of liquidity.  The Fund invests primarily in
high-quality, short-term money market instruments.

Bond Index Fund:  The investment objective of this Fund is to provide a rate
of return that reflects the performance of the publicly-traded bond market as
a whole.  The Fund uses the Lehman Brothers Government/Corporate Bond Index
as its standard for performance comparison.

Effective October 1, 1992, a change in the objectives and investment policies
took place relative to what was previously offered as the Intermediate Bond
Fund.  That change was approved by the shareholders of the Fund at the
General American Capital Company annual shareholder meeting on July 22, 1992.
All historical financial information contained within this Prospectus and in
the accompanying financial statements relating to the Intermediate Bond Fund
report on its operations under its objectives.  The successor to the
Intermediate Bond Fund is the Bond Index Fund.

Because the investment objectives of the Bond Index Fund differ from those of
the Intermediate Bond Fund, the historical financial data of the Intermediate
Bond Fund should not be viewed as historical financial data of the Bond Index
Fund.

Managed Equity Fund:  The investment objective of this Fund is long-term
growth of capital, obtained by investing primarily in common stocks.
Securing moderate current income is a secondary objective.

Asset Allocation Fund:  The investment objective of this Fund is a high rate
of long-term total return, composed of capital growth and income payments.
Preservation of capital is the secondary objective and chief limit on
investment risk.  The Fund will invest only in those types of securities that
the other Capital

                                    7
<PAGE> 15

Company Funds may invest in.  The Asset Allocation Fund may be invested in
common stocks, in bonds, in money market instruments, or in a combination
thereof consistent with guidelines established from time to time by Capital
Company's Board of Directors.

International Index Fund:  The investment objective of this Fund is to obtain
investment results that parallel the price and yield performance of
publicly-traded common stocks included in the Morgan Stanley Capital
International ("MSCI") Europe, Australia and Far East Index ("EAFE").

Mid-Cap Equity Fund:  The investment objective of this Fund is capital
appreciation.  It pursues this objective by investing primarily in common
stocks of United States-based, publicly traded companies with medium market
capitalizations falling within the capitalization range of the S&P Mid-Cap
400 at the time of the Fund's investment.

Small-Cap Equity Fund:  The investment objective of this fund is to provide a
rate of return that corresponds to the performance of the common stock of
small companies, while incurring a level of risk that is generally equal to
the risks associated with small company common stock.  The Fund attempts to
duplicate the performance of the smallest 20% of companies, based on
capitalization size, that are based in the United States and listed on the
New York Stock Exchange ("NYSE").

                            Russell Insurance Funds

Russell Insurance Funds ("RIF") is organized as a Massachusetts business
trust under a Master Trust Agreement dated July 11, 1996.  RIF is authorized
to issue an unlimited number of shares evidencing beneficial interests in
different investment Funds, which interests may be offered in one or more
classes.  RIF is a diversified open end management investment company,
commonly known as a "mutual fund."  Frank Russell Company, which is a
consultant to RIF, has been primarily engaged since 1969 in providing asset
management consulting services to large corporate employee benefit funds.
Major components of its consulting services are: (i) quantitative and
qualitative research and evaluation aimed at identifying the most appropriate
investment management firms to invest large pools of assets in accord with
specific investment objectives and styles; and (ii) the development of
strategies for investing assets using "multi-style, multi-manager
diversification."  This is a method for investing large pools of assets by
dividing the assets into segments to be invested using different investment
styles, and selecting money managers for each segment based upon their
expertise in that style of investment.  General management of RIF is provided
by Frank Russell Investment Management Company, a wholly-owned subsidiary of
Frank Russell Company, which furnishes officers and staff required to manage
and administer RIF on a day-to-day basis.

The investment objectives and policies of each Fund are summarized below:

Multi-Style Equity Fund: The investment objective of this Fund is to provide
income and capital growth by investing principally in equity securities.

Aggressive Equity Fund: This Fund seeks to provide capital appreciation by
assuming a higher level of volatility than is ordinarily expected from the
Multi-Style Equity Fund while still investing in equity securities.

Non-U.S. Fund: This Fund's objective is to provide favorable total return and
additional diversification for U.S. investors by investing primarily in
equity and fixed-income securities of non-U.S. companies, and securities
issued by non-U.S. governments.

Core Bond Fund: This Fund's objective is to maximize total return, through
capital appreciation and income, by assuming a level of volatility consistent
with the broad fixed-income market.  The Fund invests in fixed-income
securities.

                       Variable Insurance Products Fund

Variable Insurance Products Fund ("VIP") is an open-end, diversified
management investment company organized as a Massachusetts business trust on
November 13, 1981.  Only the Funds described in this section of the
Prospectus are currently available as investment choices for this Policy even
though additional Funds may be described in the prospectus for VIP.  VIP
shares are purchased by insurance companies to fund benefits under variable
insurance and annuity policies.  Fidelity Management & Research Company
("FMR") of Boston, Massachusetts, is the Fund's Manager.

The investment objective and policies of each Fund are summarized below:

High Income Portfolio:  The investment objective of this Fund is to seek a
high level of current income by investing primarily in high-yielding,
lower-rated, fixed-income securities, while also considering growth of
capital. Lower-rated securities, commonly referred to as "junk bonds", involve

                                    8
<PAGE> 16

greater risk of default or price change than securities assigned a higher
quality rating.

Equity-Income Portfolio:  The investment objective of this Fund is to seek
reasonable income by investing primarily in income-producing equity
securities.  In choosing these securities, FMR also will consider the
potential for capital appreciation.  The Fund's goal is to achieve a yield
which exceeds the composite yield on the securities comprising the Standard &
Poor's 500 Composite Stock Price Index.

Growth Portfolio:  The investment objective of this Fund is to seek capital
appreciation.  The Fund normally purchases common stocks, although its
investments are not restricted to any one type of security.  Capital
appreciation may also be found in other types of securities, including bonds
and preferred stocks.

Overseas Portfolio:  The investment objective of this Fund is to seek
long-term growth of capital primarily through investments in foreign
securities. The Overseas Portfolio provides a means for investors to diversify
their own portfolios by participating in companies and economies outside of
the United States.

                      Variable Insurance Products Fund II

Variable Insurance Products Fund II ("VIP II") is an open-end, diversified
management investment company organized as a Massachusetts business trust on
March 21, 1988.  Only the Fund described in this section of the Prospectus is
currently available as an investment choice for this Policy even though
additional Funds may be described in the prospectus for VIP II.  VIP II
shares are purchased by insurance companies to fund benefits under variable
insurance and annuity policies.  FMR is the Fund's manager.

The investment objective and policies of the Fund are summarized below:

Asset Manager Portfolio:  The investment objective of this Fund is to seek a
high total return with reduced risk over the long-term by allocating its
assets among domestic and foreign stocks, bonds, and short-term fixed income
instruments.

                       Van Eck Worldwide Insurance Trust

Van Eck Worldwide Insurance Trust ("Van Eck") is an open-end management
investment company organized as a Massachusetts business trust on January 7,
1987.  Only the Fund described in this section of the Prospectus is
currently available as an investment choice for this Policy even though
additional Funds may be described in the prospectus for Van Eck.  Shares of
Van Eck are offered only to separate accounts of various insurance companies
to support benefits of variable insurance and annuity policies. The assets of
Van Eck are managed by Van Eck Global Corporation of New York, New York.

The investment objectives and policies of the Fund are summarized below:

Worldwide Hard Assets Fund:  The investment objective of the Fund is to seek
long-term capital appreciation by investing in equity and debt securities of
companies engaged in the exploration, development, production, and
distribution of one or more of the following: (i) precious metals, (ii)
ferrous and non-ferrous metals, (iii) oil and gas, (iv) forest products, (v)
real estate, and (vi) other basic non-agricultural commodities (together
"Hard Assets").  Current income is not an objective.

There is no assurance that any of the Funds will achieve its stated
objective.  It is conceivable that in the future it may be disadvantageous
for Funds to offer shares to separate accounts of various insurance companies
to serve as the investment medium for their variable products or for both
variable life and annuity separate accounts to invest simultaneously in
Capital Company.  The Board of Trustees of FMR, the Board of Trustees of Van
Eck, the Board of Directors of Capital Company, the Board of Directors of
Russell, the respective advisors of each Fund, and the Company and any other
insurance companies participating in VIP, VIP II, Van Eck, Russell and
Capital Company are required to monitor events to identify any material
irreconcilable conflicts that may possibly arise, and to determine what
action, if any, should be taken in response to those events or conflicts.  A
more detailed description of the Funds, their investment policies,
restrictions, risks, and charges is in the prospectuses for VIP, VIP II, Van
Eck, Russell and Capital Company, which must accompany or precede this
Prospectus and which should be read carefully.

              ADDITION, DELETION, OR SUBSTITUTION OF INVESTMENTS

The Company reserves the right, subject to compliance with applicable law, to
make additions to, deletions from, or substitutions for the shares that are
held by the Separate Account or that the Separate Account may purchase.  The
Company reserves the right to eliminate the shares of any of the Funds and to
substitute shares of another Fund of Capital Company, Russell, VIP, VIP II,
or Van Eck, or of

                                    9
<PAGE> 17

another registered open-end investment company, if the shares of a Fund are
no longer available for investment, or if in its judgment further investment
in any Fund becomes inappropriate in view of the purposes of the Separate
Account.  The Company will not substitute any shares attributable to an
Owner's interest in a Division of the Separate Account without notice to the
Owner and prior approval of the SEC, to the extent required by the 1940 Act
or other applicable law.  Nothing contained in this Prospectus shall prevent
the Separate Account from purchasing other securities for other series or
classes of policies, or from permitting a conversion between series or
classes of policies on the basis of requests made by Owners.

The Company also reserves the right to establish additional Divisions of the
Separate Account, each of which would invest in a new Fund or of Capital
Company, Russell, VIP, VIP II, or Van Eck, or in shares of another investment
company, with a specified investment objective.  New Divisions may be
established when, in the sole discretion of the Company, marketing needs or
investment conditions warrant.  Any new Division will be made available to
existing Owners on a basis to be determined by the Company.  To the extent
approved by the SEC, the Company may also eliminate or combine one or more
Divisions, substitute one Division for another Division, or transfer assets
between Divisions if, in its sole discretion, marketing, tax, or investment
conditions warrant.

In the event of a substitution or change, the Company may, if it considers it
necessary, make such changes in the Policy by appropriate endorsement, and
offer conversion options required by law, if any.  The Company will notify
all Owners of any such changes.

If deemed by the Company to be in the best interests of persons having voting
rights under the Policy, and to the extent any necessary SEC approvals or
Owner votes are obtained, the Separate Account may be: (a) operated as a
management company under the 1940 Act; (b) de-registered under that Act in
the event such registration is no longer required; or (c) combined with other
separate accounts of the Company.  To the extent permitted by applicable law,
the Company may also transfer the assets of the Separate Account associated
with the Policy to another separate account.

                                POLICY BENEFITS

                                 Death Benefit

As long as the Policy remains in force (See Payment and Allocation of
Premiums--Policy Lapse and Reinstatement), the Company will, upon receipt of
proof of the Insured's death at its Home Office, pay the death benefit in a
lump sum.  The amount of the death benefit payable will be determined at the
end of the Valuation Period during which the Insured's death occurred.  The
death benefit will be paid to the surviving Beneficiary or Beneficiaries
specified in the application or as subsequently changed.

The Policy provides three death benefit options:  "Death Benefit Option A",
"Death Benefit Option B", and "Death Benefit Option C".  The death benefit
under all options will never be less than the current Face Amount of the
Policy as long as the Policy remains in force.  (See Payment and Allocation
of Premiums--Policy Lapse and Reinstatement.)  The minimum Face Amount
currently is $50,000.

Death Benefit Option A.  Under Death Benefit Option A, the death benefit is
the current Face Amount of the Policy or, if greater, the applicable
percentage of Cash Value on the date of death.  The applicable percentage is
250% for an Insured Attained Age 40 or below on the Policy Anniversary prior
to the date of death.  For Insureds with an Attained Age over 40 on that
Policy Anniversary, the percentage is lower and declines with age as shown in
the Applicable Percentage of Cash Value Table shown below.  Accordingly,
under Death Benefit Option A, the death benefit will remain level at the Face
Amount unless the Applicable Percentage of Cash Value exceeds the current
Face Amount, in which case the amount of the death benefit will vary as the
Cash Value varies.  (See Illustrations of Death Benefits and Cash Values,
Appendix A.)

Death Benefit Option B.  Under Death Benefit Option B, the death benefit is
equal to the current Face Amount plus the Cash Value of the Policy on the
date of death or, if greater, the applicable percentage of the Cash Value on
the date of death.  The applicable percentage is the same as under Death
Benefit Option A:  250% for an Insured Attained Age 40 or below on the Policy
Anniversary prior to the date of death, and for Insureds with an Attained Age
over 40 on that Policy Anniversary the percentage declines as shown in the
Applicable Percentage of Cash Value Table shown below.  Accordingly, under
Death Benefit Option B, the amount of the death benefit will always vary as
the Cash Value varies (but will never be less than the Face Amount).  (See
Illustrations of Death Benefits and Cash Values, Appendix A.)

                                    10
<PAGE> 18

<TABLE>
                  Applicable Percentage of Cash Value Table<F*>
             -------------------------------------------------------
<CAPTION>
                    Insured Age          Percentage of Cash
                                                 Value
             -------------------------------------------------------
                    <S>                          <C>
                       0 to 40                   250%
             -------------------------------------------------------
                         45                      215%
             -------------------------------------------------------
                         50                      185%
             -------------------------------------------------------
                         55                      150%
             -------------------------------------------------------
                         60                      130%
             -------------------------------------------------------
                         65                      120%
             -------------------------------------------------------
                         70                      115%
             -------------------------------------------------------
                       75-90                     105%
             -------------------------------------------------------
                    94 and older                 101%
             -------------------------------------------------------
<FN>
<F*>For ages that are not shown on the table, the applicable percentage
multiples will decrease by a ratable portion for each full year.
</TABLE>

Death Benefit Option C.  Under Death Benefit Option C, the death benefit is
equal to the current Face Amount of the Policy or, if greater, the Cash Value
on the date of death multiplied by the "Attained Age factor" (a list of
sample Attained Age factors is shown in the Sample Attained Age Factor Table
below). Accordingly, under Death Benefit Option C, the death benefit will
remain level at the Face Amount unless the Cash Value multiplied by the
Attained Age factor exceeds the current Face Amount, in which case the amount
of the death benefit will vary as the Cash Value varies.  (See Illustrations
of Death Benefits and Cash Values, Appendix A.)

<TABLE>
                                Death Benefit Option C Sample Attained Age Factor Table<F*>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------
 Insured                     Male                          Male                   Female                   Female
 Attained                Lives Factor                  Lives Factor             Lives Factor            Lives Factor
   Age                     Nonsmoker                      Smoker                 Nonsmoker                 Smoker
- -----------------------------------------------------------------------------------------------------------------------
<S>                         <C>                           <C>                     <C>                     <C>
   20                       7.04625                       5.70592                 8.03974                 7.06035
- -----------------------------------------------------------------------------------------------------------------------
   25                       6.05114                       4.92067                 6.81914                 5.98942
- -----------------------------------------------------------------------------------------------------------------------
   30                       5.14023                       4.19324                 5.77002                 5.07111
- -----------------------------------------------------------------------------------------------------------------------
   35                       4.34146                       3.55672                 4.87119                 4.29400
- -----------------------------------------------------------------------------------------------------------------------
   40                       3.66645                       3.02488                 4.11828                 3.64676
- -----------------------------------------------------------------------------------------------------------------------
   45                       3.10793                       2.59310                 3.49830                 3.12711
- -----------------------------------------------------------------------------------------------------------------------
   50                       2.64629                       2.24502                 2.98426                 2.70185
- -----------------------------------------------------------------------------------------------------------------------
   55                       2.26818                       1.96426                 2.55836                 2.34994
- -----------------------------------------------------------------------------------------------------------------------
   60                       1.96389                       1.74181                 2.20532                 2.05662
- -----------------------------------------------------------------------------------------------------------------------
   65                       1.72123                       1.56496                 1.91023                 1.80744
- -----------------------------------------------------------------------------------------------------------------------
   70                       1.53188                       1.42835                 1.67283                 1.60606
- -----------------------------------------------------------------------------------------------------------------------
   75                       1.38673                       1.32212                 1.48109                 1.44005
- -----------------------------------------------------------------------------------------------------------------------
   80                       1.28057                       1.24518                 1.33746                 1.31577
- -----------------------------------------------------------------------------------------------------------------------
   85                       1.20158                       1.18661                 1.23110                 1.22199
- -----------------------------------------------------------------------------------------------------------------------
   90                       1.14546                       1.14189                 1.15634                 1.15435
- -----------------------------------------------------------------------------------------------------------------------
   95                       1.08918                       1.08918                 1.09058                 1.09058
- -----------------------------------------------------------------------------------------------------------------------
<FN>
<F*>In the first year, the factor may be slightly higher and may vary by risk
class.
</TABLE>

Change In Death Benefit Option.  After the first Policy Anniversary, if the
Policy was issued with either Death Benefit Option A or Death Benefit Option
B, the death benefit option may be changed.  The option may be changed once
each Policy Year, and a request for change must be made to the Company in
writing.  The effective date of such a change will be the Monthly Anniversary
on or following the date the Company receives the change request.  A change
in death benefit option may have Federal income tax consequences.  (See
Federal Tax Matters).

A Death Benefit Option A Policy may change its death benefit option to Death
Benefit Option B.  The Face Amount will be decreased to equal the death
benefit less the Cash Value on the effective date of change. A Death Benefit
Option B Policy may change its death benefit option to Death Benefit Option
A. The Face Amount will be increased to equal the death benefit on the
effective date of change. A Policy issued under Death Benefit Option C may
not change to either Death Benefit Option A nor Death Benefit Option B for
the entire lifetime of

                                    11
<PAGE> 19

the Policy.  Similarly, a Policy issued under either Death Benefit Option A
or Death Benefit Option B may not change to Death Benefit Option C for the
lifetime of the Policy.

Satisfactory evidence of insurability must be submitted to the Company in
connection with a request for a change from Death Benefit Option A to Death
Benefit Option B.  A change may not be made if it would result in a Face
Amount of less than the minimum Face Amount.

A change in death benefit option will not in itself result in an immediate
change in the amount of a Policy's death benefit or Cash Value.  In addition,
if, prior to or accompanying a change in the death benefit option, there has
been an increase in the Face Amount, the cost of insurance charge may be
different for the increased amount.  (See Monthly Deduction--Cost of
Insurance.)

Change in Face Amount and Additional Coverage From Riders.  Subject to
certain limitations set forth below, an Owner may increase or decrease the
Face Amount of a Policy once each Policy Year, but not before the first
Policy Anniversary.  A written request is required for a change in the Face
Amount.  A change in Face Amount may affect the cost of insurance rate and
the net amount at risk, both of which affect an Owner's cost of insurance
charge.  (See Monthly Deduction--Cost of Insurance.)  A change in the Face
Amount of a Policy may have Federal income tax consequences, including
conversion of the Policy into a modified endowment contract.  (See Federal
Tax Matters.)

For an increase in the Face Amount, the Company requires that satisfactory
evidence of insurability be submitted.  An application for an increase must
be received by the Company.  If approved, the increase will become effective
as of the Monthly Anniversary on or following receipt of the application by
the Company.  In addition, the Insured must have an Attained Age of not
greater than 80 on the effective date of the increase.  The increase may not
be less than $5,000.  Although an increase need not be accompanied by an
additional premium (unless it is required to meet the next monthly
deduction), the Cash Surrender Value in effect immediately after the increase
must be sufficient to cover the next monthly deduction.  To the extent the
Cash Surrender Value is not sufficient, an additional premium must be paid.
(See Charges and Deductions--Monthly Deduction.)  An increase in Face Amount
will result in certain additional charges.  (See Charges and
Deductions--Monthly Deduction.)  For the Owner's rights upon an increase in
Face Amount, see Policy Rights--Right to Examine Policy.  Owners should
consult their sales representative before deciding whether to increase
coverage by increasing the Face Amount of a Policy.

An Owner also may increase insurance coverage without increasing the Policy's
Face Amount by purchasing a lower cost Supplemental Coverage Term Rider
("SCTR") at the time the Policy is issued.  A SCTR increases the death
benefit under a Policy by the face amount of the rider.  In addition, a SCTR
may be canceled separately from the Policy (i.e., it can be canceled without
causing the Policy to be canceled or to lapse), and no additional Contingent
Deferred Sales Charge is assessed in connection with a SCTR.  (See Additional
Insurance Benefits--Supplemental Coverage Term Rider.)  Owners should consult
their sales representative when deciding whether to purchase a SCTR at the
time the Policy is issued.

An Owner may increase a Policy's Face Amount (and the coverage under a SCTR,
if one was purchased) on a systematic basis by purchasing an Increasing
Benefit Rider ("IBR") at the time the Policy is issued. An IBR provides
generally for automatic annual increases in Face Amount (and in any SCTR)
until the Insured attains age 65.  (See Additional Insurance
Benefits--Increasing Benefit Rider.)

Any decrease in the Face Amount will become effective on the Monthly
Anniversary on or following receipt of the written request by the Company.
The amount of the requested decrease must be at least $5,000, and the Face
Amount remaining in force after any requested decrease may not be less than
the minimum Face Amount.  If following a decrease in Face Amount, the Policy
would not comply with the maximum premium limitations required by Federal tax
law (See Payment and Allocation of Premiums), the decrease may be limited or
Cash Value may be returned to the Owner (at the Owner's election), to the
extent necessary to meet these requirements.

Solely for the purpose of maintaining compliance with the maximum premium
limitations under the Internal Revenue Code of 1986, as amended ("the Code"),
insurance coverage provided by a SCTR will be treated as part of the Face
Amount of a Policy.  Decreases in Face Amount will be applied in the
following order:

(1)  to any Face Amount increases resulting from a change from Death Benefit
Option B to Death Benefit Option A; then to

                                    12
<PAGE> 20

(2)  any requested increases in Face Amount, starting with the most recent
increase, followed by the next most recent increase successively; then to

(3)  any automatic increases to the initial Face Amount resulting from the
IBR; then to

(4)  the initial Face Amount.

This order of reduction will be used to determine the amount of subsequent
cost of insurance charges (See Monthly Deduction--Cost of Insurance), and
whether and in what amount a surrender charge will be deducted.  If the
decrease in Face Amount is made against a Policy that was subject to a
surrender charge and which has been in force for less than fifteen Policy
Years, then a surrender charge will be assessed against all Divisions and the
General Account proportionately.  (See Charges and Deductions--Contingent
Deferred Sales Charge.)

Owners may reduce or cancel coverage under a SCTR separately from the Face
Amount of a Policy.  Likewise, the Face Amount of a Policy may be decreased
without reducing the coverage of any SCTR.  In the event, however, that an
Owner who has a SCTR requests a reduction in coverage without specifying
whether the SCTR coverage or the Face Amount should be reduced, the SCTR
coverage will be reduced first followed by the Face Amount (in the order
shown above for Face Amount reductions) as follows:

(1)  any automatic increases to the SCTR resulting from an IBR; then to

(2)  any SCTR coverage.

Because no CDSC is assessed in connection with a reduction of coverage under
a SCTR, such a reduction may be less expensive than a decrease in Face Amount
if that increment of Face Amount would be subject to a CDSC.  On the other
hand, continuing coverage on such an increment of Face Amount may have a cost
of insurance that is higher than the same amount of coverage under the SCTR.
Owners should consult their sales representative before deciding whether to
reduce Face Amount or SCTR coverage under a Policy.

Payment of the Death Benefit.  The death benefit under the Policy will
ordinarily be paid in a lump sum within seven days after the Company receives
all documentation required for such a payment.  Payment may, however, be
postponed in certain circumstances.  (See General Matters--Postponement of
Payments from the Separate Account.)  The death benefit will be increased by
any unpaid dividends determined prior to the Insured's death, and by the
amount of the monthly cost of insurance for the portion of the month from the
date of death to the end of the month, and reduced by any outstanding
Indebtedness.  (See General Matters--Additional Insurance Benefits,
Dividends, and Charges and Deductions.)  The Company will pay interest on the
death benefit from the date of the Insured's death to the date of payment.
Interest will be at an annual rate determined by the Company, but will never
be less than the guaranteed rate of 4.0%.  Provisions for settlement of the
death benefit other than a lump sum payment may only be made upon written
agreement with the Company.
    
                                  Cash Value

      The Cash Value of the Policy is equal to the total of the amounts
credited to the Owner in the Separate Account, the Loan Account (securing
Policy Loans), and, in certain contracts, the General Account.  The Policy's
Cash Value in the Separate Account will reflect the investment performance of
the chosen Divisions of the Separate Account as measured by each Division's
Net Investment Factor (defined below), the frequency and amount of Net
Premiums paid, transfers, partial withdrawals, loans, and the charges
assessed in connection with the Policy.  An Owner may at any time surrender
the Policy and receive the Policy's Cash Surrender Value.  (See Policy
Rights--Surrender, and Partial Withdrawals.)  The Policy's Cash Value in the
Separate Account equals the sum of the Policy's Cash Value in each Division.
There is no guaranteed minimum Cash Value.
   
Determination of Cash Value.  Cash Value is determined on each Valuation
Date.  On the Investment Start Date, the Cash Value in a Division will equal
the portion of any Net Premium allocated to the Division, reduced by the
portion allocated to that Division of the monthly deduction(s) due from the
Issue Date through the Investment Start Date.  Depending upon the length of
time between the Issue Date and the Investment Start Date, this amount may be
more than the amount of one monthly deduction.  (See Payment and Allocation
of Premiums.)  Thereafter, on each Valuation Date, the Cash Value in a
Division of the Separate Account will equal:

(1)  The Cash Value in the Division on the preceding Valuation Date,
multiplied by the Division's Net Investment Factor (defined on the next page)
for the current Valuation Period; plus

                                    13
<PAGE> 21

(2)  Any Net Premium payments received during the current Valuation Period
which are allocated to the Division; plus

(3)  Any loan repayments allocated to the Division during the current
Valuation Period; plus

(4)  Any amounts transferred to the Division from the General Account or from
another Division during the current Valuation Period; plus

(5)  That portion of the interest credited on outstanding loans which is
allocated to the Division during the current Valuation Period; minus

(6)  Any amounts transferred from the Division to the General Account or to
another Division during the current Valuation Period (including any transfer
charges); minus

(7)  Any amount transferred from the Division to the Loan Account during that
Valuation Period; minus

(8)  Any partial withdrawals from the Division during the current Valuation
Period; minus

(9)  Any withdrawal or surrender charges incurred during the current
Valuation Period attributed to the Division in connection with a partial
withdrawal or decrease in face amount; minus

(10)  If a Monthly Anniversary occurs during the current Valuation Period,
the portion of the monthly deduction allocated to the Division during the
current Valuation Period to cover the Policy Month which starts during that
Valuation Period.  (See Charges and Deductions.)

Net Investment Factor.  The Net Investment Factor measures the investment
performance of a Division during a Valuation Period.  The Net Investment
Factor for each Division for a Valuation Period is calculated as follows:

(1)  The value of the assets at the end of the preceding Valuation Period;
plus

(2)  The investment income and capital gains, realized or unrealized,
credited to the assets in the Valuation Period for which the Net Investment
Factor is being determined; minus

(3)  The capital losses, realized or unrealized, charged against those assets
during the Valuation Period; minus

(4)  Any amount charged against each Division for taxes, including any tax or
other economic burden resulting from the application of the tax laws
determined by the Company to be properly attributable to the Divisions of the
Separate Account, or any amount set aside during the Valuation Period as a
reserve for taxes attributable to the operation or maintenance of each
Division; minus

(5)  A charge equal to .002455% of the average net assets for each day in the
Valuation Period.  This is equivalent to an effective annual rate of 0.90%
for mortality and expense risks; divided by

(6)  The value of the assets at the end of the preceding Valuation Period.

                                 POLICY RIGHTS

                                     Loans

Loan Privileges.  After the first Policy Anniversary, the Owner may, by
written request to General American, borrow an amount up to the Loan Value of
the Policy, with the Policy serving as sole security for such loan.  A loan
taken from, or secured by, a Policy may have Federal income tax consequences.
(See Federal Tax Matters.)

The Loan Value is 90% of the Cash Value of the Policy on the date the loan
request is received, less interest to the next Policy Anniversary, less
anticipated monthly deductions to the next loan interest due date, less any
outstanding Indebtedness, and less any surrender charges.  If required by
state law, the Policy's Loan Value may be a greater percentage of the Cash
Value as described in the Policy.

Policy Loan interest is payable on each Policy Anniversary.  The minimum
amount that may be borrowed is $500.  The loan may be completely or partially
repaid at any time while the Insured is living.  Any amount due to an Owner
under a Policy Loan ordinarily will be paid within seven days after General
American receives the loan request at its Home Office, although payments may
be postponed under certain circumstances.  (See General Matters--Postponement
of Payments from the Separate Account.)

When a Policy Loan is made, Cash Value equal to the amount of the loan will
be transferred to the Loan Account as security for the loan.  A Loan
Subaccount exists within the Loan Account for the General Account and each
Division of the Separate Account.  Amounts transferred to the Loan Account to
secure

                                    14
<PAGE> 22

Indebtedness are allocated to the appropriate Loan Subaccount to reflect its
origin.  Unless the Owner requests a different allocation, amounts will be
transferred from the Divisions of the Separate Account and the General
Account in the same proportion that the Policy's Cash Value in each Division
and the General Account, if any, bears to the Policy's total Cash Value, less
the Cash Value in the Loan Account, at the end of the Valuation Period during
which the request for a Policy Loan is received.  This will reduce the
Policy's Cash Value in the General Account and Separate Account.  These
transactions will not be considered transfers for purposes of the limitations
on transfers between Divisions to or from the General Account.

Cash Value in the Loan Account is expected to earn interest at a rate ("the
earnings rate") which is lower than the rate charged on the Policy Loan ("the
borrowing rate").  In Policy Years one through ten, Cash Value in the Loan
Account will accrue interest daily at an earnings rate which is the greater
of (a) an annual rate of 4.0% ("the guaranteed earnings rate") or (b) a
current rate determined by us ("the discretionary earnings rate").  The
Company may change the discretionary earnings rate on Policy Loans at any
time in its sole discretion.  Currently, we accrue interest at a
discretionary earnings rate which is .85% less than the borrowing rate we
charge for Policy Loan interest.   The difference between the rate of
interest earned and the borrowing rate is the "Loan Spread".  The .85% Loan
Spread mentioned above is currently in effect and is not guaranteed.

Beginning in the eleventh Policy Year, we guarantee that the Loan Spread will
not exceed .50% ("the guaranteed loan spread").  Beginning in the eleventh
Policy Year and thereafter, the Loan Spread will be the lesser of (a) the
guaranteed loan spread or (b) a current loan spread determined by us ("the
discretionary loan spread"). The Company may change the discretionary loan
spread at any time in its sole discretion.   Currently the discretionary loan
spread beginning in the eleventh Policy Year is .25%, but this discretionary
loan spread is not guaranteed.

Interest earned on the Cash Value held in the Loan Account will be allocated
on Policy Anniversaries to the General Account and the Divisions of the
Separate Account in the same proportion that the Cash Value in each Loan
Subaccount bears to the Cash Value in the Loan Account.  The interest earned
will also be allocated, as appropriate:  (1) when a new Policy Loan is made;
(2) when a Policy Loan is partially or fully repaid; and (3) when an amount
is needed to meet a monthly deduction.

Interest Charged.  The borrowing rate we charge for Policy Loan interest will
be based on an index.  The indexed borrowing rate will never be more than the
maximum loan rate permitted by law.  More information on the borrowing rate
is provided below.

General American will inform the Owner of the current borrowing rate when a
Policy Loan is made.  General American will also mail the Owner an advance
notice if there is to be a change in the borrowing rate applicable to any
outstanding Indebtedness.

Policy Loan interest is due and payable annually on each Policy Anniversary.
If the Owner does not pay the interest when it is due, the unpaid interest
will be added to the outstanding Indebtedness as of the due date and will be
charged interest at the same rate as the rest of the Indebtedness.  (See
Effect of Policy Loans below.)  The amount of Policy Loan interest which is
transferred to the Loan Account will be deducted from the Divisions of the
Separate Account and from the General Account in the same proportion that the
portion of the Cash Value in each Division and in the General Account,
respectively, bears to the total Cash Value of the Policy, minus the Cash
Value in the Loan Account.

We determine the borrowing rate at the beginning of each Policy Year.  The
same rate applies to any outstanding Indebtedness and to any new Policy Loans
made during the Policy Year.  The borrowing rate determined by General
American for a Policy Year may not exceed a Maximum Limit which is the
greater of:

(1)  The Published Monthly Average (defined below) for the calendar month
ending two months before the beginning of the month in which the Policy
Anniversary falls (example: for a Policy with a June Policy Anniversary, the
March Published Average); or

(2)  Five Percent (5.0%).

The Published Monthly Average means:

(1)  Moody's Corporate Bond Yield Average-Monthly Average Corporates, as
published by Moody's Investors Service, Inc. or any successor to that
service; or

(2)  If that average is no longer published, a substantially similar average,
established by regulation issued by the insurance supervisory official of the
state in which this Policy is issued.

                                    15
<PAGE> 23

If the Maximum Limit for a Policy Year, as determined in this manner, is at
least .50% higher than the borrowing rate determined by General American for
the previous Policy Year, General American may increase the borrowing rate up
to the Maximum Limit.  If the Maximum Limit for a Policy Year is at least
..50% lower than the borrowing rate determined by General American for the
previous Policy Year, General American will reduce the borrowing rate to no
more than the Maximum Limit.  Therefore, the borrowing rate we charge for
Policy Loan interest will only change if the Published Monthly Average
differs from the previous borrowing rate by at least .50%.

Effect of Policy Loans.  Whether or not a Policy Loan is repaid, it will
permanently affect the Cash Value of a Policy and may permanently affect the
amount of the death benefit.  The collateral for the loan (the amount held in
the Loan Account) does not participate in the performance of the Separate
Account while the loan is outstanding.  If the Loan Account earnings rate is
less than the investment performance of the selected Division(s), the Cash
Value of the Policy will be lower as a result of the Policy Loan.
Conversely, if the Loan Account earnings rate is higher than the investment
performance of the Division(s), the Cash Value of the Policy may be higher.

In addition, if the Indebtedness (See Definitions -- Indebtedness) exceeds
the Cash Value minus the surrender charges on any Monthly Anniversary, the
Policy will lapse, subject to a grace period.  (See Policy Lapse and
Reinstatement -- Lapse.)  A sufficient payment must be made within the later
of the grace period of 62 days from the Monthly Anniversary immediately
before the date the Indebtedness exceeds the Cash Value less any surrender
charges, or 31 days after notice that a Policy will terminate unless a
sufficient payment has been mailed, or the Policy will lapse and terminate
without value.  A lapsed Policy, however, may later be reinstated, subject to
certain limitations.  (See Payment and Allocation of Premiums--Policy Lapse
and Reinstatement.)

Any outstanding Indebtedness will be deducted from the proceeds payable upon
the death of the Insured or surrender.

Repayment of Indebtedness.  A Policy Loan may be repaid in whole or in part
at any time prior to the death of the Insured and as long as a Policy is in
force.  When a loan repayment is made, an amount securing the Indebtedness in
the Loan Account equal to the loan repayment will be transferred to the
Divisions of the Separate Account and the General Account in the same
proportion that the Cash Value in each Loan Subaccount bears to Cash Value in
the Loan Account.  Amounts paid while a Policy Loan is outstanding will be
treated as premiums unless the Owner requests in writing that they be treated
as repayment of Indebtedness.

                       Surrender and Partial Withdrawals

At any time during the lifetime of the Insured and while a Policy is in
force, the Owner may surrender the Policy by sending a written request to the
Company.  After the first Policy Year, an Owner may make a partial withdrawal
by sending a written request to the Company.  The amount available for
surrender is the Cash Surrender Value at the end of the Valuation Period
during which the surrender request is received at the Company's Home Office.
Amounts payable from the Separate Account upon surrender or partial
withdrawal will ordinarily be paid within seven days of receipt of the
written request.  (See General Matters--Postponement of Payments from the
Separate Account.)

Surrenders.  To effect a surrender, either the Policy itself must be returned
to the Company along with the request or the request must be accompanied by a
completed affidavit of loss, which is available from the Company.  Upon
surrender, the Company will pay the Cash Surrender Value, plus any unpaid
dividends determined prior to surrender (See Dividends.) to the Owner in a
single sum.  The Cash Surrender Value equals the Cash Value on the date of
surrender, less any outstanding Indebtedness, and less any surrender charges
(See Charges and Deductions--Contingent Deferred Sales Charge.)  The Company
will determine the Cash Surrender Value as of the date that an Owner's
written request is received at the Company's Home Office.  If the request is
received on a Monthly Anniversary, the monthly deduction otherwise deductible
will be included in the amount paid.  The Policy will terminate as of the
date of surrender.  The Insured must be living at the time of a surrender.  A
surrender may have Federal income tax consequences.  (See Federal Tax
Matters.)

Partial Withdrawals.  After the first Policy Year, an Owner may make up to
one partial withdrawal each Policy Month from the Separate Account and up to
four partial withdrawals and transfers in any Policy Year from the General
Account.  A partial withdrawal may have Federal income tax consequences.
(See Federal Tax Matters.)

The minimum amount of a partial withdrawal request, net of any applicable
surrender charges, is

                                    16
<PAGE> 24

the lesser of (a) $500 from a Division of the Separate Account or (b) the
Policy's Cash Value in a Division.  (See Charges and Deductions--Contingent
Deferred Sales Charge.)  Partial withdrawals made during a Policy Year may
not exceed the following limits.  The maximum amount that may be withdrawn
from a Division of the Separate Account is the Policy's Cash Value in that
Division, net of any applicable surrender charges.  The total partial
withdrawals and transfers from the General Account over the Policy Year may
not exceed a maximum amount equal to the greater of (a) 25% of the Cash
Surrender Value in the General Account at the beginning of the Policy Year or
(b) the previous Policy Year's maximum amount.

The Owner may allocate the amount withdrawn plus any applicable surrender
charges, subject to the above conditions, among the Divisions of the Separate
Account and the General Account.  If no allocation is specified, then the
partial withdrawal will be allocated among the Divisions of the Separate
Account and the General Account in the same proportion that the Policy's Cash
Value in each Division and the General Account bears to the total Cash Value
of the Policy, less the Cash Value in the Loan Account, on the date the
request for the partial withdrawal is received.  If the limitations on
withdrawals from the General Account will not permit this proportionate
allocation, the Owner will be requested to provide an alternate allocation.
(See The General Account.)

Generally, any surrender charges imposed in connection with a partial
withdrawal will be allocated among the Divisions of the Separate Account and
the General Account in the same proportion as the partial withdrawal is
allocated.  An Owner may request, however, that a surrender charge applicable
to an amount withdrawn from a Division be paid from an Owner's Cash Value in
another Division.  No amount may be withdrawn that would result in there
being insufficient Cash Value to meet any surrender charges that would be
payable immediately following the withdrawal upon the surrender of the
remaining Cash Value.

The death benefit will be affected by a partial withdrawal.  If Death Benefit
Option A or Death Benefit Option C is in effect and the death benefit equals
the Face Amount, then a partial withdrawal will decrease the Face Amount by
an amount equal to the partial withdrawal plus the applicable surrender
charges resulting from that partial withdrawal.  If the death benefit is
based on a percentage of the Cash Value, then a partial withdrawal will
decrease the Face Amount by an amount by which the partial withdrawal plus
the applicable surrender charges exceeds the difference between the death
benefit and the Face Amount.  If Death Benefit Option B is in effect, the
Face Amount will not change.

The Face Amount remaining in force after a partial withdrawal may not be less
than the minimum Face Amount.  Any request for a partial withdrawal that
would reduce the Face Amount below this amount will not be implemented.

If the Face Amount of a Policy has been increased or if a SCTR has been
purchased, then a partial withdrawal which reduces the Face Amount will
usually affect the way in which the cost of insurance charge is calculated,
as different increments of Face Amount and coverage under a SCTR will often
have different cost of insurance rates (See Monthly Deduction--Cost of
Insurance.)  Partial withdrawals will be applied, in the following order, to
reduce:

(1)  the initial Face Amount (subject to the Policy's minimum Face Amount);
then to

(2)  any automatic increases to the initial Face Amount resulting from an
IBR; then to

(3)  any requested increases in Face Amount starting with the oldest and
proceeding to the next oldest, successively; then to

(4)  any Face Amount increases resulting from a change from Death Benefit
Option B to Death Benefit Option A; then to

(5)  any SCTR coverage; then to

(6)  any automatic increases to the SCTR resulting from the IBR.

The Company may change the minimum amount required for a partial withdrawal
or the number of times partial withdrawals may be made.

Charges on Surrender, Partial Withdrawals, and Decreases.  If a Policy is
surrendered, the CDSC will apply. (See Charges and Deductions--Contingent
Deferred Sales Charge.)  A decrease in Face Amount may result in a charge.  A
decrease in Face Amount may decrease some or all of the initial Face Amount
as well as any increases in Face Amount.  As noted above, a partial
withdrawal may cause a decrease in Face Amount and thus may result in a
charge.  The amount of the charge assessed because of a decrease in Face
Amount is a portion of the charge that would be deducted upon surrender or
lapse.  The portion is based on the relationship between the decrease in

                                    17
<PAGE> 25

Face Amount and the initial Face Amount. Charges are described in more detail
under Charges and Deductions--Contingent Deferred Sales Charge.

                                   Transfers

Under General American's current practices, a Policy's Cash Value, except
amounts credited to the Loan Account, may be transferred among the Divisions
of the Separate Account and, for certain contracts, between the General
Account and the Divisions.  Transfers to and from the General Account are
subject to restrictions. (See The General Account -- Transfers, Surrenders,
Partial Withdrawals, and Policy Loans and The General Account -- General
Description.)  Requests for transfers from or among Divisions of the Separate
Account may be in writing or by telephone.  Transfers from or among the
Divisions of the Separate Account may be made once each Policy Month and must
be in amounts of at least $500 or, if smaller, the Policy's Cash Value in a
Division.  General American ordinarily will effectuate transfers and
determine all values in connection with transfers as of the end of the
Valuation Period during which the transfer request is received.

All requests received on the same Valuation Day will be considered a single
transfer request.  Each transfer must meet the minimum requirement of $500 or
the entire Cash Value in a Division, whichever is smaller.  Where a single
transfer request calls for more than one transfer, and not all of the
transfers would meet the minimum requirements, General American will
effectuate those transfers that do meet the requirements.  Transfers
resulting from Policy Loans or exercise of the conversion privilege will not
be counted for purposes of the limitations on the amount or frequency of
transfers allowed in each Policy Month or Policy Year.

Requests may be made by telephone if the Owner has chosen to use General
American's telephone transfer program.  To elect this program, the Owner must
complete a form provided by General American.  General American reserves the
right to cancel the telephone transfer program upon 30 days written notice.

Although General American currently intends to continue to permit transfers
for the foreseeable future, the Policy provides that General American may at
any time revoke, modify, or limit the transfer privilege, including the
minimum amount transferable, the maximum General Account allocation percent,
and the frequency of such transfers.  General American may in the future
impose a charge of no more than $25 per transfer request.

                             Portfolio Rebalancing

Over time, the funds in the General Account and the Divisions of the Separate
Account will accumulate at different rates as a result of different
investment returns.  The Owner may direct that from time to time we
automatically restore the balance of your Cash Value in the General Account
and in the Divisions of the Separate Account to the percentages that you
determined in advance.  There are two methods of rebalancing available --
periodic and variance.

Periodic Rebalancing.  Under this option The Owner elects a frequency
(monthly, quarterly, semiannually or annually), measured from the Policy
Anniversary.  On each date elected, we will rebalance the funds by generating
fund transfers to reallocate the funds according to the investment
percentages elected.

Variance Rebalancing.  Under this option the Owner elects a specific
allocation percentage for the General Account and each Division of the
Separate Account.  For each such account, the allocation percentage (if not
zero) must be a whole percentage and must not be less than five percent (5%).
The Owner also elects a maximum variance percentage (5%, 10%, 15%, or 20%
only), and can exclude specific funds from being rebalanced.  On each Monthly
Anniversary we will review the current fund balances to determine whether any
fund balance is outside of the variance range (either above or below) as a
percentage of the specified allocation percentage for that fund.  If any fund
is outside of the variance range, we will generate transfers to rebalance all
of the specified funds back to the predetermined percentages.

Transfers resulting from portfolio rebalancing will not be counted against
the total number of transfers allowed in a Policy Year before a charge is
applied.

The Owner may elect either form of portfolio rebalancing by specifying it on
the policy application.  The Owner may elect it later for an in-force Policy,
or may cancel it, by submitting a change form acceptable to General American
under its administrative rules.

Only one form of portfolio rebalancing may be elected at any one time, and
portfolio rebalancing may not be used in conjunction with dollar cost
averaging (see below).

                                    18
<PAGE> 26

General American reserves the right to suspend portfolio rebalancing at any
time on any class of Policies on a nondiscriminatory basis, or to charge an
administrative fee for election changes in excess of a specified number in a
Policy Year in accordance with its administrative rules.

                             Dollar Cost Averaging

The Owner may direct the Company to automatically transfer amounts on a
monthly basis from the Money Market Fund to any other Division of the
Separate Account. This service is intended to allow the Owner to utilize
Dollar Cost Averaging ("DCA"), a long-term investment technique which
provides for regular, level investments over time.  The Company makes no
guarantees that DCA will result in a profit or protect against loss in a
declining market.

The following rules and restrictions apply to DCA transfers:

(1)  The minimum DCA transfer amount is $100.

(2)  A written election of the DCA service, on a form provided by the
Company, must be completed by the Owner and on file with the Company in order
to begin DCA transfers.

(3)  In the written election of the DCA service, the Owner indicates how DCA
transfers are to be allocated among the Divisions of the Separate Account.
For any Division chosen to receive DCA transfers, the minimum percentage that
may be allocated to a Division is 5% of the DCA transfer amount, and
fractional percentages may not be used.

(4)  DCA transfers can only be made from the Money Market Fund, and DCA
transfers will not be allowed to the General Account.

(5)  The DCA transfers will not count against the Policy's normal transfer
restrictions. (See Policy Rights -- Transfers.)

(6)  The DCA transfer percentages may  differ from the allocation percentages
the Owner specifies for the allocation of Net Premiums. (See Payment and
Allocation of Premiums -- Allocation of Net Premiums and Cash Values.)

(7)  Once elected, DCA transfers from the Money Market Fund will be processed
monthly until either the value in the Money Market Fund is completely
depleted or the Owner instructs the Company in writing to  cancel the DCA
service.

(8)  Transfers as a result of a Policy Loan or repayment, or in exercise of
the conversion privilege, are not subject to the DCA rules and restrictions.
The DCA service terminates at the time the conversion privilege is exercised,
when any outstanding amount in any Division of the Separate Account is
immediately transferred to the General Account. (See Policy Rights -- Loans
and Policy Rights -- Conversion Privilege.)

(9)  DCA transfers will not be made until the Right to Examine Policy period
has expired (See Right to Examine Policy).

No fee is currently charged for DCA, but the Company reserves the right to
assess a processing fee for the DCA service. The Company reserves the right
to discontinue offering DCA upon 30 days' written notice to Owners. However,
any such discontinuation will not affect DCA services already commenced.  The
Company reserves the right to impose a minimum total Cash Value, less
outstanding Indebtedness, in order to qualify for DCA service.  Also, the
Company reserves the right to change the minimum necessary Cash Value and the
minimum required DCA transfer amount.

                            Right to Examine Policy

The Owner may cancel a Policy within 20 days after receiving it (30 days if
the Owner is a resident of California and is age 60 or older), within 45 days
after the application was signed, or within 10 days of the Company's mailing
a notice of the cancellation right, whichever is latest.  If a Policy is
canceled within this time period, a refund will be paid.  Except for Policies
sold in Kansas, the refund will equal all premiums paid under the Policy.
(For Policies sold in Kansas, General American will refund an amount equal to
the greater of premiums paid or (1) plus (2) where (1) is the difference
between the premiums paid, including any policy fees or other charges, and
the amounts allocated to the Separate Account under the Policy and (2) is the
value of the amounts allocated to the Separate Account under the Policy on
the date the returned Policy is received by General American or its agent.

To cancel the Policy, the Owner should mail or deliver the Policy to either
General American or the agent who sold it.  A refund of premiums paid by
check may be delayed until the check has cleared the Owner's bank.  (See
General Matters--Postponement of Payments from the Separate Account.)

                                    19
<PAGE> 27

A request for an increase in Face Amount (See Policy Benefits--Death Benefit)
may also be canceled.  The request for cancellation must be made within the
latest of 20 days from the date the Owner receives the new Policy
specifications page for the increase, 45 days after the application for the
increase is signed, or 10 days of mailing the notice of the cancellation
right.

                             Conversion Privilege

During the first 24 Policy Months following the issuance of the Policy, the
Owner may convert any Policy still in force to a guaranteed benefit life
insurance policy by instructing the Company to transfer the Policy's Cash
Value in the Separate Account to the General Account and to allocate all
subsequent Net Premiums to the General Account.  A similar conversion
privilege is available during the first 24 Policy Months following a
requested increase in Face Amount.  Upon exercise of this privilege, the Cash
Value in the Separate Account attributable to the increase will be
transferred to the General Account, and all subsequent Net Premiums
attributable to the increase will be allocated to the General Account.

Transfers made pursuant to this conversion privilege will not affect the
death benefit, Face Amount, net amount at risk, rate class, or Issue Age
under a Policy.   No charge will be imposed on any transfers resulting from
the exercise of this conversion privilege, and such transfers will not count
against the limitation on the amount and frequency of transfer requests
allowed in each Policy Month or Policy Year.  (See Transfers.)  Any
limitation on allocations to the General Account in effect at the time of an
Owner's exercise of such conversion privilege will not apply.  (See The
General Account.)

Notwithstanding an exercise of the conversion privilege during the first 24
Policy Months following an increase in Face Amount, circumstances in effect
following the conversion could subject Cash Value in the General Account to
substantial investment risk.  For example, if Cash Value in the Separate
Account is high relative to Cash Value in the General Account, poor
investment performance of the Divisions of the Separate Account to which the
Owner has allocated Net Premium payments could result in a greater likelihood
of lapse.  If the Divisions of the Separate Account perform poorly and Cash
Value is not available in the Separate Account to pay monthly deductions,
Cash Value in the General Account could be wholly depleted, and the Policy
could lapse.  Because circumstances can alter the expected outcome of an
exercise of the conversion privilege following an increase in Face Amount,
Owners should consult their sales representative or other competent advisor
before deciding whether to exercise the conversion privilege following an
increase in Face Amount.

                      PAYMENT AND ALLOCATION OF PREMIUMS

                             Issuance of a Policy

Individuals wishing to purchase a Policy must complete an application and
submit it to an authorized registered agent of General American or to General
American's Home Office.  A Policy will generally be issued to Insureds of
Issue Ages 0 through 80 for regularly underwritten contracts and, should they
become available in the future, to Insureds of Issue Ages 0 through 64 for
simplified issue and guaranteed issue contracts.  General American may, in
its sole discretion, issue Policies to individuals falling outside of those
Issue Ages.  Acceptance of an application is subject to General American's
underwriting rules, and General American reserves the right to reject an
application for any reason.

The Issue Date is determined by General American in accordance with its
standard underwriting procedures for variable life insurance policies.  The
Issue Date is used to determine Policy Anniversaries, Policy Years, and
Policy Months.  Insurance coverages under a Policy will not take effect until
the Policy has been delivered and the Initial Premium has been paid prior to
the Insured's death and prior to any change in health as shown in the
application.

                                   Premiums

The Initial Premium is due on the Issue Date and may be paid to an authorized
registered agent of General American or to General American at its Home
Office.  General American currently requires that the Initial Premium for a
Policy be at least equal to one-twelfth (1/12) of the "Initial Annual
Premium" for the Policy. The Initial Annual Premium is the amount specified
for each Policy based on the requested initial Face Amount and the charges
under the Policy, which vary according to the Issue Age, sex, underwriting
risk class, and smoker status of the Insured.  For policies issued as a
result of a term conversion from certain General American term policies, the
Company requires the Owner to pay an Initial Premium, which combined with
conversion credits given, if any, will equal one full "Initial Annual
Premium" for the Policy.  (See Charges and Deductions.)

                                    20
<PAGE> 28

Following the Initial Premium, subject to the limitations described below,
premiums may be paid in any amount and at any interval.  Premiums after the
first premium payment must be paid to General American at its Home Office.
An Owner may establish a schedule of planned premiums which will be billed by
the Company at regular intervals.  Failure to pay planned premiums, however,
will not itself cause the Policy to lapse.  (See Policy Lapse and
Reinstatement.)  Premium receipts will be furnished upon request.

An Owner may make unscheduled premium payments at any time in any amount or
may skip planned premium payments, subject to the minimum and maximum premium
limitations described below.

If a Policy is in the intended Owner's possession, but the Initial Premium
has not been paid, the Policy is not in force.  Under these circumstances,
the intended Owner is deemed to have the Policy for inspection only.

Premium Limitations.  Every premium payment must be at least $10.  In no
event may the total of all premiums paid in any Policy Year exceed the
current maximum premium limitations for that Policy Year.  Maximum premium
limits for the Policy Year will be shown in the Owner's annual report. If the
Company receives a premium payment which would cause the Death Benefit to
increase by an amount that exceeds the Net Premium portion of the payment,
then the Company reserves the right to (1) refuse that premium payment, or
(2) require additional evidence of insurability before it accepts the
premium.

In general, for policies issued with Death Benefit Option A or Death Benefit
Option B, the maximum premium limit for a Policy Year is the largest amount
of premium that can be paid in that Policy Year such that the sum of the
premiums paid under the Policy will not at any time exceed the guideline
premium limitations needed to comply with the tax definition of life
insurance.  For policies issued with Death Benefit Option C, the Company
reserves the right to impose other restrictions upon the aggregate amount of
premium that may be paid under the Policy.  If at any time a premium is paid
which would result in total premiums exceeding the current maximum premium
limitations, the Company will only accept that portion of the premium which
will make total premiums equal the maximum.  Any part of the premium in
excess of that amount will be returned or applied as otherwise agreed, and no
further premiums will be accepted until allowed by the current maximum
premium limitations.

In addition to the foregoing tax definitional limits on premiums, for
purposes of determining whether distributions (including loans) are a return
of income first, the Company monitors the Policy to detect whether the "seven
pay limit" has been exceeded.  If the seven pay limit is exceeded, the Policy
becomes a "Modified Endowment".  The Company has adopted administrative steps
designed to notify an Owner when it is believed that a premium payment will
cause a Policy to become a modified endowment contract.  The Owner will be
given a limited amount of time to request that the premium be reversed in
order to avoid the Policy's being classified as a modified endowment
contract. (See Federal Tax Matters.)

                   Allocation of Net Premiums and Cash Value

Allocation of Net Premiums.  In the application for a Policy, the Owner
indicates how Net Premiums are to be allocated among the Divisions of the
Separate Account, to the General Account (if available), or both.  For each
Division chosen, the minimum percentage that may be allocated to a Division
is 5% of the Net Premium, and fractional percentages may not be used.
Certain other restrictions apply to allocations made to the General Account
(See General Account).  For Policies issued with an allowable percentage to
the General Account of more than 5%, the minimum percentage is 5%, and
fractional percentages may not be used.

The allocation for future Net Premiums may be changed without charge at any
time by providing notice in writing to the Company.  Any change in allocation
will take effect immediately upon receipt by the Company of the written
notification.  No charge is imposed for changing the allocations of future
Net Premiums.  The initial allocation will be shown on the application which
is attached to the Policy.  The Company may at any time modify the maximum
percentage of future Net Premiums that may be allocated to the General
Account.

During the period from the Issue Date to the end of the Right to Examine
Policy period, Net Premiums will automatically be allocated to the Division
that invests in the Money Market Fund of the Capital Company.  (See Right to
Examine Policy).  When this period expires, the Policy's Cash Value in that
Division will be transferred to the Divisions of the Separate Account and to
the General Account (if available) in accordance with the allocation
requested in the application for the Policy, or any allocation instructions
received subsequent to receipt of the application.   Net Premiums received
after the Right

                                    21
<PAGE> 29

To Examine Policy period will be allocated according to the allocation
instructions most recently received by the Company unless otherwise
instructed for that particular premium receipt.

The Policy's Cash Value may also be transferred between Divisions of the
Separate Account, and, if the General Account is available under the Policy,
between those Divisions and the General Account.  (See Policy
Rights--Transfers.)

The value of amounts allocated to Divisions of the Separate Account will vary
with the investment performance of the chosen Divisions, and the Owner bears
the entire investment risk.  This will affect the Policy's Cash Value and may
affect the death benefit as well.  Owners should periodically review their
allocations of Net Premiums and the Policy's Cash Value in light of market
conditions and their overall financial planning requirements.

                        Policy Lapse and Reinstatement

Lapse.  Unlike conventional whole life insurance policies, the failure to
make a premium payment following the Initial Premium will not itself cause a
Policy to lapse.  Lapse will occur when the Cash Surrender Value is
insufficient to cover the monthly deduction, and a grace period expires
without a sufficient payment being made.

      The grace period, which is 62 days, begins on the Monthly Anniversary
on which the Cash Surrender Value becomes insufficient to meet the next
monthly deduction.  The Company will notify the Owner that Cash Surrender
Value is insufficient to cover the monthly deduction at the beginning of the
grace period by mail addressed to the last known address on file with the
Company.  The notice to the Owner will indicate the amount of additional
premium that must be paid to keep the Policy in force.  The amount of the
premium required to keep the Policy in force will be the amount required to
cover the outstanding monthly deductions and premium tax charges.  (See
Charges and Deductions--Monthly Deduction.)  If the Company does not receive
the required amount during the grace period, the Policy will lapse and
terminate without Cash Value.

If the Insured dies during the grace period, any overdue monthly deductions
will be deducted from the death benefit otherwise payable.

Reinstatement.  The Owner may reinstate a lapsed Policy by written
application any time within five years after the date of lapse.
Reinstatement is subject to the following conditions:

(1)  Evidence of the insurability of the Insured satisfactory to the Company
(including evidence of insurability of any person covered by a rider to
reinstate the rider).

(2)  Payment of a premium that, after the deduction of premium tax charges,
is large enough to cover:  (a) the monthly deductions due at the time of
lapse, and (b) two times the monthly deduction due at the time of
reinstatement.

(3)  Payment or reinstatement of any Indebtedness.  Any Indebtedness
reinstated will cause Cash Value of an equal amount also to be reinstated.
Any loan interest due and unpaid on the Policy Anniversary prior to
reinstatement must be repaid at the time of reinstatement.  Any loan paid at
the time of reinstatement will cause an increase in Cash Value equal to the
amount to be reinstated.

(4)  The Policy cannot be reinstated if it has been surrendered.

The amount of Cash Value on the date of reinstatement will be equal to the
amount of any Policy Loan reinstated, increased by the Net Premiums paid at
reinstatement, any Policy Loans paid at the time of reinstatement, and the
amount of any surrender charges paid at the time of lapse to the extent of
the Face Amount reinstated.  The Insured must be alive on the date the
Company approves the application for reinstatement.  If the Insured is not
then alive, such approval is void and of no effect.

The effective date of reinstatement is the date the Company approves the
application for reinstatement.  There will be a full monthly deduction for
the Policy Month which includes that date.  (See Charges and
Deductions--Monthly Deduction.)

The surrender charges in effect at the time of reinstatement will equal the
surrender charges in effect at the time of lapse. If only a portion of the
total Face Amount is reinstated, then only the applicable portion of the
surrender charges will be reinstated. If only a portion of the total Face
Amount is reinstated, the Cash Value immediately following reinstatement will
be increased by the applicable portion of the surrender charges imposed at
the time of lapse.

                            CHARGES AND DEDUCTIONS

Charges will be deducted in connection with the Policy to compensate the
Company for providing the insurance benefits set forth in the Policy and any

                                    22
<PAGE> 30

additional benefits added by rider, administering the Policy, incurring
expenses in distributing the Policy, and assuming certain risks in connection
with the Policy.

                              Premium Tax Charges

Prior to allocation of Net Premiums, premium payments will be reduced by
premium tax charges consisting of a charge for state premium taxes and a
charge for Federal income tax costs.  The premium payment, less the premium
tax charge, equals the Net Premium.

Premium Taxes.  Various states and subdivisions impose a tax on premiums
received by insurance companies.  Premium taxes vary from state to state and
range from 0.75 to 3.50%.  A deduction of 2.10% of the premium is made from
each premium payment for these taxes.  Some jurisdictions may not impose
premium taxes, while others may impose premium taxes that are more or less
than the 2.10% deducted under the Policy.  Accordingly, the 2.10% deduction
may be higher or lower than the actual premium tax imposed by the applicable
jurisdiction.  The deduction represents the average amount the Company
considers necessary to pay the premium taxes imposed by the states and any
subdivisions thereof.  If the average premium tax increases in the future,
the deduction for premium taxes will increase accordingly.

Federal Income Tax Costs Attributable to Premium Payments.  A 1.25% deduction
is taken from each premium payment to cover the Company's Federal income tax
costs attributable to the amount of premium received.  The Company has
concluded that this deduction is reasonable in relation to the Company's
increased Federal tax burden as a result of Section 848 of the Internal
Revenue Code.

                               Monthly Deduction

Charges will be deducted monthly from the Cash Value of each Policy ("the
monthly deduction") to compensate the Company for (a) certain administrative
costs; (b) insurance underwriting and acquisition expenses in connection with
issuing a Policy; (c) the cost of insurance; and (d) the cost of optional
benefits added by rider.  The monthly deduction will be taken on the
Investment Start Date and on each Monthly Anniversary.  It will be allocated
among the General Account and each Division of the Separate Account in the
same proportion that the Policy's Cash Value in the General Account and the
Policy's Cash Value in each Division bear to the total Cash Value of the
Policy, less the Cash Value in the Loan Account, on the date the deduction is
taken.  Because portions of the monthly deduction, such as the cost of
insurance, can vary from month to month, the monthly deduction itself can
vary in amount from month to month.

Monthly Administrative Charge.  The Company has responsibility for the
administration of the Policies and the Separate Account.  Administrative
expenses include premium billing and collection, recordkeeping, processing
death benefit claims, cash surrenders, partial withdrawals, Policy changes,
reporting and overhead costs, processing applications, and establishing
Policy records.  As reimbursement for administrative expenses related to the
maintenance of each Policy and the Separate Account, the Company assesses a
monthly administration charge for each Policy.  This charge is $13 per month
during the first twelve Policy Months and $6.00 per month thereafter.  These
charges are guaranteed not to increase while the Policy is in force.  The
Company does not anticipate that it will make any profit on the monthly
administrative charge.

The Company may administer the Policy itself, or the Company may purchase
administrative services from such sources (including affiliates) as may be
available.  Such services will be acquired on a basis which, in the Company's
sole discretion, affords the best services at the lowest cost.  The Company
reserves the right to select a company to provide services which the Company
deems, in its sole discretion, is the best able to perform such services in a
satisfactory manner even though the costs for such services may be higher
than would prevail elsewhere.

Selection and Issue Expense Charge.  An additional administrative charge will
be deducted from Cash Value as part of the monthly deduction.  The charge
will compensate the Company for issuance, underwriting, processing, and
start-up expenses. These expenses include the cost of processing
applications, conducting medical examinations, and determining insurability
and the Insured's rate class.  The charge will also compensate the Company
for on-going administrative costs.  In the first Policy Year, the charge is
$.16 per month multiplied by the Face Amount (and by the face amount of any
SCTR) divided by 1,000, and in all Policy Years thereafter, the charge is
$.01 per month multiplied by the Face Amount (and by the Face Amount of any
SCTR) divided by 1,000.  The Company does not anticipate that it will make
any profit on the Selection and Issue Expense Charge.  The Selection and
Issue Expense Charge is guaranteed not to increase while the Policy is in
force.

                                    23
<PAGE> 31

The Selection and Issue Expense Charge is similarly imposed with respect to
an increase in Face Amount.  In the first Policy Year following a requested
increase or an increase which results from the exercise of the Guaranteed
Option to Increase the Face Amount Rider, the charge is $.16 per month
multiplied by the Face Amount of the increase divided by 1,000, and in all
Policy Years thereafter (and when the increase results from an IBR), the
charge is $.01 per month multiplied by the Face Amount of the increase
divided by 1,000.   If there is a decrease in Face Amount, the charge will no
longer be taken to the extent of the decrease. The Selection and Issue
Expense Charge is not imposed in connection with a change from Death Benefit
Option B to Death Benefit Option A unless such change occurs simultaneously
with a separately requested increase in Face Amount.

Cost of Insurance.  The cost of insurance is deducted on each Monthly
Anniversary for the following Policy Month.  Because the cost of insurance
depends upon a number of variables, the cost will vary for each Policy Month.
The cost of insurance is determined separately for the initial Face Amount
and for any subsequent increases in Face Amount.  The Company will determine
the cost of insurance charge by multiplying the applicable cost of insurance
rate(s) by the net amount at risk (see Monthly Deduction -- Cost of
Insurance) for each Policy Month.

The cost of insurance rates are determined at the beginning of each Policy
Year for the initial Face Amount and each increase in Face Amount.  The rates
will be based on the Attained Age, rate class, and sex (except for Policies
sold in Montana, see Unisex Requirements Under Montana Law) of the Insured at
issue or the date of an increase in Face Amount.  The cost of insurance rates
generally increase as the Insured's Attained Age increases.  The rate class
of an Insured also will affect the cost of insurance rate.  For the initial
Face Amount, the Company will use the rate class on the Issue Date.  For each
increase in Face Amount, other than one caused by a change in the death
benefit option, the Company will use the rate class applicable to that
increase.  If the death benefit equals a percentage of Cash Value, an
increase in Cash Value will cause an automatic increase in the death benefit.
The rate class for such increase will be the same as that used for the most
recent increase, excluding any rider, that required proof of insurability.
The cost of insurance is determined in a similar manner for coverage under a
SCTR and any increase in coverage under such a rider.  The current cost of
insurance rate for coverage under a SCTR is generally less than that for the
Face Amount under a Policy.  The guaranteed maximum cost of insurance rates
for a SCTR, however, are the same as for the Face Amount under the Policy.

The Company currently places Insureds into a preferred rate class, a standard
rate class, or into rate classes involving a higher mortality risk. The
degree of underwriting imposed may vary from full underwriting, to simplified
issue underwriting, and, should it become available in the future, to
guaranteed issue underwriting.

Actual cost of insurance rates may change, and the actual monthly cost of
insurance rates will be determined by the Company based on its expectations
as to future mortality experience.  However, the actual cost of insurance
rates will not be greater than the guaranteed cost of insurance rates set
forth in the Policy.  For fully underwritten and simplified issue Policies
which are not in a substandard risk class, the guaranteed cost of insurance
rates are equal to 100% of the rates set forth in the male/female
smoker/nonsmoker 1980 CSO Mortality Tables (1980 CSO Table SA, 1980 CSO Table
NA, 1980 CSO Table SG and 1980 CSO Table NG), age nearest birthday. Higher
rates apply if the Insured is determined to be in a substandard risk class.

In two otherwise identical Policies, an Insured in the preferred rate class
will have a lower cost of insurance than an Insured in a rate class involving
higher mortality risk.  For rate classes other than the guaranteed issue rate
class, each rate class is also divided into two categories:  smokers and
nonsmokers.  Nonsmoker Insureds will generally incur a lower cost of
insurance than similarly situated Insureds who smoke.  Policies issued with
simplified underwriting or guaranteed issue, if it should become available in
the future, will in general incur a higher cost of insurance than Policies
issued under full underwriting.

The net amount at risk for a Policy Month is (a) the death benefit at the
beginning of the Policy Month divided by 1.0032737 (which reduces the net
amount at risk, solely for purposes of computing the cost of insurance, by
taking into account assumed monthly earnings at an annual rate of 4.0%), less
(b) the Cash Value at the beginning of the Policy Month.  If there is an
increase in Face Amount or a SCTR is in effect, a net amount at risk will be
calculated separately for the initial Face Amount, for each increase in Face
Amount, and for the SCTR.  If Death Benefit Option A or Death Benefit Option
C is in effect, for purposes of determining the net amounts at risk for the
initial

                                    24
<PAGE> 32

Face Amount and for each increase in Face Amount, Cash Value will first be
considered a part of the initial Face Amount.  If the Cash Value is greater
than the initial Face Amount, the excess Cash Value will then be considered a
part of each increase in order, starting with the first increase.  If Death
Benefit Option B is in effect, the net amount at risk will be determined
separately for the initial Face Amount and for each increase in Face Amount.
In calculating the cost of insurance charges, the cost of insurance rate for
a Face Amount or for coverage under a SCTR is applied to the net amount at
risk for that Face Amount.

Additional Insurance Benefits.  The monthly deduction will include charges
for any additional benefits provided by rider.  (See General
Matters--Additional Insurance Benefits.)

                   Contingent Deferred Sales Charge ("CDSC")

For a period of up to 15 years after the Issue Date or the effective date of
a Face Amount increase, the Company will impose a CDSC upon surrender, lapse,
or a requested decrease in Face Amount. The Company will also impose the CDSC
upon a partial withdrawal that results in a decrease in Face Amount.  The
amount of the CDSC will depend upon a number of factors, including the type
of event (surrender, partial withdrawal, lapse, or decrease in Face Amount),
the amount of any premium payments made under the Policy prior to the event,
and the number of Policy Years elapsed since the Policy was issued or the
Face Amount was increased, as applicable.

A separate CDSC applies to the initial Face Amount and to each increase in
Face Amount and is deducted whenever (and to the extent that) a surrender,
lapse, or Face Amount decrease affects the applicable increment of Face
Amount.  For example, after an increase in Face Amount, the Company will
assess the CDSC applicable to the increase on a surrender, lapse, or decrease
of that increase in Face Amount.  The length of time over which a CDSC will
apply to any increment of Face Amount will depend upon the Attained Age of
the Insured on the Issue Date or the effective date of the increase, as
applicable, and the Insured's sex and risk class.  The table below shows the
duration of the CDSC:
    
<TABLE>
                    Contingent Deferred Sales Charge Period (Duration in Years)
<CAPTION>
- -------------------------------------------------------------------------------------------------
       Insured's                Male              Male              Female              Female
          Age                 Nonsmoker          Smoker            Nonsmoker            Smoker
- -------------------------------------------------------------------------------------------------
<S>                               <C>               <C>               <C>               <C>
          0-50                    15                15                15                15
- -------------------------------------------------------------------------------------------------
           51                     14                14                14                14
- -------------------------------------------------------------------------------------------------
           52                     13                13                13                13
- -------------------------------------------------------------------------------------------------
           53                     12                12                12                12
- -------------------------------------------------------------------------------------------------
           54                     11                11                11                11
- -------------------------------------------------------------------------------------------------
         55-79                    10                11                10                10
- -------------------------------------------------------------------------------------------------
           80                     10                 6                10                10
- -------------------------------------------------------------------------------------------------
</TABLE>
   
Calculation of Charge.  The CDSC will equal the CDSC grading percentage
multiplied by the sum of (1) and (2) where:

(1)  is 40% of the lesser of the premium payments made or the Target Premium
for the Policy, excluding any riders, and

(2)  is the Excess Premium Surrender Charge Factor multiplied by premium
payments made in excess of the Target Premium for the Policy, excluding any
riders.

With regard to a Face Amount increase:

(1)  is 40% of the lesser of the premium payments attributable to the
increase or the Target Premium for the increase, and

(2)  is the Excess Premium Surrender Charge Factor multiplied by premium
payments attributable to the increase in excess of the Target Premium for the
increase.

The Excess Premium Surrender Charge Factors vary with the Attained Age, sex,
and risk class of the Insured.  The Target Premium for the Policies is
somewhat less than the guideline annual premium as defined in Rule 6e-3 (T)
(c) (8) (hereinafter, a "GAP").
    

                                    25
<PAGE> 33
<TABLE>
<CAPTION>
                                  Contingent Deferred Sales Charge Grading Percentages

                                                     Male Nonsmoker
                                                     -------------

- ------------------------------------------------------------------------------------------------------------------------
End of Policy            Ages              Age               Age               Age               Age            Ages
    Year                0 - 50             51                52                53                54            55 - 80
- ------------------------------------------------------------------------------------------------------------------------
<S>                    <C>               <C>               <C>               <C>               <C>             <C>
     1                 100.00%           100.00%           100.00%           100.00%           100.00%         100.00%
- ------------------------------------------------------------------------------------------------------------------------
     2                 100.00%           100.00%           100.00%           100.00%           100.00%         100.00%
- ------------------------------------------------------------------------------------------------------------------------
     3                 100.00%           100.00%           100.00%           100.00%           100.00%         100.00%
- ------------------------------------------------------------------------------------------------------------------------
     4                 100.00%           100.00%           100.00%           100.00%           100.00%         100.00%
- ------------------------------------------------------------------------------------------------------------------------
     5                 100.00%           100.00%           100.00%           100.00%           100.00%         100.00%
- ------------------------------------------------------------------------------------------------------------------------
     6                  90.00%            88.89%            87.50%            85.71%            83.33%          80.00%
- ------------------------------------------------------------------------------------------------------------------------
     7                  80.00%            77.78%            75.00%            71.43%            66.67%          60.00%
- ------------------------------------------------------------------------------------------------------------------------
     8                  70.00%            66.67%            62.50%            57.14%            50.00%          40.00%
- ------------------------------------------------------------------------------------------------------------------------
     9                  60.00%            55.56%            50.00%            42.86%            33.33%          20.00%
- ------------------------------------------------------------------------------------------------------------------------
    10                  50.00%            44.44%            37.50%            28.57%            16.67%           0.00%
- ------------------------------------------------------------------------------------------------------------------------
    11                  40.00%            33.33%            25.00%            14.29%             0.00%           0.00%
- ------------------------------------------------------------------------------------------------------------------------
    12                  30.00%            22.22%            12.50%             0.00%             0.00%           0.00%
- ------------------------------------------------------------------------------------------------------------------------
    13                  20.00%            11.11%             0.00%             0.00%             0.00%           0.00%
- ------------------------------------------------------------------------------------------------------------------------
    14                  10.00%             0.00%             0.00%             0.00%             0.00%           0.00%
- ------------------------------------------------------------------------------------------------------------------------
    15+                  0.00%             0.00%             0.00%             0.00%             0.00%           0.00%
- ------------------------------------------------------------------------------------------------------------------------
</TABLE>

<TABLE>
<CAPTION>
                                  Contingent Deferred Sales Charge Grading Percentages

                                                       Male Smoker
                                                       ----------

- ------------------------------------------------------------------------------------------------------------------------
   End of
   Policy          Ages            Age            Age              Age             Ages            Ages          Age
    Year           0-50            51             52               53              54-59           60-79         80
- ------------------------------------------------------------------------------------------------------------------------
<S>              <C>             <C>            <C>              <C>             <C>              <C>          <C>
     1           100.00%         100.00%        100.00%          100.00%         100.00%          100.00%      100.00%
- ------------------------------------------------------------------------------------------------------------------------
     2           100.00%         100.00%        100.00%          100.00%         100.00%           90.00%       80.00%
- ------------------------------------------------------------------------------------------------------------------------
     3           100.00%         100.00%        100.00%          100.00%         100.00%           80.00%       60.00%
- ------------------------------------------------------------------------------------------------------------------------
     4           100.00%         100.00%        100.00%          100.00%         100.00%           70.00%       40.00%
- ------------------------------------------------------------------------------------------------------------------------
     5           100.00%         100.00%        100.00%          100.00%         100.00%           60.00%       20.00%
- ------------------------------------------------------------------------------------------------------------------------
     6            90.00%          88.89%         87.50%           85.71%          83.33%           50.00%        0.00%
- ------------------------------------------------------------------------------------------------------------------------
     7            80.00%          77.78%         75.00%           71.43%          66.67%           40.00%        0.00%
- ------------------------------------------------------------------------------------------------------------------------
     8            70.00%          66.67%         62.50%           57.14%          50.00%           30.00%        0.00%
- ------------------------------------------------------------------------------------------------------------------------
     9            60.00%          55.56%         50.00%           42.86%          33.33%           20.00%        0.00%
- ------------------------------------------------------------------------------------------------------------------------
    10            50.00%          44.44%         37.50%           28.57%          16.67%           10.00%        0.00%
- ------------------------------------------------------------------------------------------------------------------------
    11            40.00%          33.33%         25.00%           14.29%           0.00%            0.00%        0.00%
- ------------------------------------------------------------------------------------------------------------------------
    12            30.00%          22.22%         12.50%            0.00%           0.00%            0.00%        0.00%
- ------------------------------------------------------------------------------------------------------------------------
    13            20.00%          11.11%          0.00%            0.00%           0.00%            0.00%        0.00%
- ------------------------------------------------------------------------------------------------------------------------
    14            10.00%           0.00%          0.00%            0.00%           0.00%            0.00%        0.00%
- ------------------------------------------------------------------------------------------------------------------------
    15+            0.00%           0.00%          0.00%            0.00%           0.00%            0.00%        0.00%
- ------------------------------------------------------------------------------------------------------------------------
</TABLE>

                                    26
<PAGE> 34

<TABLE>
<CAPTION>
                                  Contingent Deferred Sales Charge Grading Percentages

                                                    Female Nonsmoker
                                                    ---------------

- -------------------------------------------------------------------------------------------------------------------------
   End of
   Policy                 Ages              Age              Age               Age               Age             Ages
    Year                 0 - 50             51               52                53                54            55 - 80
- -------------------------------------------------------------------------------------------------------------------------
<S>                    <C>               <C>               <C>               <C>               <C>             <C>
     1                 100.00%           100.00%           100.00%           100.00%           100.00%         100.00%
- -------------------------------------------------------------------------------------------------------------------------
     2                 100.00%           100.00%           100.00%           100.00%           100.00%         100.00%
- -------------------------------------------------------------------------------------------------------------------------
     3                 100.00%           100.00%           100.00%           100.00%           100.00%         100.00%
- -------------------------------------------------------------------------------------------------------------------------
     4                 100.00%           100.00%           100.00%           100.00%           100.00%         100.00%
- -------------------------------------------------------------------------------------------------------------------------
     5                 100.00%           100.00%           100.00%           100.00%           100.00%         100.00%
- -------------------------------------------------------------------------------------------------------------------------
     6                  90.00%            88.89%            87.50%            85.71%            83.33%          80.00%
- -------------------------------------------------------------------------------------------------------------------------
     7                  80.00%            77.78%            75.00%            71.43%            66.67%          60.00%
- -------------------------------------------------------------------------------------------------------------------------
     8                  70.00%            66.67%            62.50%            57.14%            50.00%          40.00%
- -------------------------------------------------------------------------------------------------------------------------
     9                  60.00%            55.56%            50.00%            42.86%            33.33%          20.00%
- -------------------------------------------------------------------------------------------------------------------------
    10                  50.00%            44.44%            37.50%            28.57%            16.67%           0.00%
- -------------------------------------------------------------------------------------------------------------------------
    11                  40.00%            33.33%            25.00%            14.29%             0.00%           0.00%
- -------------------------------------------------------------------------------------------------------------------------
    12                  30.00%            22.22%            12.50%             0.00%             0.00%           0.00%
- -------------------------------------------------------------------------------------------------------------------------
    13                  20.00%            11.11%             0.00%             0.00%             0.00%           0.00%
- -------------------------------------------------------------------------------------------------------------------------
    14                  10.00%             0.00%             0.00%             0.00%             0.00%           0.00%
- -------------------------------------------------------------------------------------------------------------------------
    15+                  0.00%             0.00%             0.00%             0.00%             0.00%           0.00%
- -------------------------------------------------------------------------------------------------------------------------
</TABLE>

<TABLE>
<CAPTION>
                                  Contingent Deferred Sales Charge Grading Percentages

                                                      Female Smoker
                                                      ------------

- -------------------------------------------------------------------------------------------------------------------------
   End of
   Policy                 Ages              Age              Age               Age               Age             Ages
    Year                 0 - 50             51               52                53                54            55 - 80
- -------------------------------------------------------------------------------------------------------------------------
<S>                    <C>               <C>               <C>               <C>               <C>             <C>
     1                 100.00%           100.00%           100.00%           100.00%           100.00%         100.00%
- -------------------------------------------------------------------------------------------------------------------------
     2                 100.00%           100.00%           100.00%           100.00%           100.00%         100.00%
- -------------------------------------------------------------------------------------------------------------------------
     3                 100.00%           100.00%           100.00%           100.00%           100.00%         100.00%
- -------------------------------------------------------------------------------------------------------------------------
     4                 100.00%           100.00%           100.00%           100.00%           100.00%         100.00%
- -------------------------------------------------------------------------------------------------------------------------
     5                 100.00%           100.00%           100.00%           100.00%           100.00%         100.00%
- -------------------------------------------------------------------------------------------------------------------------
     6                  90.00%            88.89%            87.50%            85.71%            83.33%          80.00%
- -------------------------------------------------------------------------------------------------------------------------
     7                  80.00%            77.78%            75.00%            71.43%            66.67%          60.00%
- -------------------------------------------------------------------------------------------------------------------------
     8                  70.00%            66.67%            62.50%            57.14%            50.00%          40.00%
- -------------------------------------------------------------------------------------------------------------------------
     9                  60.00%            55.56%            50.00%            42.86%            33.33%          20.00%
- -------------------------------------------------------------------------------------------------------------------------
    10                  50.00%            44.44%            37.50%            28.57%            16.67%           0.00%
- -------------------------------------------------------------------------------------------------------------------------
    11                  40.00%            33.33%            25.00%            14.29%             0.00%           0.00%
- -------------------------------------------------------------------------------------------------------------------------
    12                  30.00%            22.22%            12.50%             0.00%             0.00%           0.00%
- -------------------------------------------------------------------------------------------------------------------------
    13                  20.00%            11.11%             0.00%             0.00%             0.00%           0.00%
- -------------------------------------------------------------------------------------------------------------------------
    14                  10.00%             0.00%             0.00%             0.00%             0.00%           0.00%
- -------------------------------------------------------------------------------------------------------------------------
    15+                  0.00%             0.00%             0.00%             0.00%             0.00%           0.00%
- -------------------------------------------------------------------------------------------------------------------------
</TABLE>

                                    27
<PAGE> 35

<TABLE>
<CAPTION>
                            Excess Premium Surrender Charge Factors

- ---------------------------------------------------------------------------------------
                           Male              Male            Female              Female
   Issue Age             Nonsmoker          Smoker          Nonsmoker            Smoker
- ---------------------------------------------------------------------------------------
<S>                        <C>               <C>               <C>               <C>
  44 or younger            7.60%             7.60%             7.60%             7.60%
- ---------------------------------------------------------------------------------------
     45-49                 7.60%             7.40%             7.60%             7.60%
- ---------------------------------------------------------------------------------------
     50-54                 7.60%             7.20%             7.60%             7.60%
- ---------------------------------------------------------------------------------------
     55-59                 7.50%             7.00%             7.50%             7.50%
- ---------------------------------------------------------------------------------------
     60-64                 7.00%             7.00%             7.00%             7.00%
- ---------------------------------------------------------------------------------------
      65                   5.75%             5.75%             5.75%             5.75%
- ---------------------------------------------------------------------------------------
      66                   5.44%             5.75%             5.75%             5.75%
- ---------------------------------------------------------------------------------------
      67                   5.13%             5.75%             5.75%             5.75%
- ---------------------------------------------------------------------------------------
      68                   4.82%             5.75%             5.75%             5.75%
- ---------------------------------------------------------------------------------------
      69                   4.51%             5.13%             5.75%             5.13%
- ---------------------------------------------------------------------------------------
      70                   4.20%             4.50%             4.50%             4.50%
- ---------------------------------------------------------------------------------------
      71                   3.81%             4.20%             4.50%             4.15%
- ---------------------------------------------------------------------------------------
      72                   3.42%             3.90%             4.50%             3.80%
- ---------------------------------------------------------------------------------------
      73                   3.03%             3.60%             4.00%             3.45%
- ---------------------------------------------------------------------------------------
      74                   2.45%             3.30%             3.50%             3.10%
- ---------------------------------------------------------------------------------------
      75                   2.25%             3.00%             3.00%             2.75%
- ---------------------------------------------------------------------------------------
      76                   1.80%             2.40%             2.60%             2.30%
- ---------------------------------------------------------------------------------------
      77                   1.35%             1.80%             2.20%             1.85%
- ---------------------------------------------------------------------------------------
      78                   0.90%             1.20%             1.80%             1.40%
- ---------------------------------------------------------------------------------------
      79                   0.45%             0.60%             1.40%             0.95%
- ---------------------------------------------------------------------------------------
      80                   0.00%             0.00%             1.00%             0.50%
- ---------------------------------------------------------------------------------------
</TABLE>

      Notwithstanding the foregoing, the CDSC for the initial Face Amount
during the first two Policy Years will not exceed 30% of the first GAP paid
under the Policy, 10% of the second GAP paid, and 9% of premium payments made
in excess of two GAP's.  Likewise, the CDSC for any increase in Face Amount
during the first two Policy Years following the increase will not exceed 30%
of the first GAP attributable to the increase, 10% of the second GAP
attributable to the increase, and 9% of premium payments attributable to the
increase in excess of two GAP's.
   
The CDSC compensates the Company for expenses relating to the distribution of
the Policy, including agents' commissions, advertising, and the printing of
the Prospectus and sales literature.

The Target Premium depends upon the Insured's Attained Age (on the Issue Date
or on the effective date of a requested increase), sex (except under any
Policies sold in Montana, see Unisex Requirements Under Montana Law), and
smoking risk class. The Target Premium will be fixed and determined on the
Issue Date or the effective date of any requested increase in Face Amount.
The Target Premium for the initial Face Amount or a requested increase in
Face Amount is determined by multiplying (a) the applicable factor per $1,000
of Face Amount from Appendix B (using the Insured's Attained Age on the Issue
Date or on the effective date of an increase), by (b) the initial Face Amount
or the Face Amount of the increase, and dividing the result by 1,000.

Because additional premium payments are not required to fund a requested
increase in Face Amount, a special rule applies to determine the amount of
"premiums attributable to the increase."  In general, "premiums attributable
to the increase" will equal the sum of a proportionate share of the Cash
Surrender Value on the effective date of the increase, before any deductions
are taken, plus a proportionate share of premium payments actually made on or
after the effective date of the increase.  This means that, in effect, in
calculating the amount of the Contingent Deferred Sales Charge a portion of
the existing Cash Surrender Value will be deemed to be a premium payment for
the increase, and subsequent premium payments will be prorated.  The
proportion of existing Cash Surrender Value and subsequent premium payments
attributable to the increase will equal the ratio of the Target Premium for
the requested increase to the sum of the Target Premiums for the total Face
Amount in effect under

                                    28
<PAGE> 36

the Policy, including the Target Premium for the requested increase.  See
Appendix B for a table of Target Premium Factors.

Charge Assessed Upon Decreases.  Assuming there has been no prior requested
increase in Face Amount, the amount of the Contingent Deferred Sales Charge
deducted upon a decrease in Face Amount will equal a fraction of the charge
that would be deducted if the Policy were surrendered at that time.  The
fraction will be determined by dividing the amount of the decrease by the
Policy's Face Amount on the Issue Date of the Policy and multiplying the
result by the charge.

If there has been a prior increase in Face Amount, the amount of the charge
will depend on whether the initial Face Amount or subsequent increases in
Face Amount are being decreased, which, in turn, will depend on whether the
decrease arises from a partial withdrawal or a requested decrease in Face
Amount.  (See Policy Benefits--Death Benefit--Change in Face Amount and
Additional Coverage from Riders, and Policy Rights--Surrender and Partial
Withdrawals.)  The charge deducted will equal the proportionate amount of the
Contingent Deferred Sales Charge for each portion of the Face Amount being
decreased, based on the relationship of the decrease to the applicable
portions of the Face Amount.

Reduction of Charges.  The Policy is available for purchase by individuals,
corporations, and other institutions.  For certain individuals and certain
corporate or other group or sponsored arrangements purchasing one or more
Policies, General American may waive or reduce the amount of the Contingent
Deferred Sales Charge, Selection and Issue Expense Charge, monthly
administrative charge, or other charges where the expenses associated with
the sale of the Policy or Policies or the underwriting or other
administrative costs associated with the Policy or Policies are reduced.

Sales, underwriting, or other administrative expenses may be reduced for
reasons such as expected economies resulting from a corporate purchase or a
group or sponsored arrangement; from the amount of the Initial Premium
payment or payments; from the amount of projected premium payments; or from
lower Target Premiums when the death benefit under a Policy has been
increased by the amount of the coverage provided by a SCTR. General American
will determine in its discretion if, and in what amount, a reduction is
appropriate.  The Company may modify its criteria for qualification for
reduction of charges as experience is gained, subject to the limitation that
such reductions will not be unfairly discriminatory against the interests of
any Owner.

                           Separate Account Charges

Mortality and Expense Risk Charge.  General American will deduct a daily
charge from the Separate Account at the rate of .002455% of the average net
assets of each Division of the Separate Account, which equals an effective
annual rate of .90% of those net assets.  This deduction is guaranteed not to
increase while the Policy is in effect.  General American may realize a
profit from this charge.

The mortality risk assumed by General American is that Insureds may die
sooner than anticipated and that therefore General American will pay an
aggregate amount of death benefits greater than anticipated.  The expense
risk assumed is that expenses incurred in issuing and administering the
Policy will exceed the amounts realized from the administrative charges
assessed against the Policy.

Fund Expenses.  The value of the net assets of the Separate Account will
reflect the investment advisory fee and other expenses incurred by the
underlying investment companies.  See the prospectuses for the respective
Funds for a description of investment advisory fees and other expenses
incurred by the Capital Company, Russell, VIP, VIP II, and Van Eck.

No charges are currently made to the Separate Account for Federal, state, or
local taxes  that the Company incurs which may be attributable to such
Separate Account or to the Policy.  The Company may make a charge for any
taxes or economic burden resulting from the application of the tax laws that
it determines to be properly attributable to the Separate Account or to the
Policy.  (See Federal Tax Matters.)

                                   DIVIDENDS

The Policy is a participating Policy which is entitled to a share, if any, of
the divisible surplus of the Company as determined each year and apportioned
to it.  This surplus will be distributed as a dividend payable annually on
the January Monthly Anniversary.  If the Insured dies after the dividend has
been determined, the Company will pay any unpaid dividend to the Beneficiary.
Because investment results are credited directly through changes in the
Policy's Cash Value, the Company expects little or no divisible surplus to be
credited to a policy; no dividends have been credited in the past.

                                    29
<PAGE> 37

Dividends under participating policies may be described as refunds of
premiums which adjust the cost of a Policy to the actual level of costs
emerging over time after the issue of the Policies.  Both Federal and state
law recognize that dividends are generally considered to be a refund of a
portion of the premium paid and therefore are not treated as income for
Federal or state income tax purposes.  However, depending on the dividend
payment option chosen (See below), dividends may have tax consequences to
Owners.  Counsel or other competent tax advisors should be consulted for more
complete information.

Dividend illustrations published at the time of issue of a Policy reflect the
actual recent experience of the issuing insurance company with respect to
factors such as interest, mortality, and expenses.  State law generally
prohibits a company from projecting or estimating future results.  State law
also requires that dividends must be based on surplus, after setting aside
certain necessary amounts, and that such surplus must be apportioned
equitably among participating policies.  In other words, in principle and by
statute, dividends must be based on actual experience and cannot be
guaranteed at issue of a Policy.

Each year the Company's actuary analyzes the current and recent past
experience and compares it to the assumptions used in determining the premium
rates at the time of issue.  Some of the more important data studied includes
mortality and lapse rates, investment yield in the General Account, and
actual expenses incurred in administering the Policy.  Such data is then
allocated to each dividend class, e.g., by year of issue, age, and plan.  The
actuary then determines what dividends can be equitably apportioned to each
Policy class and makes a recommendation to the Company's Board of Directors
("the Board").  The Board, which has the ultimate authority to declare
dividends, will vote the amount of surplus to be apportioned to each Policy
class, thereby authorizing the distribution of the annual dividend.

An Owner may choose one of the following dividend options. Dividends will be
credited under the chosen option until the Owner changes it.  If the Owner
does not choose an option, the Company will credit the dividend under
Dividend Option B until such time as the Owner requests in writing a
different option.

Dividend Option A: Cash.  The amount of the dividend will be paid in cash.

Dividend Option B: Increase Cash Value.  The amount of the dividend will be
added to the Policy's Cash Value on the date of the dividend payment.  The
Cash Value will be increased by the amount of the dividend.  The dividend
will be allocated to the General Account (if available) and the Divisions of
the Separate Account according to the current allocation of Net Premium.

                              THE GENERAL ACCOUNT

Because of exemptive and exclusionary provisions, interests in the General
Account have not been registered under the Securities Act of 1933, and the
General Account has not been registered as an investment company under the
1940 Act.  Accordingly, neither the General Account nor any interests therein
are subject to the provisions of these Acts and, as a result, the staff of
the SEC has not reviewed the disclosure in this Prospectus relating to the
General Account.  The disclosure regarding the General 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.

                              General Description

The General Account consists of all assets owned by General American other
than those in the Separate Account and other separate accounts.  Subject to
applicable law, General American has sole discretion over the investment of
the assets of the General Account.

At issue, General American will determine the maximum percentage of the
non-borrowed Cash Value that may be allocated, either initially or by
transfer, to the General Account.  The ability to allocate Net Premiums or to
transfer Cash Value to the General Account may not be made available, in the
Company's discretion, under certain Policies.  Further, the option may be
limited with respect to some Policies.  The Company may, from time to time,
adjust the extent to which premiums or Cash Value may be allocated to the
General Account ("the maximum allocation percentage").  Such adjustments may
not be uniform as to all Policies.  General American may at any time modify
the General Account maximum allocation percentage.  Subject to this maximum,
an Owner may elect to allocate Net Premiums to the General Account, the
Separate Account, or both.  Subject to this maximum, the Owner may also
transfer Cash Value from the Divisions of the Separate Account to the General
Account or from the General Account to the Divisions of the Separate Account.
The allocation of Net Premiums or the transfer of Cash Value to the General
Account does not entitle an Owner to share

                                    30
<PAGE> 38

in the investment experience of the General Account.  Instead, General
American guarantees that Cash Value allocated to the General Account will
accrue interest at a rate of at least 4.0%, compounded annually, independent
of the actual investment experience of the General Account.

The Loan Account is part of the General Account.

                                  The Policy

This Prospectus describes a flexible premium variable life insurance policy.
This Prospectus is generally intended to serve as a disclosure document only
for the aspects of the Policy relating to the Separate Account.  For complete
details regarding the General Account, see the Policy itself.

                           General Account Benefits

If the Owner allocates all Net Premiums only to the General Account and makes
no transfers, partial withdrawals, or Policy Loans, the entire investment
risk will be borne by General American, and General American guarantees that
it will pay at least a minimum specified death benefit.  The Owner may select
Death Benefit Option A, B, or C under the Policy and may change the Policy's
Face Amount subject to satisfactory evidence of insurability.

                          General Account Cash Value

Net Premiums allocated to the General Account are credited to the Cash Value.
General American bears the full investment risk for these amounts and
guarantees that interest will be credited to each Owner's Cash Value in the
General Account at a rate of no less than 4% per year, compounded annually.
General American may, IN ITS SOLE DISCRETION, credit a higher rate of
interest, although it is not obligated to credit interest in excess of 4.0%
per year and might not do so.  ANY INTEREST CREDITED ON THE POLICY'S CASH
VALUE IN THE GENERAL ACCOUNT IN EXCESS OF THE GUARANTEED MINIMUM RATE OF 4.0%
PER YEAR WILL BE DETERMINED IN THE SOLE DISCRETION OF GENERAL AMERICAN.  THE
POLICY OWNER ASSUMES THE RISK THAT INTEREST CREDITED MAY NOT EXCEED THE
GUARANTEED MINIMUM RATE OF 4.0% PER YEAR.  If excess interest is credited, a
different rate of interest may be applied to the Cash Value in the Loan
Account.  The Cash Value in the General Account will be calculated on each
Monthly Anniversary of the Policy.

General American guarantees that, on each Valuation Date, the Cash Value in
the General Account will be the amount of the Net Premiums allocated or Cash
Value transferred to the General Account, plus interest at the rate of 4.0%
per year, plus any excess interest which General American credits and any
amounts transferred into the General Account, less the sum of all Policy
charges allocable to the General Account and any amounts deducted from the
General Account in connection with partial withdrawals, surrender charges,
or transfers to the Separate Account.

         Transfers, Surrenders, Partial Withdrawals, and Policy Loans

After the first Policy Year and prior to the death of the Insured, a portion
of Cash Value may be withdrawn from the General Account or transferred from
the General Account to the Separate Account.  A maximum total of four partial
withdrawals and transfers from the General Account is permitted in a Policy
Year.  A partial withdrawal, net of any applicable surrender charges, and any
transfer must be at least $500 or the Policy's entire Cash Value in the
General Account if less than $500.  No amount may be withdrawn from the
General Account that would result in there being insufficient Cash Value to
meet any surrender charges that would be payable immediately following the
withdrawal upon the surrender of the remaining Cash Value of the Policy.  The
total amount of transfers and withdrawals in a Policy Year may not exceed  a
Maximum Amount equal to the greater of (a) 25% of the Cash Surrender Value in
the General Account at the beginning of the Policy Year or (b) the previous
Policy Year's Maximum Amount (not to exceed the total Cash Surrender Value of
the Policy).

Transfers to the General Account are limited by the maximum allocation
percentage (described above) in effect for a Policy at the time a transfer
request is made.

Policy Loans may also be made from the Policy's Cash Value in the General
Account.

Loans and withdrawals from the General Account may have Federal income tax
consequences.  (See Federal Tax Matters.)

No transfer charge currently is imposed on transfers to and from the General
Account.  However, such a charge may be imposed in the future.  General
American may revoke or modify the privilege of transferring amounts to or
from the General Account

                                    31
<PAGE> 39

at any time.  Partial withdrawals  will result in the imposition of the
applicable surrender charges.

Transfers, surrenders, and partial withdrawals payable from the General
Account and the payment of Policy Loans allocated to the General Account may,
subject to certain restrictions, be delayed for up to six months.  However,
if payment is deferred for 30 days or more, General American will pay
interest at the rate of 2.5% per year for the period of the deferment.

                                GENERAL MATTERS

              Postponement of Payments from the Separate Account

The Company usually pays amounts payable on partial withdrawal, surrender, or
Policy Loans allocated to the Separate Account Divisions within seven days
after written notice is received.  Payment of any amount payable from the
Divisions of the Separate Account upon surrender, partial withdrawals, death
of Insured, as well as payments of a Policy Loan and transfers, may be
postponed whenever:  (i) the New York Stock Exchange is closed (other than
customary weekend and holiday closings) or trading on the New York Stock
Exchange is restricted as determined by the SEC; (ii) the SEC, by order,
permits postponement for the protection of Owners; or (iii) an emergency
exists, as determined by the SEC, as a result of which disposal of securities
is not reasonably practicable or it is not reasonably practicable to
determine the value of the Separate Account's net assets.  The Company may
defer payment of the portion of any Policy Loan from the General Account for
not more than six months.

Payments under the Policy of any amounts derived from premiums paid by check
may be delayed until the check has cleared the bank upon which it is drawn.

                                 The Contract

The Policy, the attached application, any riders, endorsements, any
application for an increase in Face Amount, and any application for
reinstatement constitute the entire contract.  All statements made by the
Insured in the application and any supplemental applications can be used to
contest a claim or the validity of the Policy.  Any change to the Policy must
be in writing and approved by the President, a Vice President, or the
Secretary of the Company.  No agent has the authority to alter or modify any
of the terms, conditions, or agreements of the Policy or to waive any of its
provisions.

                               Control of Policy

The Insured is the Owner of the Policy unless another person or entity is
shown as the Owner in the application.  Ownership may be changed, however, as
described below.  The Owner is entitled to all rights provided by the Policy,
prior to the death of the Insured.   Any person whose rights of ownership
depend upon some future event does not possess any present rights of
ownership.  If there is more than one Owner at a given time, all Owners must
exercise the rights of ownership by joint action.  If the Owner dies, and the
Owner is not the Insured, the Owner's interest in the Policy becomes the
property of his or her estate unless otherwise provided.  Unless otherwise
provided, the Policy is jointly owned by all Owners named in the Policy or by
the survivors of those joint Owners.  Unless otherwise stated in the Policy,
the final Owner is the estate of the last joint Owner to die.  The Company
may rely on the written request of any trustee of a trust which is the Owner
of the Policy, and the Company is not responsible for the proper
administration of any such trust.

                                  Beneficiary

The Beneficiary(ies) is (are) the person(s) specified in the application or
by later designation.  Unless otherwise stated in the Policy, the Beneficiary
has no rights in a Policy before the death of the Insured.  If there is more
than one Beneficiary at the death of the Insured, each Beneficiary will
receive equal payments unless otherwise provided by the Owner.  If no
Beneficiary is living at the death of the Insured, the proceeds will be
payable to the Owner or, if the Owner is not living, to the Owner's estate.

The Policy permits the designation of various types of trust as
Beneficiary(ies), including trusts for minor beneficiaries, trusts under a
will, and trusts under a separate written agreement.  An Owner is also
permitted to designate several types of beneficiaries, including business
beneficiaries.  For more details about the use of trusts and specialized
types of beneficiaries, refer to the Policy.

                        Change of Owner or Beneficiary

The Owner may change the ownership and/or Beneficiary designation by written
request in a form acceptable to the Company at any time during the Insured's
lifetime, subject to any restrictions stated in the Policy and this
Prospectus.  The Company may require that the Policy be returned for
endorsement of

                                    32
<PAGE> 40

any change.  If acceptable to us, the change will take effect as of the date
the request is signed, whether or not the Insured is living when the request
is received at the Company's Home Office.  The Company is not liable for any
payment made or action taken before the Company received the written request
for change. If the Owner is also a Beneficiary of the Policy at the time of
the Insured's death, the Owner may, within 60 days of the Insured's death,
designate another person to receive the Policy proceeds.  Any change will be
subject to any assignment of the Policy or any other legal restrictions.

                                Policy Changes

The Company reserves the right to limit the number of changes to a Policy to
one per Policy Year and to restrict changes in the first Policy Year.
Currently, only one change is permitted during any Policy Year, and no change
may be made during the first Policy Year.  For this purpose, changes include
increases or decreases in Face Amount and changes in the death benefit
option.  No change will be permitted that would result in this policy not
satisfying the definition of life insurance under the Internal Revenue code
of 1986 or any applicable successor provision thereto.

                           Conformity with Statutes

If any provision in a Policy is in conflict with the laws of the state
governing the Policy, the provision will be deemed to be amended to conform
to such laws.  In addition, the Company reserves the right to change the
Policy if it is determined that a change is necessary to cause this Policy to
comply with, or give the Owner the benefit of, any Federal or state statute,
rule, or regulation, including, but not limited to requirements of the
Internal Revenue Code, or its regulations or published rulings.

                              Claims of Creditors

To the extent permitted by law, neither the Policy nor any payment under it
will be subject to the claims of creditors or to any legal process.

                               Incontestability

The Policy is incontestable after it has been in force for two years from the
Issue Date during the lifetime of the Insured.  An increase in Face Amount
and an addition of a rider after the Issue Date are incontestable after such
increase or addition has been in force for two years from its effective date
during the lifetime of the Insured.  Any reinstatement of a Policy is
incontestable only after it has been in force during the lifetime of the
Insured for two years after the effective date of the reinstatement.

                                  Assignment

The Company will be bound by an assignment of a Policy only if:  (a) the
assignment is in writing; (b) the original assignment instrument or a
certified copy thereof is filed with the Company at its Home Office; and (c)
the Company returns an acknowledged copy of the assignment instrument to the
Owner.  The Company is not responsible for determining the validity of any
assignment.  Payment of Policy proceeds is subject to the rights of any
assignee of record.  If a claim is based on an assignment, the Company may
require proof of the interest of the claimant.  A valid assignment will take
precedence over the claim of any Beneficiary.

                                    Suicide

Suicide within two years of the Issue Date is not covered by the Policy.  If
the Insured dies by suicide, while sane or insane, within two years from the
Issue Date (or within the maximum period permitted by the laws of the state
in which the Policy was delivered, if less than two years), the amount
payable will be limited to premiums paid, less any partial withdrawals and
any outstanding Indebtedness.  Subject to certain limitations, if the Insured
dies by suicide, while sane or insane, within two years after the effective
date of an increase in Face Amount, the death benefit for that increase will
be limited to the amount of the monthly deductions for the increase.

If the Insured is a Missouri citizen when the Policy is issued, this
provision does not apply on the Issue Date of the Policy, or on the effective
date of an increase in Face Amount, unless the Insured intended suicide when
the Policy or the increase in Face Amount was applied for.

                  Misstatement of Age or Sex and Corrections

If the age or sex (except under any Policies sold in Montana, see Unisex
Requirements Under Montana Law) of the Insured has been misstated in the
application, the amount of the benefit will be equitably adjusted on the
basis of the correct facts.

Any payment or Policy changes made by the Company in good faith, relying on
its records or evidence supplied with respect to such payment, will fully
discharge the Company's duty.  The Company reserves the right to correct any
errors in the Policy.

                         Additional Insurance Benefits

                                    33
<PAGE> 41

Subject to certain requirements, one or more of the following additional
insurance benefits may be added to a Policy by rider.  The descriptions below
are intended to be general; the terms of the Policy riders providing the
additional benefits may vary from state to state, and the Policy should be
consulted.  Many, but not all, of these additional insurance benefits require
additional charges.  The cost of any additional insurance benefits which
require additional charges will be deducted as part of the monthly deduction
from the Policy's Cash Value.  (See Charges and Deductions--Monthly
Deduction.)  Certain restrictions may apply and are described in the
applicable rider.  An insurance agent authorized to sell the Policy can
describe these extra benefits further.  Samples of the provisions are
available from General American upon written request.

Waiver of Monthly Deduction Rider.  Provides for the waiver of the monthly
deduction while the Insured is totally disabled, subject to certain
limitations described in the rider.  The Insured must have become disabled
after age 5 and before age 65.

Waiver of Specified Premium Rider.  Provides for crediting the Policy's Cash
Value with a specified monthly premium while the Insured is totally disabled.
The monthly premium selected at issue is not guaranteed to keep the Policy in
force.  The Insured must have become disabled after age 5 and before age 65.

Accidental Death Benefit Rider.  Provides additional insurance if the
Insured's death results from accidental bodily injury, as defined in the
rider.  Under the terms of the rider, the additional benefits provided in the
Policy will be paid upon receipt of proof by the Company that death:
resulted directly from accidental bodily injury and independently of all
other causes; occurred within 120 days from the date of injury; and occurred
on or after the Policy Anniversary nearest the Insured's age 0 and before age
70.

Children's Life Insurance Rider.  Provides for term life insurance on the
Insured's children, as defined in the rider.  Under the terms of the rider,
the death benefit will be payable to the named Beneficiary upon the death of
any insured child.  Upon receipt of proof of the Insured's death before the
rider terminates, insurance on the life of any insured child will continue
without further premium payments.

Guaranteed Option to Increase the Face Amount Rider.  Provides that the Owner
can purchase additional insurance under an existing Policy at certain future
dates without evidence of insurability.

Additional Insured Family Term Rider.  Provides for term life insurance on an
Additional Insured.  An Additional Insured must be an immediate family member
(spouse or child) of the Insured.  A rider is issued for each additional
family member individually.  Under the terms of the rider, the death benefit
will be payable to the named Beneficiary upon the death of the Additional
Insured.

Increasing Benefit Rider.  Provides generally for annual increases in Face
Amount under the Policy and coverages under any SCTR until the Insured
attains age 65.  Increases may be either a fixed percentage or indexed to a
cost of living.

Supplemental Coverage Term Rider.  Provides additional insurance coverage on
a basis different from that under the Policy.  Coverage under a SCTR
generally has a lower cost of insurance, but has no Cash Value associated
with it.

Guaranteed Survivor Purchase Option Rider.  Provides that the Beneficiary
upon death of the Insured may purchase an option policy on a "designated
life."   The designated life is named in the rider section of the application
for this Policy and may not be changed.   No evidence of insurability is
required for the option policy.

                              Records and Reports

The Company will maintain all records relating to the Separate Account and
will mail to the Owner once each Policy Year, at the last known address of
record, a report which shows the current Policy values, premiums paid,
deductions made since the last report, and any outstanding Policy Loans.  The
Owner will also be sent a periodic report for the Capital Company, VIP, VIP
II, and Van Eck, and a list of the securities held in each Fund.  Receipt of
premium payments, transfers, partial withdrawals, Policy Loans, loan
repayments, changes in death benefit options, increases or decreases in Face
Amount, surrenders, and reinstatements will be confirmed promptly following
each transaction.

An Owner may request in writing a projection of illustrated future Cash
Surrender Values and death benefits.  This projection will be furnished by
the Company for a nominal fee which will not exceed $25.

                         DISTRIBUTION OF THE POLICIES

                                    34
<PAGE> 42

The Policies will be sold by individuals who, in addition to being licensed
as life insurance agents for the Company, are also registered representatives
of Walnut Street Securities, Inc. ("Walnut Street"), the principal
underwriter of the Policies, or of broker-dealers who have entered into
written sales agreements with Walnut Street.  Walnut Street was
incorporated under the laws of Missouri in 1984 and is a wholly-owned
subsidiary of General American Holding Company, which is, in turn, a
wholly-owned subsidiary of the Company.  Walnut Street is registered with the
SEC under the Securities Exchange Act of 1934 as a broker-dealer and is a
member of the National Association of Securities Dealers, Inc.  No director
or officer of Walnut Street owns any units in the Separate Account.

As principal underwriter for the Policies, Walnut Street received $3,422,871
in commission income on total premium payments of $16,119,336 in 1997.
Walnut Street receives no administrative fees, management fees, or other fee
income from sales of the Policies.

Writing agents will receive commissions based on a commission schedule and
rules.  Currently, agent first-year commissions can equal up to 45% of the
Target Premium and either 2.0% or 2.5% of the excess first year premium,
depending on the sales contract. In renewal years, the agent commissions
equal 2.0%, 2.5% or 3.0% of premium paid. For  all years after the first, a
commission of .34% of the average monthly non-loaned Cash Value for each
Policy Year is paid. In addition, bonuses based on first-year commissions may
be earned during years 2 through 10 if an agent is covered by a contract
under which the lower percent of premium commissions is paid. These are
maximum commissions, and reductions may be possible under the circumstances
outlined in the section entitled Reduction of Charges.  General Agents
receive compensation which may be based in part on the level of agent
commissions in their agencies.

The General Agent commission schedules and rules differ for different types
of agency contracts.


                              FEDERAL TAX MATTERS

                                 Introduction

The following summary provides a general description of the Federal income
tax considerations associated with the Policy and does not purport to be
complete or to cover all situations.  This discussion is not intended as tax
advice.  Counsel or other competent tax advisors should be consulted for more
complete information.  This discussion is based upon General American's
understanding of the present Federal income tax laws as they are currently
interpreted by the Internal Revenue Service.  No representation is made as to
the likelihood of continuation of the present Federal income tax laws or of
the current interpretations by the Internal Revenue Service.

                           Tax Status of the Policy

Section 7702 of the Internal Revenue Code of 1986, as amended ("the Code")
includes a definition of a life insurance contract for Federal tax purposes.
The Secretary of the Treasury ("the Treasury") issued proposed regulations
which specify what will be considered reasonable mortality charges under
Section 7702.  Guidance as to how Section 7702 is to be applied is, however,
limited.  If a Policy were determined not to be a life insurance contract for
purposes of Section 7702, such Policy would not provide most of the tax
advantages normally provided by a life insurance policy.

With respect to a Policy issued on the basis of a standard premium class or
on a guaranteed or simplified issue basis, while there is some uncertainty
due to the limited guidance under Section 7702, the Company believes that
such a Policy should meet the Section 7702 definition of a life insurance
contract.  However, with respect to a Policy issued on a substandard basis
(i.e., a premium class involving higher than standard mortality risk), it is
not clear whether such a Policy would satisfy Section 7702, particularly if
the Owner pays the full amount of premiums permitted under the Policy.

If it is subsequently determined that a Policy does not satisfy Section 7702,
the Company will take whatever steps are appropriate and necessary to attempt
to cause such a Policy to comply with Section 7702, including possibly
refunding any premiums paid that exceed the limitations allowable under
Section 7702 (together with interest or other earnings on any such premiums
refunded as required by law). For these reasons, the Company reserves the
right to modify the Policy as necessary to attempt to qualify it as a life
insurance contract under Section 7702.

Section 817(h) of the Code authorizes the Treasury to set standards by
regulation or otherwise for the investments of the Separate Account to be
"adequately diversified" in order for the Policy to be treated as a life
insurance contract for Federal tax purposes.  The Separate Account intends to
comply

                                    35
<PAGE> 43

with the diversification requirements prescribed by the Treasury in
Regulation Section 1.817-5, which affect how assets may be invested.
Although General American does not control Capital Company, VIP, VIP II, or
Van Eck, it has entered into agreements which require these investment
companies to be operated in compliance with the requirements prescribed by
the Treasury.

The IRS has stated in published rulings that a variable contract owner will
be considered the owner of separate account assets, for federal income tax
purposes, if the contract owner possesses incidents of ownership in those
assets, such as the ability to exercise investment control over the assets.
If that were to be determined to be the case, income and gains from the
separate account assets would be includible in the variable contract owner's
gross income.  The Treasury Department has also announced, in connection with
the issuance of regulations concerning diversification, that those
regulations "do not provide guidance concerning the circumstances in which
investor control of the investments of a segregated asset account may cause
the investor (i.e., the Owner), rather than the insurance company, to be
treated as the owner of the assets in the account."  This announcement also
stated that guidance would be issued by way of regulations or rulings on the
"extent to which policyholders may direct their investments to particular
subaccounts without being treated as owners of the underlying assets."

The ownership rights under the Policy are different in certain respects from
those described by the IRS in rulings in which it was determined that policy
owners were not owners of separate account assets.  For example, the Owner
has additional flexibility in allocating Premium payments and Policy Values.
These differences could result in an Owner being treated as the owner of a
pro rata portion of the assets of the Separate Account.  In addition, the
Company does not know what standards will be set forth, if any, in the
regulations or rulings which the Treasury Department has stated it expects to
issue.  The Company therefore reserves the right to modify the Policy as
necessary to attempt to prevent an Owner from being considered the owner of a
pro rata share of the assets of the Separate Account.

The following discussion assumes that the Policy will qualify as a life
insurance contract for Federal income tax purposes.

1.  Tax Treatment of Policy Benefits.  In general, the Company believes that
the proceeds and cash value increases of a policy should be treated in a
manner consistent with a fixed-benefit life insurance policy for Federal
income tax purposes.  Thus, the death benefit under the Policy should be
excludable from the gross income of the Beneficiary under Section 101(a)(1)
of the Code.

Many changes or transactions involving a Policy may have tax consequences,
depending on the circumstances.  Such changes include, but are not limited
to, the exchange of the Policy, a change of the Policy's Face Amount, a
change of Owner, an assignment, a Policy Loan, an additional premium payment,
a Policy lapse with an outstanding Policy Loan, a partial withdrawal, or a
surrender of the Policy.  In addition, Federal estate and state and local
estate, inheritance, and other tax consequences of ownership or receipt of
Policy proceeds depend upon the circumstances of each Owner or Beneficiary.
A competent tax advisor should be consulted for further information.
    
A Policy may also be used in various arrangements, including non-qualified
deferred compensation or salary continuation plans, split dollar insurance
plans, executive bonus plans, retiree medical benefit plans and others.  The
tax consequences of such plans may vary depending on the particular facts and
circumstances of each individual arrangement.  Therefore, if you are
contemplating the use of a Policy in any arrangement the value of which
depends in part on its tax consequences, you should be sure to consult a
qualified tax advisor regarding the tax attributes of the particular
arrangement.
   
Generally, the Owner will not be deemed to be in constructive receipt of the
Policy's Cash Value, including increments thereof, until there is a
distribution.  The tax consequences of distributions from, and Policy Loans
taken from or secured by, a Policy depend on whether the Policy is classified
as a "modified endowment contract".  However, upon a complete surrender or
lapse of any Policy, or when benefits are paid at such a Policy's maturity
date, if the amount received plus the amount of outstanding Indebtedness
exceeds the total investment in the Policy, the excess will generally be
treated as ordinary income subject to tax.

2.  Modified Endowment Contracts.  A Policy may be treated as a modified
endowment contract depending upon the amount of premiums paid in relation to
the death benefit provided under such Policy.  The premium limitation rules
for determining whether a Policy is a modified endowment contract are
extremely complex.  In general, however, a Policy will be a modified
endowment contract if the accumulated premiums

                                    36
<PAGE> 44

paid at any time during the first seven Policy Years exceed the sum of the
net level premiums which would have been paid on or before such time if the
Policy provided for paid-up future benefits after the payment of seven level
annual premiums.

In addition, if a Policy is "materially changed," it may cause such Policy to
be treated as a modified endowment contract.  The material change rules for
determining whether a Policy is a modified endowment contract are also
extremely complex.  In general, however, the determination of whether a
Policy will be a modified endowment contract after a material change
generally depends upon the relationship among the death benefit at the time
of such change, the Cash Value at the time of the change, and the additional
premiums paid in the seven Policy Years starting with the date on which the
material change occurs.

Moreover, a life insurance contract received in exchange for a life insurance
contract classified as a modified endowment contract will also be treated as
a modified endowment contract.  A reduction in a Policy's benefits may also
cause such Policy to become a modified endowment contract.

Due to the Policy's flexibility, classification of a Policy as a modified
endowment contract will depend upon the circumstances of each Policy.  The
Company has, however, adopted administrative steps designed to protect an
Owner against the possibility that the Policy might become a modified
endowment contract.  The Company believes that the safeguards are adequate
for most situations, but it cannot provide complete assurance that a Policy
will not be classified as a modified endowment contract.  At the time a
premium is credited which would cause the Policy to become a modified
endowment contract, the Company will notify the Owner that unless a refund of
the excess premium is requested by the Owner, the Policy will become a
modified endowment contract.  The Owner will have 30 days after receiving
such notification to request the refund.  The excess premium paid will be
returned to the Owner upon receipt by the Company of the refund request.  The
amount to be refunded will be deducted from the Policy's Cash Value in the
Divisions of the Separate Account and in the General Account in the same
proportion as the premium payment was allocated to such Accounts.

Accordingly, a prospective Owner should contact a competent tax advisor
before purchasing a Policy to determine the circumstances under which the
Policy would be a modified endowment contract.  In addition, an Owner should
contact a competent tax advisor before paying any additional premiums or
making any other change to, including an exchange of, a Policy to determine
whether such premium or change would cause the Policy (or the new policy in
the case of an exchange) to be treated as a modified endowment contract.

3. Distributions from Policies Classified as Modified Endowment Contracts.
Policies classified as modified endowment contracts will be subject to the
following tax rules:  First, all distributions, including distributions upon
surrender and benefits paid at maturity, from such a Policy are treated as
ordinary income subject to tax up to the amount equal to the excess (if any)
of the Cash Value immediately before the distribution over the investment in
the Policy (described below) at such time.  Second, Policy Loans taken from,
or secured by, such a Policy, as well as due but unpaid interest thereon, are
treated as distributions from such a Policy and taxed accordingly.  Third, a
10 percent additional income tax is imposed on the portion of any
distribution from, or Policy Loan taken from or secured by, such a Policy
that (a) is included in income, except where the distribution or Policy Loan
is made on or after the Owner attains age 59 1/2, (b) is attributable to the
Owner's becoming disabled, or (c) is part of a series of substantially equal
periodic payments for the life (or life expectancy) of the Owner or the joint
lives (or joint life expectancies) of the Owner and the Owner's Beneficiary.

4. Distributions From Policies Not Classified as Modified Endowment Contract.
Distributions from Policies not classified as modified endowment contracts
are generally treated as first recovering the investment in the Policy
(described below) and then, only after the return of all such investment in
the Policy, as distributing taxable income.  An exception to this general
rule occurs in the case of a decrease in the Policy's death benefit (possibly
including a partial withdrawal ) or any other change that reduces benefits
under the Policy in the first 15 years after the Policy is issued and that
results in cash distribution to the Owner in order for the Policy to continue
complying with the Section 7702 definitional limits.  Such a cash
distribution will be taxed in whole or in part as ordinary income (to the
extent of any gain in the Policy) under rules prescribed in Section 7702.

Policy Loans from, or secured by, a Policy that is not a modified endowment
contract are not treated as distributions.  Instead, such loans are treated
as Indebtedness of the Owner.

Neither distributions (including distributions upon surrender or lapse) nor
Policy Loans from, or secured

                                    37
<PAGE> 45

by, a Policy that is not a modified endowment contract are subject to the 10
percent additional income tax.

If a Policy which is not a modified endowment contract subsequently becomes a
modified endowment contract, then any distribution made from the Policy
within two years prior to the date of such change in status may become
taxable.

5. Policy Loan Interest.  Generally, interest paid on any loan under a life
insurance Policy owned by an individual is not deductible.  In addition,
interest on any loan under a life insurance Policy owned by a business
taxpayer on the life of any individual who is an officer of or is financially
interested in the business carried on by that taxpayer is deductible only
under certain very limited circumstances.  An Owner should consult a
competent tax advisor before deducting any loan interest.

6.  Interest Expense on Unrelated Indebtedness.  Under provisions added to
the Code in 1997 for policies issued after June 8, 1997, if a business
taxpayer owns or is the beneficiary of a Policy on the life of any individual
who is not an officer, director, employee, or 20 percent owner of the
business, and the taxpayer also has debt unrelated to the Policy, a portion
of the taxpayer's unrelated interest expense deductions may be lost.  No
business taxpayer should purchase, exchange, or increase the death benefit
under a Policy on the life of any individual who is not an officer, director,
employee, or 20 percent owner of the business without first consulting a
competent tax Advisor.

7.  Investment in the Policy.  Investment in the Policy means (a) the
aggregate amount of any premiums or other consideration paid for a Policy,
minus (b) the aggregate amount received under the Policy which is excluded
from gross income of the Owner (except that the amount of any Policy Loan
from, or secured by, a Policy that is a modified endowment contract, to the
extent such amount is excluded from gross income, will be disregarded), plus
(c) the amount of any Policy Loan from, or secured by, a Policy that is a
modified endowment contract to the extent that such amount is included in the
gross income of the Owner.

8.  Multiple Policies.  All modified endowment contracts that are issued by
the Company (or its affiliates) to the same Owner during any calendar year
are treated as one modified endowment contract for purposes of determining
the amount includable in gross income under Section 72(e) of the Code.

9.  Possible Charge for Taxes.  At the present time, the Company makes no
charge to the Separate Account for any Federal, state, or local taxes (as
opposed to Premium Tax Charges which are deducted from premium payments) that
it incurs which may be attributable to such Separate Account or to the
Policies.  The Company, however, reserves the right in the future to make a
charge for any such tax or other economic burden resulting from the
application of the tax laws that it determines to be properly attributable to
the Separate Account or to the Policies.

10.  Possible Changes in Taxation.  As of the date of this Prospectus, the
President's budget for fiscal year 1999 contains a number of proposals that
would adversely affect the Federal income tax treatment of life insurance
contracts.  Of particular importance to owners of variable life insurance
contracts such as the Policy are two proposals under which, if adopted: (1)
the inside buildup of variable life insurance contracts like the Policy would
be taxed whenever cash values were reallocated among the available investment
options, for example, if the Periodic and Variance Rebalancing options
available under the Policy were used, and (2) it would no longer be possible
to exchange a variable life insurance contract tax free under Code section
1035.  Moreover, it is always possible that any changes in the tax treatment
of life insurance contracts could be effective prior to the date of any new
legislation.

                     UNISEX REQUIREMENTS UNDER MONTANA LAW

The State of Montana generally prohibits the use of actuarial tables that
distinguish between men and women in determining premiums and Policy benefits
for policies issued on the lives of their residents.  Therefore, all Policies
offered by this Prospectus to insure residents of Montana will have premiums
and benefits which are based on actuarial tables that do not differentiate on
the basis of sex.

                 SAFEKEEPING OF THE SEPARATE ACCOUNT'S ASSETS

The Company holds the assets of the Separate Account.  The assets are kept
physically segregated and held separate and apart from the General Account.
The Company maintains records of all purchases and redemptions of the
applicable fund shares by each of the Divisions.  Additional protection for
the assets of the Separate Account is afforded by a blanket fidelity bond
issued by Lloyd's Underwriters in the amount of $5 million, covering

                                    38
<PAGE> 46

all officers and employees of the Company who have access to the assets of
the Separate Account.

                                 VOTING RIGHTS

      Based on its understanding of current applicable legal requirements,
the Company will vote the shares of the Funds held in the Separate Account at
regular and special shareholder meetings of the mutual funds in accordance
with the instructions received from persons having voting interests in the
corresponding Divisions of the Separate Account.  If, however, the 1940 Act
or any regulation thereunder should be amended or if the present
interpretation thereof should change, and as a result the Company determines
that it is permitted to vote shares of the Funds in its own right, it may
elect to do so.  No voting privileges apply to the Policies  with respect to
Cash Value removed from the Separate Account as a result of a Policy Loan.

The number of votes which an Owner has the right to instruct will be
calculated separately for each Division.  Voting rights reflect the dollar
value of the total number of units of each Division of the Separate Account
credited to the Owner at the record date, rather than the number of units
alone.  Fractional shares will be counted.  The number of votes of the Fund
which the Owner has the right to instruct will be determined as of the date
coincident with the date established by that Fund for determining
shareholders eligible.  Voting instructions will be solicited by written
communications prior to such meeting in accordance with procedures
established by the mutual funds.

The Company will vote the shares of a Fund for which no timely instructions
are received in proportion to the voting instructions which are received with
respect to that Fund.  The Company will also vote any shares of the Funds
which it owns and which are not attributable to Policies in the same
proportion.

Each person having a voting interest in a Division will receive proxy
material, reports, and other materials relating to the appropriate Fund.

Disregard of Voting Instructions.  The Company may, when required by state
insurance regulatory authorities, disregard voting instructions if the
instructions require that the shares be voted so as to cause a change in the
subclassification or investment objective of the Fund or to approve or
disapprove an investment advisory contract for a Fund.  In addition, the
Company itself may disregard voting instructions in favor of changes
initiated by an Owner in the investment policy or the investment advisor or
sub-advisor of a Fund if the Company reasonably disapproves of such changes.
A proposed change would be disapproved only if the proposed change is
contrary to state law or prohibited by state regulatory authorities, or the
Company determined that the change would have an adverse effect on its
General Account in that the proposed investment policy for a Fund may result
in overly speculative or unsound investments.  If the Company disregards
voting instructions, a summary of that action and the reasons for such action
will be included in the next annual report to Owners.

                        STATE REGULATION OF THE COMPANY

The Company, a stock life insurance company organized under the laws of
Missouri, and the Separate Account are subject to regulation by the Missouri
Department of Insurance.  An annual statement is filed with the Director of
Insurance on or before March 1st of each year covering the operations and
reporting on the financial condition of the Company as of December 31 of the
preceding year.  Periodically, the Director of Insurance examines the
liabilities and reserves of the Company and the Separate Account and
certifies their adequacy, and a full examination of the Company's operations
is conducted by the National Association of Insurance Commissioners at least
once every three years.

In addition, the Company is subject to the insurance laws and regulations of
other states within which it is licensed or may become licensed to operate.
Generally, the insurance departments of other states apply the laws of the
state of domicile in determining permissible investments.
    

                                    39
<PAGE> 47
   
<TABLE>

                             MANAGEMENT OF THE COMPANY
<CAPTION>

                                                   Principal Occupation (s)
         Name                                     During Past Five Years<F*>
         ----                                     --------------------------

Principal Officers <F**>
- ------------------------
<C>                                    <S>
Richard A. Liddy                       Chairman, President and CEO, 1/95-present; Chairman
                                       of the Executive Committee, 5/92-present. Formerly
                                       President and CEO, 5/92-1/95.

Robert J. Banstetter, Sr.              Vice President, General Counsel and Secretary,
                                       2/91-present.

John W. Barber                         Vice President and Controller, 12/84-present.

O'Neil P. Boudreaux                    Vice President-Sales and Marketing, 10/96- present.
                                       Formerly Vice President-Group Field
                                       Accounts, 4/87-10/96.

Kevin C. Eichner                       Executive Vice President of General American,
                                       Chairman of GenMark, Chairman of Walnut Street
                                       Securities, 10/97-Present.  President and CEO,
                                       Collaborative Strategies, 1983-Present.

E. Thomas Hughes                       Corporate Actuary and Treasurer, 10/94-present.
                                       Formerly Executive Vice President-Group
                                       Pensions, 3/90-10/94

Michael P. Ingrassia                   Vice President-Group Executive Accounts, 3/92- present.

Barbara L. Snyder                      Vice President-Product Division, 4/95-present.
                                       Formerly Vice President and Chief Actuary,
                                       American Bankers Insurance Company, Miami, FL.

Warren J. Winer                        Executive Vice President-Group Life and Health,
                                       8/95-present.  Formerly Managing Director,
                                       William M. Mercer, Inc., 7/93-8/95; President
                                       and Chief Operating Officer, W. F. Corroon,
                                       1986-7/93.

Bernard H. Wolzenski                   Executive Vice President-Individual Insurance,
                                       10/91-present.  Formerly Vice President-Life
                                       Product Management, 5/86-10/91.

A. Greig Woodring                      President and Chief Executive Officer,
                                       Reinsurance Group of America, 12/92-present.
                                       Executive Vice President-Reinsurance, 3/90- present.

<FN>
<F*>  All positions listed are with General American unless otherwise
      indicated.

<F**> The principal business address of Messrs. Banstetter, Hughes, and Liddy
      is General American Life Insurance Company, 700 Market Street, St.
      Louis, Missouri 63101.  The principal business address for Messrs.
      Barber, Boudreaux, Ingrassia, Lacy, Winer and Wolzenski and for Ms.
      Snyder is 13045 Tesson Ferry Road, St. Louis, Missouri 63128.  The
      principal business address for Mr. Woodring is 660 Mason Ridge Center
      Drive, Suite 300, St. Louis, Missouri 63141.
    

                                    40
<PAGE> 48

<CAPTION>

                                                   Principal Occupation (s)
         Name                                     During Past Five Years<F*>
         ----                                     --------------------------

Directors
- ---------
<C>                                    <S>
August A. Busch III                    Chairman of the Board and President, Anheuser-Busch Companies,
Anheuser-Busch Companies, Inc.         Inc. (beer business).
One Busch Place
St. Louis, Missouri 63118

William E. Cornelius                   Retired Chairman and Chief Executive Officer, Union Electric
Union Electric Company                 (electric utility business). Prior to 1993, Chairman and Chief
P.O. Box 149                           Company Executive Officer.
St. Louis, Missouri 63166

John C. Danforth                       Partner.  Formerly, U. S. Senator, State of Missouri
Bryan Cave
One Metropolitan Square, Suite 3600
St. Louis, Missouri 63102
                                       .
Bernard A. Edison                      Past President, Edison Brothers Stores, Inc. (retail specialty
Edison Brothers Stores, Inc.           stores).
P.O. Box 14020
St. Louis, Missouri 63178

Richard A. Liddy                       Chairman, President and CEO, General American
General American Life Insurance Co.
700 Market Street
St. Louis, MO 63101

William E. Maritz                      Chairman and Chief Executive Officer, Maritz, Inc.
Maritz, Inc.                           (motivation, travel, communications, training and marketing
1375 North Highway Drive               research business)
Fenton, Missouri 63099

Craig D. Schnuck                       Chairman and Chief Executive Officer, Schnuck Markets, Inc.
Schnuck Markets, Inc.                  (retail supermarket chain).  Prior to 1991, President and
11420 Lackland Road                    Chief Executive Officer
P.O. Box 46928
St. Louis, Missouri  63146

William P. Stiritz                     Chairman, Chief Executive Officer and President, Ralston
Purina
Ralston Purina Company                 Company (pet food, batteries, and bread business); Chairman,
Checkerboard Square                    Ralcorp Holdings, Inc. (ready-to-eat cereal, baby food, ski
St. Louis, Missouri 63164              resorts).

Andrew C. Taylor                       Chief Executive Officer and President, Enterprise Rent-A-Car
Enterprise Rent-A-Car                  (car rental).  Prior to May, 1991, President.
600 Corporate Park Drive
St. Louis, Missouri 63105

H. Edwin Trusheim                      Retired Chairman and Chief Executive Officer
General American Life Insurance Co.
P.O. Box 396
St. Louis, MO 63166

                                    41
<PAGE> 49

Robert L. Virgil                       Principal, Edward Jones (investments).  Prior to 1993, Dean,
Edward Jones                           the John M. Olin School of Business, Washington University
12555 Manchester                       (business education)
St. Louis, Missouri  63131-3729

Virginia V. Weldon, M.D.               Senior Vice President, Public Policy, Monsanto Company
Monsanto Company                       (chemicals diversified industry, pharmaceuticals, life science
800 North Lindbergh                    products, and food ingredients business). Prior to 1993, Vice
St. Louis, Missouri  63167              President, Public Policy.

Ted C. Wetterau                        President, Wetterau Associates, L.L.C.  Retired Chairman and
Wetterau Associates, L.L.C.            Chief Executive Officer, Wetterau Incorporated  (retail and
7700 Bonhomme, Suite 750               wholesale grocery, manufacturing business).
St. Louis, Missouri  63105


<F*>  All positions listed are with General American unless otherwise
      indicated.
</TABLE>

                                    42
<PAGE> 50

                               LEGAL MATTERS
   
All matters of Missouri law pertaining to the Policy, including the validity
of the Policy and General American's right to issue the Policy under Missouri
insurance law, have been passed upon by Robert J. Banstetter, Vice President,
General Counsel, and Secretary of General American.

                             LEGAL PROCEEDINGS

There are no legal proceedings to which the Separate Account is a party or to
which the assets of the Separate Account are subject. General American is not
involved in any litigation that is of material importance in relation to its
total assets or that relates to the Separate Account.

                                  EXPERTS

The audited financial statements of General American and the Separate Account
have been included in this Prospectus in reliance on the reports of KPMG Peat
Marwick LLP independent certified public accountants, and on the authority of
said firm as experts in accounting and auditing.

The report of KPMG Peat Marwick LLP covering the December 31, 1997 financial
statements of General American refers to the adoption of Statement of
Financial Accounting Standards No. 120, Accounting and Reporting by Mutual
Life Insurance Enterprises and by Insurance Enterprises for Certain
Long-Duration Participating Contracts.

Actuarial matters included in this Prospectus have been examined by Alan J.
Hobbs, FSA, MAAA, LLIF, Second Vice President & Financial Actuary of General
American, as stated in the opinion filed as an exhibit to the registration
statement.

                           ADDITIONAL INFORMATION

A registration statement has been filed with the SEC, under the Securities
Act of 1933, as amended, with respect to the Policy offered hereby. This
Prospectus does not contain all the information set forth in the registration
statement and the amendments and exhibits to the registration statement, to
all of which reference is made for further information concerning the
Separate Account, General American and the Policy offered hereby. Statements
contained in this Prospectus as to the contents of the Policy and other legal
instruments are summaries. For a complete statement of the terms thereof
reference is made to such instruments as filed.

                            FINANCIAL STATEMENTS

The financial statements of General American which are included in this
Prospectus should be distinguished from the financial statements of the
Separate Account, and should be considered only as bearing on the ability of
General American to meet its obligations under the Policy.  They should not
be considered as bearing on the investment performance of the assets held in
the Separate Account.

                                    43
<PAGE> 51

                                 APPENDIX A
              Illustrations of Death Benefits and Cash Values

The following tables illustrate how the Cash Value, Cash Surrender Value, and
death benefit of a Policy change with the investment experience of a Division
of the Separate Account.  The tables show how the Cash Value, Cash Surrender
Value, and death benefit of a Policy issued to an insured of a given age and
at a given premium would vary over time if the investment return on the
assets held in each Division of the Separate Account were a uniform, gross,
after-tax annual rate of 0%, 6%, or 12%.  The tables in Appendix A illustrate
a Policy issued to a Male, age 45 in a preferred nonsmoker rate class.  If
the insured falls into a smoker rate class, the Cash Values, Cash Surrender
Values, and death benefits would be lower than those shown in the tables.  In
addition, the Cash Values, Cash Surrender Values, and death benefits would be
different from those shown if the gross annual investment rates of return
averaged 0%, 6%, and 12% over a period of years, but fluctuated above and
below those averages for individual Policy Years.

The Cash Value column under the "Guaranteed" heading shows the accumulated
value of the Net Premiums paid at the stated interest rate, reflecting
deduction of the Selection and Issue Expense Charge, the monthly
administrative charges and monthly charges for the cost of insurance based on
the maximum values allowed under the 1980 Commissioners Standard Ordinary
Nonsmoker Mortality Table.  The Cash Surrender Value column under the
"Guaranteed" heading shows the projected Cash Surrender Value of the Policy,
which is calculated by taking the Cash Value under the "Guaranteed" heading
and deducting any appropriate Contingent Deferred Sales Charge.  The Cash
value column under the "Current" heading shows the accumulated value of the
Net Premiums at the stated interest rate, reflecting deduction of the
Selection and Issue Expense Charge, the monthly administrative charges and
monthly charges for the cost of insurance at their current level, which is
less than or equal to that allowed by the 1980 Commissioners Standard
Ordinary Nonsmoker Mortality Table.  The Cash Value column under the
"Current" heading also reflects payment of the projected dividends into the
Cash Value. The Cash Surrender Value column under the "Current" heading shows
the projected Cash Surrender Value of the Policy, which is calculated by
taking the Cash Value under the "Current" heading and deducting any
appropriate Contingent Deferred Sales Charge.  The illustrations of death
benefits reflect the above assumptions.  The death benefits also vary between
tables depending upon whether Death Benefit Options A or C (Level Type) or
Death Benefit Option B (Increasing Type) are illustrated.

The amounts shown for Cash Value, Cash Surrender Value, and death benefit
reflect the fact that the investment rate of return is lower than the gross
after-tax return on the assets held in a Division of the Separate Account.
The charges include a .90% charge for mortality and expense risk, the
investment advisory fee (.69% of aggregate average daily net assets is
assumed but the actual investment advisory fee applicable to each Division is
shown in the respective Prospectuses of General American Capital Company,
Russell Insurance Funds, Variable Insurance Products Fund, Variable Insurance
Products Fund II, and Van Eck Worldwide Insurance Trust), and administrative
expenses incurred.  After deduction for these amounts, the illustrated gross
annual investment rates of return of 0%, 6%, and 12% correspond to
approximate net annual rates of -1.59%, 4.41%, and 10.41%, respectively.  The
Prospectuses for General American Capital Company, Russell Insurance Funds,
Variable Insurance Products Fund, Variable Insurance Products Fund II, and
Van Eck Worldwide Insurance Trust should be consulted for details about the
nature and extent of their expenses.  There is no arrangement for reimbursing
the expenses of General American Capital Company, Russell Insurance Funds,
Variable Insurance Products Fund, Variable Insurance Products Fund II, and
Van Eck Worldwide Insurance Trust.

The hypothetical values shown in the tables do not reflect any charges for
Federal income taxes against the Separate Account (as opposed to Premium Tax
Charges which are deducted from premium payments), since General American is
not currently making any such charges.  However, such charges may be made in
the future and, in that event, the gross annual investment rate of return of
the Divisions of the Separate Account would have to exceed 0%, 6%, and 12% by
an amount sufficient to cover the tax charges in order to produce the death
benefit and Cash Value illustration.  (See Federal Tax Matters.)

The tables illustrate the Policy values that would result based upon the
investment rates of return if premiums are paid as indicated, if all Net
Premiums are allocated to the Separate Account, if no Policy Loans have been
made, and dividends are paid into the Cash Value as projected.  The tables
are also based on the assumptions that the Owner has not requested an
increase or decrease in the Face Amount, that no partial withdrawals have
been made,

                                    44
<PAGE> 52

that no transfer charges were incurred, and that no optional riders have
been requested.

Upon request, General American will provide a comparable illustration based
upon the proposed Insured's age, sex, and rate class, the Face Amount or
premium requested, the proposed frequency of premium payments, and any
available riders requested.

                                    45
<PAGE> 53

<TABLE>
<CAPTION>
                                GENERAL AMERICAN LIFE INSURANCE COMPANY
                                FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE

POLICY FACE AMOUNT: $100,000                                                MALE PREFERRED NONSMOKER AGE 45
DEATH BENEFIT LEVEL (OPTION A)                                                       ANNUAL PREMIUM: $1,971

                                                       FOR SEPARATE ACCOUNT ELEVEN A HYPOTHETICAL
                                                 GROSS ANNUAL RATE OF RETURN @ 0.0% (NET RATE @ -1.59%)

                                         ======== CURRENT ========               ======== GUARANTEED ========

END    AGE      ANNUAL       PREM        SURR       CASH       DEATH             SURR        CASH       DEATH
 OF             PAYMNT      ACCUM @     VALUE       VALUE     BENEFIT            VALUE       VALUE     BENEFIT
YEAR                          5%
<S>    <C>      <C>        <C>         <C>         <C>        <C>                <C>         <C>        <C>
 1     46       1,971       2,069         695       1,226     100,000               695       1,226     100,000
 2     47       1,971       4,242       1,963       2,676     100,000             1,951       2,664     100,000
 3     48       1,971       6,521       3,210       4,073     100,000             3,187       4,050     100,000
 4     49       1,971       8,919       4,418       5,430     100,000             4,384       5,397     100,000
 5     50       1,971      11,435       5,577       6,739     100,000             5,532       6,694     100,000
 6     51       1,971      14,076       6,818       7,999     100,000             6,764       7,944     100,000
 7     52       1,971      16,849       8,044       9,213     100,000             7,968       9,137     100,000
 8     53       1,971      19,761       9,264      10,392     100,000             9,147      10,275     100,000
 9     54       1,971      22,818      10,482      11,538     100,000            10,292      11,349     100,000
10     55       1,971      26,029      11,706      12,662     100,000            11,395      12,350     100,000
11     56       1,971      29,399      13,101      13,908     100,000            12,474      13,281     100,000
12     57       1,971      32,939      14,486      15,128     100,000            13,501      14,143     100,000
13     58       1,971      36,655      15,853      16,310     100,000            14,462      14,919     100,000
14     59       1,971      40,557      17,195      17,438     100,000            15,377      15,620     100,000
15     60       1,971      44,655      18,523      18,523     100,000            16,227      16,227     100,000
16     61       1,971      48,957      19,552      19,552     100,000            16,734      16,734     100,000
17     62       1,971      53,474      20,532      20,532     100,000            17,131      17,131     100,000
18     63       1,971      58,217      21,458      21,458     100,000            17,410      17,410     100,000
19     64       1,971      63,197      22,325      22,325     100,000            17,554      17,554     100,000
20     65       1,971      68,426      23,141      23,141     100,000            17,541      17,541     100,000

25     70       1,971      98,766      26,165      26,165     100,000            14,566      14,566     100,000
30     75       1,971     137,488      24,725      24,725     100,000             3,568       3,568     100,000
</TABLE>

GUARANTEED VALUES REFLECT INVESTMENT RESULTS USING GUARANTEED COST OF
INSURANCE RATES.

CURRENT VALUES REFLECT INVESTMENT RESULTS USING CURRENT COST OF INSURANCE
RATES AND DIVIDENDS BASED ON THE CURRENT DIVIDEND SCALE FOR THE EXACT
COMBINATION OF PREMIUMS AND BENEFITS SHOWN.  THESE VALUES ARE ALSO BASED ON A
POLICY ISSUE DATE OF JANUARY 1 FOR PURPOSES OF DETERMINING DIVIDEND AMOUNTS.

THE HYPOTHETICAL INVESTMENT RATE OF RETURN SHOWN ABOVE IS ILLUSTRATIVE ONLY,
AND SHOULD NOT BE DEEMED A REPRESENTATION OF PAST OR FUTURE RESULTS.  ACTUAL
INVESTMENT RESULTS MAY BE MORE OR LESS THAN THOSE SHOWN AND WILL DEPEND UPON
A NUMBER OF FACTORS, INCLUDING THE INVESTMENT ALLOCATION MADE BY THE POLICY
OWNER AND THE INVESTMENT RESULTS FOR FUNDS OF GENERAL AMERICAN CAPITAL
COMPANY, RUSSELL INSURANCE FUNDS, VARIABLE INSURANCE PRODUCTS FUND, VARIABLE
INSURANCE PRODUCTS FUND II, AND VAN ECK INVESTMENT TRUST.  THE CASH VALUE,
CASH SURRENDER VALUE, AND DEATH BENEFIT FOR A POLICY WOULD BE DIFFERENT FROM
THOSE SHOWN IF THE ACTUAL RATES OF RETURN AVERAGED THE RATE SHOWN ABOVE OVER
A PERIOD OF YEARS, BUT ALSO FLUCTUATED ABOVE OR BELOW THAT AVERAGE FOR
INDIVIDUAL POLICY YEARS.  NO REPRESENTATION CAN BE MADE BY THE COMPANY,
WALNUT STREET SECURITIES, GENERAL AMERICAN CAPITAL COMPANY, RUSSELL INSURANCE
FUNDS, VARIABLE INSURANCE PRODUCTS FUND, VARIABLE INSURANCE PRODUCTS FUND II,
VAN ECK INVESTMENT TRUST, OR ANY REPRESENTATIVE THEREOF, THAT THIS
HYPOTHETICAL RATE OF RETURN CAN BE ACHIEVED FOR ANY ONE YEAR, OR SUSTAINED
OVER ANY PERIOD OF TIME.

ILLUSTRATED VALUES SHOWN ABOVE ARE AS OF THE END OF THE POLICY YEARS
INDICATED AND ASSUME ANY ADDITIONAL PREMIUMS SHOWN ARE RECEIVED ON THE POLICY
ANNIVERSARIES.  ILLUSTRATED VALUES ASSUME ALL PREMIUM TAXES ARE PAID BY THE
COMPANY.

                                    46
<PAGE> 54

<TABLE>
<CAPTION>
                                   GENERAL AMERICAN LIFE INSURANCE COMPANY
                                   FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE

POLICY FACE AMOUNT: $100,000                                                   MALE PREFERRED NONSMOKER AGE 45
DEATH BENEFIT LEVEL (OPTION A)                                                          ANNUAL PREMIUM: $1,971

                                                       FOR SEPARATE ACCOUNT ELEVEN A HYPOTHETICAL
                                                 GROSS ANNUAL RATE OF RETURN @ 6.0% (NET RATE @ 4.41%)

                                         ======== CURRENT ========               ======== GUARANTEED ========

END    AGE      ANNUAL       PREM        SURR       CASH       DEATH             SURR        CASH       DEATH
 OF             PAYMNT      ACCUM @     VALUE       VALUE     BENEFIT            VALUE       VALUE     BENEFIT
YEAR                          5%
<S>    <C>      <C>        <C>         <C>         <C>        <C>                <C>         <C>        <C>
 1     46       1,971       2,069         788       1,319     100,000               788       1,319     100,000
 2     47       1,971       4,242       2,235       2,948     100,000             2,224       2,936     100,000
 3     48       1,971       6,521       3,757       4,619     100,000             3,733       4,595     100,000
 4     49       1,971       8,919       5,336       6,348     100,000             5,299       6,311     100,000
 5     50       1,971      11,435       6,964       8,126     100,000             6,914       8,076     100,000
 6     51       1,971      14,076       8,777       9,958     100,000             8,714       9,894     100,000
 7     52       1,971      16,849      10,677      11,847     100,000            10,589      11,758     100,000
 8     53       1,971      19,761      12,680      13,807     100,000            12,545      13,673     100,000
 9     54       1,971      22,818      14,788      15,845     100,000            14,574      15,631     100,000
10     55       1,971      26,029      17,019      17,974     100,000            16,673      17,628     100,000
11     56       1,971      29,399      19,545      20,352     100,000            18,862      19,669     100,000
12     57       1,971      32,939      22,198      22,840     100,000            21,117      21,759     100,000
13     58       1,971      36,655      24,973      25,430     100,000            23,427      23,884     100,000
14     59       1,971      40,557      27,874      28,116     100,000            25,818      26,061     100,000
15     60       1,971      44,655      30,914      30,914     100,000            28,278      28,278     100,000
16     61       1,971      48,957      33,819      33,819     100,000            30,533      30,533     100,000
17     62       1,971      53,474      36,845      36,845     100,000            32,827      32,827     100,000
18     63       1,971      58,217      39,998      39,998     100,000            35,159      35,159     100,000
19     64       1,971      63,197      43,283      43,283     100,000            37,523      37,523     100,000
20     65       1,971      68,426      46,718      46,718     100,000            39,916      39,916     100,000

25     70       1,971      98,766      66,676      66,676     100,000            52,368      52,368     100,000
30     75       1,971     137,488      92,127      92,127     121,383            65,935      65,935     100,000
</TABLE>

GUARANTEED VALUES REFLECT INVESTMENT RESULTS USING GUARANTEED COST OF
INSURANCE RATES.

CURRENT VALUES REFLECT INVESTMENT RESULTS USING CURRENT COST OF INSURANCE
RATES AND DIVIDENDS BASED ON THE CURRENT DIVIDEND SCALE FOR THE EXACT
COMBINATION OF PREMIUMS AND BENEFITS SHOWN.  THESE VALUES ARE ALSO BASED ON A
POLICY ISSUE DATE OF JANUARY 1 FOR PURPOSES OF DETERMINING DIVIDEND AMOUNTS.

THE HYPOTHETICAL INVESTMENT RATE OF RETURN SHOWN ABOVE IS ILLUSTRATIVE ONLY,
AND SHOULD NOT BE DEEMED A REPRESENTATION OF PAST OR FUTURE RESULTS.  ACTUAL
INVESTMENT RESULTS MAY BE MORE OR LESS THAN THOSE SHOWN AND WILL DEPEND UPON
A NUMBER OF FACTORS, INCLUDING THE INVESTMENT ALLOCATION MADE BY THE POLICY
OWNER AND THE INVESTMENT RESULTS FOR FUNDS OF GENERAL AMERICAN CAPITAL
COMPANY, RUSSELL INSURANCE FUNDS, VARIABLE INSURANCE PRODUCTS FUND, VARIABLE
INSURANCE PRODUCTS FUND II, AND VAN ECK INVESTMENT TRUST.  THE CASH VALUE,
CASH SURRENDER VALUE, AND DEATH BENEFIT FOR A POLICY WOULD BE DIFFERENT FROM
THOSE SHOWN IF THE ACTUAL RATES OF RETURN AVERAGED THE RATE SHOWN ABOVE OVER
A PERIOD OF YEARS, BUT ALSO FLUCTUATED ABOVE OR BELOW THAT AVERAGE FOR
INDIVIDUAL POLICY YEARS.  NO REPRESENTATION CAN BE MADE BY THE COMPANY,
WALNUT STREET SECURITIES, GENERAL AMERICAN CAPITAL COMPANY, RUSSELL INSURANCE
FUNDS, VARIABLE INSURANCE PRODUCTS FUND, VARIABLE INSURANCE PRODUCTS FUND II,
VAN ECK INVESTMENT TRUST, OR ANY REPRESENTATIVE THEREOF, THAT THIS
HYPOTHETICAL RATE OF RETURN CAN BE ACHIEVED FOR ANY ONE YEAR, OR SUSTAINED
OVER ANY PERIOD OF TIME.

ILLUSTRATED VALUES SHOWN ABOVE ARE AS OF THE END OF THE POLICY YEARS
INDICATED AND ASSUME ANY ADDITIONAL PREMIUMS SHOWN ARE RECEIVED ON THE POLICY
ANNIVERSARIES.  ILLUSTRATED VALUES ASSUME ALL PREMIUM TAXES ARE PAID BY THE
COMPANY.

                                    47
<PAGE> 55

<TABLE>
<CAPTION>
                                    GENERAL AMERICAN LIFE INSURANCE COMPANY
                                   FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE

POLICY FACE AMOUNT: $100,000                                                   MALE PREFERRED NONSMOKER AGE 45
DEATH BENEFIT LEVEL (OPTION A)                                                          ANNUAL PREMIUM: $1,971

                                                         FOR SEPARATE ACCOUNT ELEVEN A HYPOTHETICAL
                                                   GROSS ANNUAL RATE OF RETURN @ 12.0% (NET RATE @ 10.41%)

                                         ======== CURRENT ========               ======== GUARANTEED ========

END    AGE      ANNUAL       PREM        SURR       CASH       DEATH             SURR        CASH       DEATH
 OF             PAYMNT      ACCUM @     VALUE       VALUE     BENEFIT            VALUE       VALUE     BENEFIT
YEAR                          5%
<S>    <C>      <C>        <C>         <C>         <C>        <C>                <C>         <C>        <C>
 1     46       1,971       2,069         882       1,413     100,000               882       1,413     100,000
 2     47       1,971       4,242       2,520       3,233     100,000             2,508       3,220     100,000
 3     48       1,971       6,521       4,350       5,213     100,000             4,325       5,187     100,000
 4     49       1,971       8,919       6,371       4,383     100,000             6,331       7,343     100,000
 5     50       1,971      11,435       8,593       9,755     100,000             8,537       9,699     100,000
 6     51       1,971      14,076      11,171      12,352     100,000            11,098      42,279     100,000
 7     52       1,971      16,849      14,030      15,200     100,000            13,928      15,097     100,000
 8     53       1,971      19,761      17,211      18,339     100,000            17,056      18,183     100,000
 9     54       1,971      22,818      20,747      21,804     100,000            20,504      21,561     100,000
10     55       1,971      26,029      24,685      25,641     100,000            24,301      25,256     100,000
11     56       1,971      29,399      29,250      30,057     100,000            28,504      29,311     100,000
12     57       1,971      32,939      34,316      34,958     100,000            33,129      33,771     100,000
13     58       1,971      36,655      39,930      40,387     100,000            38,217      38,673     100,000
14     59       1,971      40,557      46,155      46,398     100,000            43,844      44,087     100,000
15     60       1,971      44,655      53,067      53,067     100,000            50,066      50,066     100,000
16     61       1,971      48,957      60,469      60,469     100,000            56,686      56,686     100,000
17     62       1,971      53,474      68,700      68,700     100,000            64,033      64,033     100,000
18     63       1,971      58,217      77,863      77,863     100,000            72,211      72,211     100,000
19     64       1,971      63,197      88,043      88,043     109,173            81,340      81,340     100,861
20     65       1,971      68,426      99,295      99,295     121,140            91,446      91,446     111,564

25     70       1,971      98,766     176,602     176,602     204,858           158,897     158,897     184,320
30     75       1,971     137,488     303,913     303,913     325,187           367,246     367,246     285,953
</TABLE>

GUARANTEED VALUES REFLECT INVESTMENT RESULTS USING GUARANTEED COST OF
INSURANCE RATES.

CURRENT VALUES REFLECT INVESTMENT RESULTS USING CURRENT COST OF INSURANCE
RATES AND DIVIDENDS BASED ON THE CURRENT DIVIDEND SCALE FOR THE EXACT
COMBINATION OF PREMIUMS AND BENEFITS SHOWN.  THESE VALUES ARE ALSO BASED ON A
POLICY ISSUE DATE OF JANUARY 1 FOR PURPOSES OF DETERMINING DIVIDEND AMOUNTS.

THE HYPOTHETICAL INVESTMENT RATE OF RETURN SHOWN ABOVE IS ILLUSTRATIVE ONLY,
AND SHOULD NOT BE DEEMED A REPRESENTATION OF PAST OR FUTURE RESULTS.  ACTUAL
INVESTMENT RESULTS MAY BE MORE OR LESS THAN THOSE SHOWN AND WILL DEPEND UPON
A NUMBER OF FACTORS, INCLUDING THE INVESTMENT ALLOCATION MADE BY THE POLICY
OWNER AND THE INVESTMENT RESULTS FOR FUNDS OF GENERAL AMERICAN CAPITAL
COMPANY, RUSSELL INSURANCE FUNDS, VARIABLE INSURANCE PRODUCTS FUND, VARIABLE
INSURANCE PRODUCTS FUND II, AND VAN ECK INVESTMENT TRUST.  THE CASH VALUE,
CASH SURRENDER VALUE, AND DEATH BENEFIT FOR A POLICY WOULD BE DIFFERENT FROM
THOSE SHOWN IF THE ACTUAL RATES OF RETURN AVERAGED THE RATE SHOWN ABOVE OVER
A PERIOD OF YEARS, BUT ALSO FLUCTUATED ABOVE OR BELOW THAT AVERAGE FOR
INDIVIDUAL POLICY YEARS.  NO REPRESENTATION CAN BE MADE BY THE COMPANY,
WALNUT STREET SECURITIES, GENERAL AMERICAN CAPITAL COMPANY, RUSSELL INSURANCE
FUNDS, VARIABLE INSURANCE PRODUCTS FUND, VARIABLE INSURANCE PRODUCTS FUND II,
VAN ECK INVESTMENT TRUST, OR ANY REPRESENTATIVE THEREOF, THAT THIS
HYPOTHETICAL RATE OF RETURN CAN BE ACHIEVED FOR ANY ONE YEAR, OR SUSTAINED
OVER ANY PERIOD OF TIME.

ILLUSTRATED VALUES SHOWN ABOVE ARE AS OF THE END OF THE POLICY YEARS
INDICATED AND ASSUME ANY ADDITIONAL PREMIUMS SHOWN ARE RECEIVED ON THE POLICY
ANNIVERSARIES.  ILLUSTRATED VALUES ASSUME ALL PREMIUM TAXES ARE PAID BY THE
COMPANY.

                                    48
<PAGE> 56

<TABLE>
<CAPTION>
                                    GENERAL AMERICAN LIFE INSURANCE COMPANY
                                   FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE

POLICY FACE AMOUNT: $100,000                                                   MALE PREFERRED NONSMOKER AGE 45
DEATH BENEFIT INCREASING (OPTION B)                                                     ANNUAL PREMIUM: $5,886

                                                       FOR SEPARATE ACCOUNT ELEVEN A HYPOTHETICAL
                                                 GROSS ANNUAL RATE OF RETURN @ 0.0% (NET RATE @ -1.59%)

                                         ======== CURRENT ========               ======== GUARANTEED ========

END    AGE      ANNUAL       PREM        SURR       CASH       DEATH             SURR        CASH       DEATH
 OF             PAYMNT      ACCUM @     VALUE       VALUE     BENEFIT            VALUE       VALUE     BENEFIT
YEAR                          5%
<S>    <C>      <C>        <C>         <C>         <C>        <C>                <C>         <C>        <C>
 1     46       5,207       5,468       3,491       4,300     104,300             3,491       4,300     104,300
 2     47       5,207      11,209       7,564       8,769     108,769             7,552       8,757     108,757
 3     48       5,207      17,237      11,531      13,132     113,132            11,508      13,108     113,108
 4     49       5,207      23,566      15,405      17,401     117,401            15,370      17,366     117,366
 5     50       5,207      30,212      19,550      21,568     121,568            19,504      21,521     121,521
 6     51       5,207      37,191      23,817      25,632     125,632            23,759      25,575     125,575
 7     52       5,207      44,518      27,983      29,297     129,297            27,903      29,516     129,516
 8     53       5,886      52,924      32,708      34,120     134,120            32,582      33,994     133,994
 9     54       5,886      61,750      37,337      38,548     138,548            37,130      38,340     138,340
10     55       5,886      71,018      41,885      42,893     142,893            41,539      42,547     142,547
11     56       5,886      80,749      46,603      47,410     147,410            45,809      46,616     146,616
12     57       5,886      90,967      51,214      51,856     151,856            49,907      50,549     150,549
13     58       5,886     101,695      55,753      56,210     156,210            53,869      54,326     154,326
14     59       5,886     112,960      60,212      60,455     160,455            57,716      57,959     157,959
15     60       5,886     124,788      64,602      64,602     164,602            61,428      61,428     161,428
16     61       5,886     137,208      68,634      68,634     168,634            64,724      64,724     164,724
17     62       5,886     150,249      72,561      72,561     172,561            67,838      67,838     167,838
18     63       5,886     163,941      76,376      76,376     176,376            70,760      70,760     170,760
19     64       5,886     178,318      80,071      80,071     180,071            73,470      73,470     173,470
20     65       5,886     193,415      83,657      83,657     183,657            75,948      75,948     175,948

25     70       5,886     281,001      99,851      99,851     119,851            84,366      84,366     184,366
30     75       5,886     392,786     109,202     109,202     209,202            83,884      83,884     183,884
</TABLE>

GUARANTEED VALUES REFLECT INVESTMENT RESULTS USING GUARANTEED COST OF
INSURANCE RATES.

CURRENT VALUES REFLECT INVESTMENT RESULTS USING CURRENT COST OF INSURANCE
RATES AND DIVIDENDS BASED ON THE CURRENT DIVIDEND SCALE FOR THE EXACT
COMBINATION OF PREMIUMS AND BENEFITS SHOWN.  THESE VALUES ARE ALSO BASED ON A
POLICY ISSUE DATE OF JANUARY 1 FOR PURPOSES OF DETERMINING DIVIDEND AMOUNTS.

THE HYPOTHETICAL INVESTMENT RATE OF RETURN SHOWN ABOVE IS ILLUSTRATIVE ONLY,
AND SHOULD NOT BE DEEMED A REPRESENTATION OF PAST OR FUTURE RESULTS.  ACTUAL
INVESTMENT RESULTS MAY BE MORE OR LESS THAN THOSE SHOWN AND WILL DEPEND UPON
A NUMBER OF FACTORS, INCLUDING THE INVESTMENT ALLOCATION MADE BY THE POLICY
OWNER AND THE INVESTMENT RESULTS FOR FUNDS OF GENERAL AMERICAN CAPITAL
COMPANY, RUSSELL INSURANCE FUNDS, VARIABLE INSURANCE PRODUCTS FUND, VARIABLE
INSURANCE PRODUCTS FUND II, AND VAN ECK INVESTMENT TRUST.  THE CASH VALUE,
CASH SURRENDER VALUE, AND DEATH BENEFIT FOR A POLICY WOULD BE DIFFERENT FROM
THOSE SHOWN IF THE ACTUAL RATES OF RETURN AVERAGED THE RATE SHOWN ABOVE OVER
A PERIOD OF YEARS, BUT ALSO FLUCTUATED ABOVE OR BELOW THAT AVERAGE FOR
INDIVIDUAL POLICY YEARS.  NO REPRESENTATION CAN BE MADE BY THE COMPANY,
WALNUT STREET SECURITIES, GENERAL AMERICAN CAPITAL COMPANY, RUSSELL INSURANCE
FUNDS, VARIABLE INSURANCE PRODUCTS FUND, VARIABLE INSURANCE PRODUCTS FUND II,
VAN ECK INVESTMENT TRUST, OR ANY REPRESENTATIVE THEREOF, THAT THIS
HYPOTHETICAL RATE OF RETURN CAN BE ACHIEVED FOR ANY ONE YEAR, OR SUSTAINED
OVER ANY PERIOD OF TIME.

ILLUSTRATED VALUES SHOWN ABOVE ARE AS OF THE END OF THE POLICY YEARS
INDICATED AND ASSUME ANY ADDITIONAL PREMIUMS SHOWN ARE RECEIVED ON THE POLICY
ANNIVERSARIES.  ILLUSTRATED VALUES ASSUME ALL PREMIUM TAXES ARE PAID BY THE
COMPANY.

                                    49
<PAGE> 57

<TABLE>
<CAPTION>
                                GENERAL AMERICAN LIFE INSURANCE COMPANY
                               FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE

POLICY FACE AMOUNT: $100,000                                                   MALE PREFERRED NONSMOKER AGE 45
DEATH BENEFIT INCREASING (OPTION B)                                                     ANNUAL PREMIUM: $5,886

                                                         FOR SEPARATE ACCOUNT ELEVEN A HYPOTHETICAL
                                                   GROSS ANNUAL RATE OF RETURN @ 6.0% (NET RATE @ 4.41%)

                                         ======== CURRENT ========               ======== GUARANTEED ========

END    AGE      ANNUAL       PREM        SURR       CASH       DEATH             SURR        CASH       DEATH
 OF             PAYMNT      ACCUM @     VALUE       VALUE     BENEFIT            VALUE       VALUE     BENEFIT
YEAR                          5%
<S>    <C>      <C>        <C>         <C>         <C>        <C>                <C>         <C>        <C>
 1     46       5,207       5,468       3,771       4,580     104,580             3,771       4,580     104,580
 2     47       5,207      11,209       8,404       9,608     109,608             8,391       9,596     109,596
 3     48       5,207      17,237      13,221      14,821     114,821            13,196      14,796     114,796
 4     49       5,207      23,566      18,244      20,240     120,240            18,206      20,202     120,202
 5     50       5,207      30,212      23,844      25,861     125,861            23,792      25,809     125,809
 6     51       5,207      37,191      29,878      31,693     131,693            29,811      31,626     131,626
 7     52       5,207      44,518      36,132      37,746     137,746            36,038      37,652     137,652
 8     53       5,886      52,924      43,314      44,726     144,726            43,167      44,579     144,579
 9     54       5,886      61,750      50,780      51,990     151,990            50,540      51,750     151,750
10     55       5,886      71,018      58,553      59,562     159,562            58,157      59,165     159,165
11     56       5,886      80,749      66,949      67,756     167,756            66,027      66,834     166,834
12     57       5,886      90,967      75,684      76,326     176,326            74,125      74,767     174,767
13     58       5,886     101,695      84,807      85,264     185,264            82,497      82,953     182,953
14     59       5,886     112,960      94,325      94,568     194,568            91,172      91,415     191,415
15     60       5,886     124,788     104,266     104,266     204,266           100,141     100,141     200,141
16     61       5,886     137,208     114,357     114,357     214,357           109,129     109,129     209,129
17     62       5,886     150,249     124,868     124,868     224,868           118,380     118,380     218,380
18     63       5,886     163,941     135,810     135,810     235,810           127,894     127,894     227,894
19     64       5,886     178,318     147,195     147,195     247,195           137,656     137,656     237,656
20     65       5,886     193,415     159,051     159,051     259,051           147,655     147,655     247,655

25     70       5,886     281,001     226,615     226,615     326,615           200,902     200,902     300,902
30     75       5,886     392,786     305,357     305,357     405,357           257,562     257,562     357,562
</TABLE>

GUARANTEED VALUES REFLECT INVESTMENT RESULTS USING GUARANTEED COST OF
INSURANCE RATES.

CURRENT VALUES REFLECT INVESTMENT RESULTS USING CURRENT COST OF INSURANCE
RATES AND DIVIDENDS BASED ON THE CURRENT DIVIDEND SCALE FOR THE EXACT
COMBINATION OF PREMIUMS AND BENEFITS SHOWN.  THESE VALUES ARE ALSO BASED ON A
POLICY ISSUE DATE OF JANUARY 1 FOR PURPOSES OF DETERMINING DIVIDEND AMOUNTS.

THE HYPOTHETICAL INVESTMENT RATE OF RETURN SHOWN ABOVE IS ILLUSTRATIVE ONLY,
AND SHOULD NOT BE DEEMED A REPRESENTATION OF PAST OR FUTURE RESULTS.  ACTUAL
INVESTMENT RESULTS MAY BE MORE OR LESS THAN THOSE SHOWN AND WILL DEPEND UPON
A NUMBER OF FACTORS, INCLUDING THE INVESTMENT ALLOCATION MADE BY THE POLICY
OWNER AND THE INVESTMENT RESULTS FOR FUNDS OF GENERAL AMERICAN CAPITAL
COMPANY, RUSSELL INSURANCE FUNDS, VARIABLE INSURANCE PRODUCTS FUND, VARIABLE
INSURANCE PRODUCTS FUND II, AND VAN ECK INVESTMENT TRUST.  THE CASH VALUE,
CASH SURRENDER VALUE, AND DEATH BENEFIT FOR A POLICY WOULD BE DIFFERENT FROM
THOSE SHOWN IF THE ACTUAL RATES OF RETURN AVERAGED THE RATE SHOWN ABOVE OVER
A PERIOD OF YEARS, BUT ALSO FLUCTUATED ABOVE OR BELOW THAT AVERAGE FOR
INDIVIDUAL POLICY YEARS.  NO REPRESENTATION CAN BE MADE BY THE COMPANY,
WALNUT STREET SECURITIES, GENERAL AMERICAN CAPITAL COMPANY, RUSSELL INSURANCE
FUNDS, VARIABLE INSURANCE PRODUCTS FUND, VARIABLE INSURANCE PRODUCTS FUND II,
VAN ECK INVESTMENT TRUST, OR ANY REPRESENTATIVE THEREOF, THAT THIS
HYPOTHETICAL RATE OF RETURN CAN BE ACHIEVED FOR ANY ONE YEAR, OR SUSTAINED
OVER ANY PERIOD OF TIME.

ILLUSTRATED VALUES SHOWN ABOVE ARE AS OF THE END OF THE POLICY YEARS
INDICATED AND ASSUME ANY ADDITIONAL PREMIUMS SHOWN ARE RECEIVED ON THE POLICY
ANNIVERSARIES.  ILLUSTRATED VALUES ASSUME ALL PREMIUM TAXES ARE PAID BY THE
COMPANY.

                                    50
<PAGE> 58

<TABLE>
<CAPTION>
                                  GENERAL AMERICAN LIFE INSURANCE COMPANY
                                  FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE

POLICY FACE AMOUNT: $100,000                                                   MALE PREFERRED NONSMOKER AGE 45
DEATH BENEFIT INCREASING (OPTION B)                                                     ANNUAL PREMIUM: $5,886

                                                       FOR SEPARATE ACCOUNT ELEVEN A HYPOTHETICAL
                                                 GROSS ANNUAL RATE OF RETURN @ 12.0% (NET RATE @ 10.41%)

                                         ======== CURRENT ========               ======== GUARANTEED ========

END    AGE      ANNUAL       PREM        SURR       CASH       DEATH             SURR        CASH       DEATH
 OF             PAYMNT      ACCUM @     VALUE       VALUE     BENEFIT            VALUE       VALUE     BENEFIT
YEAR                          5%
<S>    <C>      <C>        <C>         <C>         <C>        <C>                <C>         <C>        <C>
 1     46       5,207       5,468       4,052       4,861     104,861             4,052       4,861     104,861
 2     47       5,207      11,209       9,277      10,482     110,482             9,265      10,469     110,469
 3     48       5,207      17,237      15,050      16,650     116,650            15,023      16,624     116,624
 4     49       5,207      23,566      21,439      23,435     123,435            21,397      23,393     123,393
 5     50       5,207      30,212      28,872      30,889     130,889            28,813      30,830     130,830
 6     51       5,207      37,191      37,265      39,081     139,081            37,188      39,003     139,003
 7     52       5,207      44,518      46,474      48,088     148,088            46,363      47,977     147,977
 8     53       5,886      52,924      57,320      58,732     158,732            57,147      58,559     158,559
 9     54       5,886      61,750      69,248      70,458     170,458            68,969      70,179     170,179
10     55       5,886      71,018      82,385      83,393     183,393            81,925      82,934     182,934
11     56       5,886      80,749      97,227      98,034     198,034            96,135      96,942     196,942
12     57       5,886      90,967     113,596     114,238     214,238           111,690     112,332     212,332
13     58       5,886     101,695     131,684     132,141     232,141           128,768     129,225     229,225
14     59       5,886     112,960     151,663     151,905     251,905           147,546     147,789     247,789
15     60       5,886     124,788     173,741     173,741     273,741           168,173     168,173     268,173
16     61       5,886     137,208     197,853     197,853     297,853           190,554     190,554     290,554
17     62       5,886     150,249     224,490     224,490     324,490           215,128     215,128     315,128
18     63       5,886     163,941     253,916     253,916     353,916           242,112     242,112     342,112
19     64       5,886     178,318     286,420     286,420     386,420           271,730     271,730     371,730
20     65       5,886     193,415     322,341     322,341     422,341           304,234     304,234     404,234

25     70       5,886     281,001     569,363     569,363     669,363           520,998     520,998     620,998
30     75       5,886     392,786     974,743     974,743   1,074,743           866,134     866,134     966,134
</TABLE>

GUARANTEED VALUES REFLECT INVESTMENT RESULTS USING GUARANTEED COST OF
INSURANCE RATES.

CURRENT VALUES REFLECT INVESTMENT RESULTS USING CURRENT COST OF INSURANCE
RATES AND DIVIDENDS BASED ON THE CURRENT DIVIDEND SCALE FOR THE EXACT
COMBINATION OF PREMIUMS AND BENEFITS SHOWN.  THESE VALUES ARE ALSO BASED ON A
POLICY ISSUE DATE OF JANUARY 1 FOR PURPOSES OF DETERMINING DIVIDEND AMOUNTS.

THE HYPOTHETICAL INVESTMENT RATE OF RETURN SHOWN ABOVE IS ILLUSTRATIVE ONLY,
AND SHOULD NOT BE DEEMED A REPRESENTATION OF PAST OR FUTURE RESULTS.  ACTUAL
INVESTMENT RESULTS MAY BE MORE OR LESS THAN THOSE SHOWN AND WILL DEPEND UPON
A NUMBER OF FACTORS, INCLUDING THE INVESTMENT ALLOCATION MADE BY THE POLICY
OWNER AND THE INVESTMENT RESULTS FOR FUNDS OF GENERAL AMERICAN CAPITAL
COMPANY, RUSSELL INSURANCE FUNDS, VARIABLE INSURANCE PRODUCTS FUND, VARIABLE
INSURANCE PRODUCTS FUND II, AND VAN ECK INVESTMENT TRUST.  THE CASH VALUE,
CASH SURRENDER VALUE, AND DEATH BENEFIT FOR A POLICY WOULD BE DIFFERENT FROM
THOSE SHOWN IF THE ACTUAL RATES OF RETURN AVERAGED THE RATE SHOWN ABOVE OVER
A PERIOD OF YEARS, BUT ALSO FLUCTUATED ABOVE OR BELOW THAT AVERAGE FOR
INDIVIDUAL POLICY YEARS.  NO REPRESENTATION CAN BE MADE BY THE COMPANY,
WALNUT STREET SECURITIES, GENERAL AMERICAN CAPITAL COMPANY, RUSSELL INSURANCE
FUNDS, VARIABLE INSURANCE PRODUCTS FUND, VARIABLE INSURANCE PRODUCTS FUND II,
VAN ECK INVESTMENT TRUST, OR ANY REPRESENTATIVE THEREOF, THAT THIS
HYPOTHETICAL RATE OF RETURN CAN BE ACHIEVED FOR ANY ONE YEAR, OR SUSTAINED
OVER ANY PERIOD OF TIME.

ILLUSTRATED VALUES SHOWN ABOVE ARE AS OF THE END OF THE POLICY YEARS
INDICATED AND ASSUME ANY ADDITIONAL PREMIUMS SHOWN ARE RECEIVED ON THE POLICY
ANNIVERSARIES.  ILLUSTRATED VALUES ASSUME ALL PREMIUM TAXES ARE PAID BY THE
COMPANY.

                                    51
<PAGE> 59

<TABLE>
<CAPTION>
                                   GENERAL AMERICAN LIFE INSURANCE COMPANY
                                   FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE

POLICY FACE AMOUNT: $100,000                                                    MALE PREFERRED NONSMOKER AGE 45
DEATH BENEFIT LEVEL (OPTION C)                                                           ANNUAL PREMIUM: $1,282

                                                       FOR SEPARATE ACCOUNT ELEVEN A HYPOTHETICAL
                                                  GROSS ANNUAL RATE OF RETURN @ 0.0% (NET RATE @ -1.59%)

                                         ======== CURRENT ========               ======== GUARANTEED ========

END    AGE      ANNUAL       PREM        SURR       CASH       DEATH             SURR        CASH       DEATH
 OF             PAYMNT      ACCUM @     VALUE       VALUE     BENEFIT            VALUE       VALUE     BENEFIT
YEAR                          5%
<S>    <C>      <C>        <C>         <C>         <C>        <C>                <C>         <C>        <C>
 1     46       1,971       2,069         695       1,226     100,000               695       1,226     100,000
 2     47       1,971       4,242       1,963       2,676     100,000             1,951       2,664     100,000
 3     48       1,971       6,521       3,210       4,073     100,000             3,187       4,050     100,000
 4     49       1,971       8,919       4,418       5,430     100,000             4,384       5,397     100,000
 5     50       1,971      11,435       5,577       6,739     100,000             5,532       6,694     100,000
 6     51       1,971      14,076       6,818       7,999     100,000             6,764       7,944     100,000
 7     52       1,971      16,849       8,044       9,213     100,000             7,968       9,137     100,000
 8     53       1,971      19,761       9,264      10,392     100,000             9,147      10,275     100,000
 9     54       1,971      22,818      10,482      11,538     100,000            10,292      11,349     100,000
10     55       1,971      26,029      11,706      12,662     100,000            11,395      12,350     100,000
11     56       1,971      29,399      13,101      13,908     100,000            12,474      13,281     100,000
12     57       1,971      32,939      14,486      15,128     100,000            13,501      14,143     100,000
13     58       1,971      36,655      15,853      16,310     100,000            14,462      14,919     100,000
14     59       1,971      40,557      17,195      17,438     100,000            15,377      15,620     100,000
15     60       1,971      44,655      18,523      18,523     100,000            16,227      16,227     100,000
16     61       1,971      48,957      19,552      19,552     100,000            16,734      16,734     100,000
17     62       1,971      53,474      20,532      20,532     100,000            17,131      17,131     100,000
18     63       1,971      58,217      21,458      21,458     100,000            17,410      17,410     100,000
19     64       1,971      63,197      22,325      22,325     100,000            17,554      17,554     100,000
20     65       1,971      68,426      23,141      23,141     100,000            17,541      17,541     100,000

25     70       1,971      98,766      26,165      26,165     100,000            14,566      14,566     100,000
30     75       1,971     137,488      17,667      17,667     100,000                 0           0           0
</TABLE>

GUARANTEED VALUES REFLECT INVESTMENT RESULTS USING GUARANTEED COST OF
INSURANCE RATES.

CURRENT VALUES REFLECT INVESTMENT RESULTS USING CURRENT COST OF INSURANCE
RATES AND DIVIDENDS BASED ON THE CURRENT DIVIDEND SCALE FOR THE EXACT
COMBINATION OF PREMIUMS AND BENEFITS SHOWN.  THESE VALUES ARE ALSO BASED ON A
POLICY ISSUE DATE OF JANUARY 1 FOR PURPOSES OF DETERMINING DIVIDEND AMOUNTS.

THE HYPOTHETICAL INVESTMENT RATE OF RETURN SHOWN ABOVE IS ILLUSTRATIVE ONLY,
AND SHOULD NOT BE DEEMED A REPRESENTATION OF PAST OR FUTURE RESULTS.  ACTUAL
INVESTMENT RESULTS MAY BE MORE OR LESS THAN THOSE SHOWN AND WILL DEPEND UPON
A NUMBER OF FACTORS, INCLUDING THE INVESTMENT ALLOCATION MADE BY THE POLICY
OWNER AND THE INVESTMENT RESULTS FOR FUNDS OF GENERAL AMERICAN CAPITAL
COMPANY, RUSSELL INSURANCE FUNDS, VARIABLE INSURANCE PRODUCTS FUND, VARIABLE
INSURANCE PRODUCTS FUND II, AND VAN ECK INVESTMENT TRUST.  THE CASH VALUE,
CASH SURRENDER VALUE, AND DEATH BENEFIT FOR A POLICY WOULD BE DIFFERENT FROM
THOSE SHOWN IF THE ACTUAL RATES OF RETURN AVERAGED THE RATE SHOWN ABOVE OVER
A PERIOD OF YEARS, BUT ALSO FLUCTUATED ABOVE OR BELOW THAT AVERAGE FOR
INDIVIDUAL POLICY YEARS.  NO REPRESENTATION CAN BE MADE BY THE COMPANY,
WALNUT STREET SECURITIES, GENERAL AMERICAN CAPITAL COMPANY, RUSSELL INSURANCE
FUNDS, VARIABLE INSURANCE PRODUCTS FUND, VARIABLE INSURANCE PRODUCTS FUND II,
VAN ECK INVESTMENT TRUST, OR ANY REPRESENTATIVE THEREOF, THAT THIS
HYPOTHETICAL RATE OF RETURN CAN BE ACHIEVED FOR ANY ONE YEAR, OR SUSTAINED
OVER ANY PERIOD OF TIME.

ILLUSTRATED VALUES SHOWN ABOVE ARE AS OF THE END OF THE POLICY YEARS
INDICATED AND ASSUME ANY ADDITIONAL PREMIUMS SHOWN ARE RECEIVED ON THE POLICY
ANNIVERSARIES.  ILLUSTRATED VALUES ASSUME ALL PREMIUM TAXES ARE PAID BY THE
COMPANY.

                                    52
<PAGE> 60

<TABLE>
<CAPTION>
                                  GENERAL AMERICAN LIFE INSURANCE COMPANY
                                  FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE

POLICY FACE AMOUNT: $100,000                                                   MALE PREFERRED NONSMOKER AGE 45
DEATH BENEFIT LEVEL (OPTION C)                                                          ANNUAL PREMIUM: $1,282

                                                        FOR SEPARATE ACCOUNT ELEVEN A HYPOTHETICAL
                                                  GROSS ANNUAL RATE OF RETURN @ 6.0% (NET RATE @ 4.41%)

                                         ======== CURRENT ========               ======== GUARANTEED ========

END    AGE      ANNUAL       PREM        SURR       CASH       DEATH             SURR        CASH       DEATH
 OF             PAYMNT      ACCUM @     VALUE       VALUE     BENEFIT            VALUE       VALUE     BENEFIT
YEAR                          5%
<S>    <C>      <C>        <C>         <C>         <C>        <C>                <C>         <C>        <C>
 1     46       1,971       2,069         788       1,319     100,000               788       1,319     100,000
 2     47       1,971       4,242       2,235       2,948     100,000             2,224       2,936     100,000
 3     48       1,971       6,521       3,757       4,619     100,000             3,733       4,595     100,000
 4     49       1,971       8,919       5,336       6,348     100,000             5,299       6,311     100,000
 5     50       1,971      11,435       6,964       8,126     100,000             6,914       8,076     100,000
 6     51       1,971      14,076       8,777       9,958     100,000             8,714       9,894     100,000
 7     52       1,971      16,849      10,677      11,847     100,000            10,589      11,758     100,000
 8     53       1,971      19,761      12,680      13,807     100,000            12,545      13,673     100,000
 9     54       1,971      22,818      14,788      15,845     100,000            14,574      15,631     100,000
10     55       1,971      26,029      17,019      17,974     100,000            16,673      17,628     100,000
11     56       1,971      29,399      19,545      20,352     100,000            18,862      19,669     100,000
12     57       1,971      32,939      22,198      22,840     100,000            21,117      21,759     100,000
13     58       1,971      36,655      24,973      25,430     100,000            23,427      23,884     100,000
14     59       1,971      40,557      27,874      28,116     100,000            25,818      26,061     100,000
15     60       1,971      44,655      30,914      30,914     100,000            28,278      28,278     100,000
16     61       1,971      48,957      33,819      33,819     100,000            30,533      30,533     100,000
17     62       1,971      53,474      36,845      36,845     100,000            32,827      32,827     100,000
18     63       1,971      58,217      39,998      39,998     100,000            35,159      35,159     100,000
19     64       1,971      63,197      43,283      43,283     100,000            37,523      37,523     100,000
20     65       1,971      68,426      46,718      46,718     100,000            39,916      39,916     100,000

25     70       1,971      98,766      66,644      66,644     104,374            52,368      52,368     100,000
30     75       1,971     137,488      82,409      82,409     116,389            57,474      57,474     100,000
</TABLE>

GUARANTEED VALUES REFLECT INVESTMENT RESULTS USING GUARANTEED COST OF
INSURANCE RATES.

CURRENT VALUES REFLECT INVESTMENT RESULTS USING CURRENT COST OF INSURANCE
RATES AND DIVIDENDS BASED ON THE CURRENT DIVIDEND SCALE FOR THE EXACT
COMBINATION OF PREMIUMS AND BENEFITS SHOWN.  THESE VALUES ARE ALSO BASED ON A
POLICY ISSUE DATE OF JANUARY 1 FOR PURPOSES OF DETERMINING DIVIDEND AMOUNTS.

THE HYPOTHETICAL INVESTMENT RATE OF RETURN SHOWN ABOVE IS ILLUSTRATIVE ONLY,
AND SHOULD NOT BE DEEMED A REPRESENTATION OF PAST OR FUTURE RESULTS.  ACTUAL
INVESTMENT RESULTS MAY BE MORE OR LESS THAN THOSE SHOWN AND WILL DEPEND UPON
A NUMBER OF FACTORS, INCLUDING THE INVESTMENT ALLOCATION MADE BY THE POLICY
OWNER AND THE INVESTMENT RESULTS FOR FUNDS OF GENERAL AMERICAN CAPITAL
COMPANY, RUSSELL INSURANCE FUNDS, VARIABLE INSURANCE PRODUCTS FUND, VARIABLE
INSURANCE PRODUCTS FUND II, AND VAN ECK INVESTMENT TRUST.  THE CASH VALUE,
CASH SURRENDER VALUE, AND DEATH BENEFIT FOR A POLICY WOULD BE DIFFERENT FROM
THOSE SHOWN IF THE ACTUAL RATES OF RETURN AVERAGED THE RATE SHOWN ABOVE OVER
A PERIOD OF YEARS, BUT ALSO FLUCTUATED ABOVE OR BELOW THAT AVERAGE FOR
INDIVIDUAL POLICY YEARS.  NO REPRESENTATION CAN BE MADE BY THE COMPANY,
WALNUT STREET SECURITIES, GENERAL AMERICAN CAPITAL COMPANY, RUSSELL INSURANCE
FUNDS, VARIABLE INSURANCE PRODUCTS FUND, VARIABLE INSURANCE PRODUCTS FUND II,
VAN ECK INVESTMENT TRUST, OR ANY REPRESENTATIVE THEREOF, THAT THIS
HYPOTHETICAL RATE OF RETURN CAN BE ACHIEVED FOR ANY ONE YEAR, OR SUSTAINED
OVER ANY PERIOD OF TIME.

ILLUSTRATED VALUES SHOWN ABOVE ARE AS OF THE END OF THE POLICY YEARS
INDICATED AND ASSUME ANY ADDITIONAL PREMIUMS SHOWN ARE RECEIVED ON THE POLICY
ANNIVERSARIES.  ILLUSTRATED VALUES ASSUME ALL PREMIUM TAXES ARE PAID BY THE
COMPANY.

                                    53
<PAGE> 61

<TABLE>
<CAPTION>
                                   GENERAL AMERICAN LIFE INSURANCE COMPANY
                                  FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE

POLICY FACE AMOUNT: $100,000                                                   MALE PREFERRED NONSMOKER AGE 45
DEATH BENEFIT LEVEL (OPTION C)                                                          ANNUAL PREMIUM: $1,282

                                                         FOR SEPARATE ACCOUNT ELEVEN A HYPOTHETICAL
                                                  GROSS ANNUAL RATE OF RETURN @ 12.0% (NET RATE @ 10.41%)

                                         ======== CURRENT ========               ======== GUARANTEED ========

END    AGE      ANNUAL       PREM        SURR       CASH       DEATH             SURR        CASH       DEATH
 OF             PAYMNT      ACCUM @     VALUE       VALUE     BENEFIT            VALUE       VALUE     BENEFIT
YEAR                          5%
<S>    <C>      <C>        <C>         <C>         <C>        <C>                <C>         <C>        <C>
 1     46       1,971       2,069         882       1,413     100,000               882       1,413     100,000
 2     47       1,971       4,242       2,520       3,233     100,000             2,508       3,220     100,000
 3     48       1,971       6,521       4,350       5,213     100,000             4,325       5,187     100,000
 4     49       1,971       8,919       6,371       7,383     100,000             6,331       7,343     100,000
 5     50       1,971      11,435       8,593       9,755     100,000             8,537       9,699     100,000
 6     51       1,971      14,076      11,171      12,352     100,000            11,098      12,279     100,000
 7     52       1,971      16,849      14,030      15,200     100,000            13,928      15,097     100,000
 8     53       1,971      19,761      17,211      18,339     100,000            17,056      18,183     100,000
 9     54       1,971      22,818      20,747      21,804     100,000            20,504      21,561     100,000
10     55       1,971      26,029      24,685      25,641     100,000            24,301      25,256     100,000
11     56       1,971      29,399      29,250      30,057     100,000            28,504      29,311     100,000
12     57       1,971      32,939      34,316      34,958     100,000            33,129      33,771     100,000
13     58       1,971      36,655      39,930      40,387     100,000            38,217      38,673     100,000
14     59       1,971      40,557      46,155      46,398     100,000            43,844      44,087     100,000
15     60       1,971      44,655      53,053      53,053     107,144            50,066      50,066     101,111
16     61       1,971      48,957      60,363      60,363     118,545            56,604      56,604     111,164
17     62       1,971      53,474      68,394      68,394     130,680            63,703      63,703     121,717
18     63       1,971      58,217      77,214      77,214     143,610            71,406      71,406     132,807
19     64       1,971      63,197      86,895      86,895     157,399            79,750      79,750     144,456
20     65       1,971      68,426      97,532      97,532     172,157            88,778      88,778     156,705

25     70       1,971      98,766     168,954     168,954     264,606           145,977     145,977     228,620
30     75       1,971     137,488     270,489     270,489     382,016           220,270     220,270     311,092
</TABLE>

GUARANTEED VALUES REFLECT INVESTMENT RESULTS USING GUARANTEED COST OF
INSURANCE RATES.

CURRENT VALUES REFLECT INVESTMENT RESULTS USING CURRENT COST OF INSURANCE
RATES AND DIVIDENDS BASED ON THE CURRENT DIVIDEND SCALE FOR THE EXACT
COMBINATION OF PREMIUMS AND BENEFITS SHOWN.  THESE VALUES ARE ALSO BASED ON A
POLICY ISSUE DATE OF JANUARY 1 FOR PURPOSES OF DETERMINING DIVIDEND AMOUNTS.

THE HYPOTHETICAL INVESTMENT RATE OF RETURN SHOWN ABOVE IS ILLUSTRATIVE ONLY,
AND SHOULD NOT BE DEEMED A REPRESENTATION OF PAST OR FUTURE RESULTS.  ACTUAL
INVESTMENT RESULTS MAY BE MORE OR LESS THAN THOSE SHOWN AND WILL DEPEND UPON
A NUMBER OF FACTORS, INCLUDING THE INVESTMENT ALLOCATION MADE BY THE POLICY
OWNER AND THE INVESTMENT RESULTS FOR FUNDS OF GENERAL AMERICAN CAPITAL
COMPANY, RUSSELL INSURANCE FUNDS, VARIABLE INSURANCE PRODUCTS FUND, VARIABLE
INSURANCE PRODUCTS FUND II, AND VAN ECK INVESTMENT TRUST.  THE CASH VALUE,
CASH SURRENDER VALUE, AND DEATH BENEFIT FOR A POLICY WOULD BE DIFFERENT FROM
THOSE SHOWN IF THE ACTUAL RATES OF RETURN AVERAGED THE RATE SHOWN ABOVE OVER
A PERIOD OF YEARS, BUT ALSO FLUCTUATED ABOVE OR BELOW THAT AVERAGE FOR
INDIVIDUAL POLICY YEARS.  NO REPRESENTATION CAN BE MADE BY THE COMPANY,
WALNUT STREET SECURITIES, GENERAL AMERICAN CAPITAL COMPANY, RUSSELL INSURANCE
FUNDS, VARIABLE INSURANCE PRODUCTS FUND, VARIABLE INSURANCE PRODUCTS FUND II,
VAN ECK INVESTMENT TRUST, OR ANY REPRESENTATIVE THEREOF, THAT THIS
HYPOTHETICAL RATE OF RETURN CAN BE ACHIEVED FOR ANY ONE YEAR, OR SUSTAINED
OVER ANY PERIOD OF TIME.

ILLUSTRATED VALUES SHOWN ABOVE ARE AS OF THE END OF THE POLICY YEARS
INDICATED AND ASSUME ANY ADDITIONAL PREMIUMS SHOWN ARE RECEIVED ON THE POLICY
ANNIVERSARIES.  ILLUSTRATED VALUES ASSUME ALL PREMIUM TAXES ARE PAID BY THE
COMPANY.

                                    54
<PAGE> 62

<TABLE>
<CAPTION>
                                 APPENDIX B
               Target Premium Factors per Thousand of Face Amount

                                Male Smoker

Age               Factor                            Age              Factor
<S>                <C>                               <C>             <C>
20                  4.55
21                  4.72                             51               23.47
22                  4.90                             52               25.05
23                  5.09                             53               26.70
24                  5.29                             54               28.36
25                  5.51                             55               30.00

26                  5.55                             56               32.08
27                  5.59                             57               33.84
28                  5.63                             58               35.36
29                  5.67                             59               36.72
30                  5.71                             60               38.00

31                  6.14                             61               38.61
32                  6.50                             62               39.63
33                  6.82                             63               41.05
34                  7.12                             64               42.84
35                  7.40                             65               45.00

36                  7.86                             66               47.97
37                  8.35                             67               51.45
38                  8.87                             68               55.44
39                  9.41                             69               59.96
40                 10.00                             70               65.00

41                 10.66                             71               69.47
42                 11.45                             72               73.83
43                 12.37                             73               77.96
44                 13.42                             74               81.72
45                 14.60                             75               85.00

46                 15.92                             76               89.33
47                 17.33                             77               94.09
48                 18.82                             78               99.45
49                 20.38                             79              105.67
50                 22.00                             80              113.00

                                    55
<PAGE> 63

<CAPTION>
                                  APPENDIX B
               Target Premium Factors per Thousand of Face Amount

                               Male Non-Smoker

Age               Factor                            Age              Factor
<S>                 <C>                              <C>              <C>
 0                  2.25
 1                  2.31                             41                9.77
 2                  2.38                             42               10.63
 3                  2.45                             43               11.55
 4                  2.53                             44               12.54
 5                  2.62                             45               12.75

 6                  2.71                             46               13.40
 7                  2.81                             47               14.05
 8                  2.92                             48               14.70
 9                  3.03                             49               15.35
10                  3.15                             50               16.00

11                  3.28                             51               16.80
12                  3.41                             52               17.60
13                  3.54                             53               18.40
14                  3.68                             54               19.20
15                  3.82                             55               20.00

16                  3.96                             56               21.80
17                  4.10                             57               23.60
18                  4.25                             58               25.40
19                  4.40                             59               27.20
20                  4.55                             60               29.00

21                  4.72                             61               30.60
22                  4.90                             62               32.20
23                  5.09                             63               33.80
24                  5.29                             64               35.40
25                  5.51                             65               37.00

26                  5.55                             66               40.80
27                  5.69                             67               44.60
28                  5.63                             68               48.40
29                  5.67                             69               52.20
30                  5.71                             70               56.00

31                  6.14                             71               60.00
32                  6.50                             72               64.00
33                  6.82                             73               68.00
34                  7.12                             74               72.00
35                  7.40                             75               76.00

36                  7.54                             76               82.22
37                  7.78                             77               88.44
38                  8.12                             78               94.67
39                  8.53                             79              100.89
40                  9.00                             80              107.11

                                    56
<PAGE> 64

<CAPTION>
                                 APPENDIX B
             Target Premium Factors per Thousand of Face Amount

                               Female Smoker

Age               Factor                            Age              Factor
<S>                <C>                               <C>              <C>
20                  3.25
21                  3.38                             51               17.35
22                  3.49                             52               18.65
23                  3.59                             53               19.91
24                  3.68                             54               21.09
25                  3.75                             55               22.20

26                  3.77                             56               23.44
27                  3.79                             57               24.72
28                  3.81                             58               26.06
29                  3.83                             59               27.48
30                  3.85                             60               29.00

31                  3.88                             61               30.60
32                  3.91                             62               32.27
33                  3.94                             63               34.02
34                  3.97                             64               35.89
35                  4.00                             65               37.90

36                  4.22                             66               40.08
37                  4.46                             67               42.46
38                  4.74                             68               45.05
39                  5.08                             69               47.90
40                  5.50                             70               51.00

41                  5.87                             71               54.40
42                  6.41                             72               58.10
43                  7.13                             73               62.11
44                  7.99                             74               66.42
45                  9.00                             75               70.74

46                 10.27                             76               75.25
47                 11.62                             77               80.07
48                 13.03                             78               85.21
49                 14.49                             79               90.74
50                 16.00                             80               96.00

                                    57
<PAGE> 65

<CAPTION>
                                  APPENDIX B
              Target Premium Factors per Thousand of Face Amount

                               Female Non-Smoker

Age               Factor                            Age              Factor
<S>                 <C>                              <C>              <C>
 0                  1.90
 1                  1.95                             41                9.67
 2                  1.99                             42               10.13
 3                  2.06                             43               10.64
 4                  2.12                             44               11.21
 5                  2.19                             45               11.84

 6                  2.27                             46               12.44
 7                  2.34                             47               13.05
 8                  2.43                             48               13.72
 9                  2.52                             49               14.42
10                  2.62                             50               15.11

11                  2.72                             51               15.44
12                  2.83                             52               15.98
13                  2.95                             53               16.69
14                  3.06                             54               17.54
15                  3.17                             55               18.50

16                  3.24                             56               20.06
17                  3.31                             57               21.50
18                  3.38                             58               22.87
19                  3.45                             59               24.21
20                  3.50                             60               25.59

21                  4.00                             61               26.37
22                  4.17                             62               27.34
23                  4.35                             63               28.47
24                  4.53                             64               29.76
25                  4.65                             65               31.20

26                  4.77                             66               33.34
27                  4.89                             67               35.88
28                  5.01                             68               38.87
29                  5.13                             69               42.34
30                  5.25                             70               46.35

31                  5.65                             71               49.46
32                  6.06                             72               52.82
33                  6.49                             73               56.43
34                  6.92                             74               60.33
35                  7.36                             75               64.48

36                  7.71                             76               68.92
37                  8.08                             77               73.68
38                  8.48                             78               78.83
39                  8.89                             79               84.24
40                  9.28                             80               90.08
</TABLE>
    

                                    58
<PAGE> 66
INDEPENDENT AUDITORS' REPORT


Board of Directors and Stockholder of General American Life Insurance Company:

We have audited the accompanying consolidated balance sheets of General American
Life Insurance Company and subsidiaries as of December 31, 1997 and 1996, and
the related consolidated statements of operations, stockholder 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 General American
Life Insurance 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.

As discussed in Note 1 to the consolidated financial statements, in 1996 the
Company adopted Statement of Financial Accounting Standards No. 120, ACCOUNTING
AND REPORTING BY MUTUAL LIFE INSURANCE ENTERPRISES AND BY INSURANCE ENTERPRISES
FOR CERTAIN LONG-DURATION PARTICIPATING CONTRACTS.






St. Louis, Missouri
March 5, 1998




<PAGE> 67

GENERAL AMERICAN LIFE INSURANCE COMPANY AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(DOLLARS IN THOUSANDS, EXCEPT SHARE AMOUNTS)

<TABLE>
<CAPTION>
                                                             AS OF DECEMBER 31

ASSETS                                                      1997           1996
<S>                                                     <C>             <C>
Fixed maturities:
     Available-for-sale, at fair value                  $ 9,115,519      6,758,309
Mortgage loans, net                                       2,140,262      2,273,627
Real estate, net                                            140,145        203,767
Equity securities, at fair value                             24,211         20,905
Policy loans                                              2,073,152      1,917,861
Short-term investments                                      190,374         55,594
Other invested assets                                       243,921        183,612
                                                        -----------     ----------
          Total investments                              13,927,584     11,413,675
Cash and cash equivalents                                   358,879        142,724
Accrued investment income                                   168,592        148,419
Reinsurance recoverables and other contract deposits      4,117,958      3,264,644
Deferred policy acquisition costs                           695,253        652,251
Other assets                                                488,582        442,139
Separate account assets                                   4,118,860      2,833,258
                                                        -----------     ----------
          Total assets                                  $23,875,708     18,897,110
                                                        ===========     ==========

LIABILITIES AND STOCKHOLDER EQUITY

Policy and contract liabilities:
     Future policy benefits                            $  4,933,787      4,238,033
     Policyholder account balances:
          Universal life                                  2,534,744      1,960,726
          Annuities                                       4,161,946      4,321,241
     Pension funds                                        4,732,400      2,778,834
     Policy and contract claims                             458,606        352,433
     Dividends payable to policyholders                     113,525        103,019
                                                        -----------     ----------
          Total policy and contract liabilities          16,935,008     13,754,286
Amounts payable to reinsurers                               310,592        142,661
Long-term debt and notes payable                            214,477        295,614
Other liabilities and accrued expenses                      826,868        670,109
Deferred tax liability                                       89,046         43,277
Separate account liabilities                              4,112,666      2,810,907
                                                        -----------     ----------
          Total liabilities                              22,488,657     17,716,854
Minority interests                                          216,555        182,469
Stockholder equity:
     Common stock, $1 par value, 5,000,000 shares
       authorized, 3,000,000 shares issued and
       outstanding in 1997 and 0 in 1996                      3,000           -
     Additional paid in capital                               3,000           -
     Retained earnings                                    1,055,233        963,230
     Foreign currency translation adjustments,
       net of taxes                                         (19,481)       (15,810)
     Unrealized gain on investments, net of taxes           128,744         50,367
                                                        -----------     ----------
          Total stockholder equity                        1,170,496        997,787
                                                        -----------     ----------
          Total liabilities and stockholder equity      $23,875,708     18,897,110
                                                        ===========     ==========

</TABLE>

SEE ACCOMPANYING NOTES TO CONSOLIDATED FINANCIAL STATEMENTS.




<PAGE> 68


GENERAL AMERICAN LIFE INSURANCE COMPANY AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(DOLLARS IN THOUSANDS)

<TABLE>
<CAPTION>

                                                                         YEARS ENDED DECEMBER 31

REVENUES                                                       1997                 1996                1995
<S>                                                         <C>                  <C>                 <C>
Insurance premiums and other considerations                 $1,768,169           1,623,228           1,498,013
Net investment income                                          945,542             806,883             676,404
Ceded commissions                                               44,902              27,538              18,523
Other income                                                   362,160             280,803             182,193
Net realized investment gains                                   28,538              24,531             280,756
                                                             ---------           ---------           ---------
     Total revenues                                          3,149,311           2,762,983           2,655,889

BENEFITS AND EXPENSES

Policy benefits                                              1,528,333           1,379,803           1,150,188
Interest credited to policyholder account balances             345,937             262,532             192,522
                                                             ---------           ---------           ---------
          Total policyholder benefits                        1,874,270           1,642,335           1,342,710

Dividends to policyholders                                     182,146             171,904             264,658
Policy acquisition costs                                       168,045             143,094             138,811
Other insurance and operating expenses                         739,814             642,636             522,986
                                                             ---------           ---------           ---------
          Total benefits and expenses                        2,964,275           2,599,969           2,269,165
                                                             ---------           ---------           ---------
          Income before provision for income taxes
          and minority interest                                185,036             163,014             386,724
                                                             ---------           ---------           ---------
Income tax provision (benefit):
     Current                                                    65,778              45,902             115,769
     Deferred                                                     (113)             13,992              29,411
                                                             ---------           ---------           ---------
          Total provision for income taxes                      65,665              59,894             145,180
                                                             ---------           ---------           ---------
          Income before minority interest                      119,371             103,120             241,544

Minority interest in earnings of consolidated subsidiaries     (22,134)            (19,888)            (17,512)
                                                             ---------           ---------           ---------
          Net income                                         $  97,237              83,232             224,032
                                                             =========           =========           =========
</TABLE>


SEE ACCOMPANYING NOTES TO CONSOLIDATED FINANCIAL STATEMENTS.






<PAGE> 69


GENERAL AMERICAN LIFE INSURANCE COMPANY AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF STOCKHOLDER EQUITY
(DOLLARS IN THOUSANDS)

<TABLE>
<CAPTION>

                                                                                         Foreign
                                                                                         currency       Unrealized
                                                                                        translation    gain (loss) on      Total
                                                  Common     Additional     Retained    adjustments,    investments,   stockholder
                                                   stock   paid in capital  earnings    net of taxes   net of taxes      equity
<S>                                               <C>      <C>              <C>         <C>            <C>             <C>
Balance at December 31, 1994                      $    -         -          646,727        (20,175)        (65,409)        561,143
Net income                                                                  224,032                                        224,032
Foreign currency translation adjustments                                                     5,908                           5,908
Change in unrealized gain (loss) on
     investments, net of tax                                                                               162,864         162,864
Other, net                                                                    3,136                                          3,136
                                                  --------------------------------------------------------------------------------
Balance at December 31, 1995                           -         -          873,895        (14,267)         97,455         957,083
Net income                                                                   83,232                                         83,232
Foreign currency translation adjustments                                                    (1,543)                         (1,543)
Change in unrealized gain (loss) on
     investments, net on tax                                                                               (47,088)        (47,088)
Other, net                                                                    6,103                                          6,103
                                                  --------------------------------------------------------------------------------
Balance at December 31, 1996                           -         -          963,230        (15,810)         50,367         997,787
Net income                                                                   97,237                                         97,237
Foreign currency translation adjustments                                                    (3,671)                         (3,671)
Change in unrealized gain (loss) on
     investments, net of tax                                                                                78,377          78,377
Issuance of common stock                           3,000       3,000         (6,000)                                          -
Dividend to parent                                                           (4,480)                                        (4,480)
Other, net                                                                    5,246                                          5,246
                                                  --------------------------------------------------------------------------------
Balance at December 31, 1997                      $3,000       3,000      1,055,233        (19,481)        128,744       1,170,496
                                                  ================================================================================
</TABLE>

SEE ACCOMPANYING NOTES TO CONSOLIDATED FINANCIAL STATEMENTS.






<PAGE> 70


<TABLE>
<CAPTION>

GENERAL AMERICAN LIFE INSURANCE COMPANY AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(DOLLARS IN THOUSANDS)

                                                                                   YEARS ENDED DECEMBER 31
<S>                                                                    <C>                   <C>                 <C>
CASH FLOWS FROM OPERATING ACTIVITIES                                      1997                 1996                1995

Net income                                                            $    97,237               83,232             224,032
Adjustments to reconcile net income to net cash
  provided by (used in) operating activities:
     Change in:
       Accrued investment income                                          (20,568)             (16,275)            (22,202)
       Reinsurance recoverables and other contract deposits              (838,390)            (159,713)            262,054
       Deferred policy acquisition costs                                 (113,040)             (87,249)            (23,141)
       Other assets                                                       (61,796)             (51,444)            (67,650)
       Future policy benefits                                             693,052              330,511             399,261
       Policy and contract claims                                         105,503               14,652              74,173
       Other liabilities and accrued expenses                             319,787               65,184             184,756
       Deferred income taxes                                                 (113)              13,992              29,411
     Policyholder considerations                                         (137,163)            (144,748)           (140,475)
     Interest credited to policyholder account balances                   345,937              262,532             192,522
     Amortization and depreciation                                         32,744               28,375              19,196
     Net realized investment (gains)                                      (28,538)             (24,531)           (280,756)
     Other, net                                                               372              (14,554)              2,488
                                                                      -----------           ----------          ----------
Net cash provided by operating activities                                 395,024              299,964             853,669
                                                                      -----------           ----------          ----------

CASH FLOWS FROM INVESTING ACTIVITIES

Proceeds from investments sold or redeemed:
 Fixed maturities available-for-sale                                    2,070,743            1,822,169           1,482,122
 Mortgage loans                                                           594,151              182,650             206,520
 Equity securities                                                         31,602               13,427             468,143
 Short-term and other invested assets                                     163,393               84,748             414,102
Cost of investments purchased:
 Fixed maturities available-for-sale                                   (4,463,100)          (3,428,943)         (3,010,016)
 Fixed maturities held-to-maturity                                              -                    -              (3,068)
 Equity securities                                                        (47,283)             (39,553)            (89,062)
 Short-term and other invested assets                                    (293,857)             (97,426)            (16,471)
 Mortgage loan originations                                              (438,959)            (593,438)           (431,043)
Maturity of fixed maturities held-to-maturity                                   -                    -               6,365
Maturity of fixed maturities available-for-sale                           281,736              225,087              75,518
Increase in policy loans, net                                            (153,399)            (210,624)           (211,526)
Investments in subsidiaries                                                (6,032)              (4,807)           (126,363)
                                                                      -----------           ----------          ----------
Net cash used in investing activities                                  (2,261,005)          (2,046,710)         (1,234,779)
                                                                      -----------           ----------          ----------
CASH FLOWS FROM FINANCING ACTIVITIES

Net policyholder account and contract deposits                          2,121,488            1,632,495             294,685
Issuance of debt                                                            1,857              106,903             100,219
Repayment of debt                                                         (80,606)             (19,497)             (4,800)
Dividends                                                                  (2,112)              (1,832)             (4,376)
Other, net                                                                 46,829               26,770              17,498
                                                                      -----------           ----------          ----------

Net cash provided by financing activities                               2,087,456            1,744,839             403,226
                                                                      -----------           ----------          ----------

Effect of exchange rate changes                                            (5,320)                (266)              5,908
                                                                      -----------           ----------          ----------
Net increase (decrease) in cash and cash equivalents                      216,155               (2,173)             28,024
                                                                      -----------           ----------          ----------
Cash and cash equivalents at beginning of year                            142,724              144,897             116,873

                                                                      -----------           ----------          ----------
Cash and cash equivalents at end of year                              $   358,879              142,724             144,897
                                                                      ===========           ==========          ==========
</TABLE>

SEE ACCOMPANYING NOTES TO CONSOLIDATED FINANCIAL STATEMENTS.






<PAGE> 71

GENERAL AMERICAN LIFE INSURANCE COMPANY AND SUBSIDIARIES

(1) BASIS OF PRESENTATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

REORGANIZATION

In September 1996, the Board of Directors of General American Life Insurance
Company (General  American) adopted the Reorganization Plan (Plan) which
authorized the reorganization (Reorganization) of General American into a mutual
insurance holding company structure.  The Missouri Department of Insurance held
a public hearing on the Reorganization on December 19, 1996 and approved the
Plan on January 24, 1997.  The policyholders of General American approved the
Plan on January 28, 1997 and the Reorganization became effective on April 24,
1997 (effective date).  General American was the first company to obtain
approval and to form a mutual insurance holding company under the Missouri
Mutual Holding Company Statute.

Pursuant to the Reorganization, General American (the Company)  (i) formed
General American Mutual Holding Company (GAMHC) as a mutual insurance holding
company under the insurance laws of the State of Missouri, (ii) formed
GenAmerica Corporation (GenAmerica) as an intermediate stock holding company
under the general laws of the State of Missouri, and (iii) amended and restated
its Charter and Articles of Incorporation to authorize the issuance of capital
stock and the continuance of its existence as a stock life insurance company
under the same name.  GAMHC may, among other things, elect all of the directors
of GenAmerica and approve matters submitted for shareholder approval.  As of the
effective date of the Reorganization, the membership interests and the
contractual rights of the policyholders of the Company  were separated - the
membership interests automatically became, by operation of law, membership
interests in GAMHC and the contractual rights remained with the Company.  Each
person who becomes the owner of a designated policy or contract of insurance or
annuity issued by the Company after the effective date of the Reorganization
(subject to certain exceptions and conditions set forth in the Articles of
Incorporation of GAMHC) will become a member of GAMHC and have a membership
interest in GAMHC by operation of law so long as such policy or contract remains
in force.  The membership interests in GAMHC follow, and are not severable, from
the insurance policy or annuity contract from which the membership interest in
GAMHC is derived.

The Company issued 3 million shares of its authorized shares of capital stock to
GAMHC in 1997.  GAMHC then contributed all of these to GenAmerica in exchange
for 1 thousand shares of its common stock.  As a result, GenAmerica directly
owns the Company, and GAMHC indirectly owns the Company, through GenAmerica.  In
addition, the Company  capitalized  $3 million of its unassigned surplus to paid
in capital.

The consolidated financial statements include the assets, liabilities, and
results of operations of the Company and its wholly owned subsidiaries, General
American Holding Company, a non-insurance holding company; Cova Corporation, an
insurance holding company; Paragon Life Insurance Company; Security Equity Life
Insurance Company; General Life Insurance Company of America; General Life
Insurance Company, its 63.8 percent owned subsidiary, Reinsurance Group of
America, Incorporated (RGA), an insurance holding company, and its 62.7 percent
owned subsidiary, Conning Corporation.

The Company's principal lines of business, conducted through General American or
one of its subsidiaries, are: Individual Life Insurance, Annuities, Group Life
and Health Insurance, Asset Management, and Reinsurance.  The Company
distributes its products and services primarily through a nationwide network of
general agencies, independent brokers, and group sales and claims offices.  The
Company (including its subsidiaries) is licensed to do business in all fifty
states, twelve Canadian provinces, Puerto Rico, and the District of Columbia.
Through its subsidiaries, the Company has operations in Europe, Pacific Rim
countries, and Latin America.

INITIAL PUBLIC OFFERING

In December 1997, the Company's subsidiary, Conning Corporation (Conning)
successfully completed an Initial Public Offering (IPO) of 2.875 million shares
of its common stock.  Conning received net proceeds of approximately $34.5
million from the offering.  After the IPO, the Company owns 62.7 percent of the
total shares outstanding of Conning's common stock.  The publicly held stock of
Conning is listed on the NASDAQ National Market System

SIGNIFICANT ACCOUNTING POLICIES

The accompanying consolidated financial statements are prepared on the basis of
generally accepted accounting principles (GAAP) and include the accounts of the
Company and its majority owned subsidiaries. Less than majority-owned entities
in which the Company has at least a 20 percent interest are reported on the
equity basis. All significant intercompany accounts and transactions have been
eliminated in consolidation.  The preparation of financial statements requires
the use of estimates by management which affect the amounts reflected in the
financial statements.  Actual results could differ from those estimates.
Accounts that the Company deems to be sensitive to changes in estimates include
future policy benefits and policy and contract claims, deferred acquisition
costs, and investment and deferred tax valuation allowances.

In April 1993, the Financial Accounting Standards Board (FASB) issued
Interpretation No. 40, APPLICABILITY OF GENERALLY ACCEPTED ACCOUNTING PRINCIPLES
TO MUTUAL LIFE INSURANCE AND OTHER ENTERPRISES.  This Interpretation requires
mutual life insurance enterprises which had traditionally issued statutory based
financial statements that had been reported to be in conformity with GAAP, to
apply all authoritative accounting pronouncements in preparing those statements,
effective for periods beginning after December 31, 1994.  In January 1995, the
FASB issued Statement of Financial Accounting Standards No. 120 (SFAS 120),
ACCOUNTING AND REPORTING BY MUTUAL LIFE INSURANCE ENTERPRISES AND BY INSURANCE
ENTERPRISES FOR CERTAIN LONG DURATION PARTICIPATING CONTRACTS, and the American
Institute of Certified Public Accountants (AICPA) issued Statement of Position
95-1 (SOP 95-1), ACCOUNTING FOR CERTAIN INSURANCE ACTIVITIES OF MUTUAL LIFE
ENTERPRISES, which together define the GAAP model for mutual life insurance
enterprises.  These pronouncements define the enterprises and method of
accounting for certain participating life insurance contracts of mutual and
stock life insurance companies that meet the criteria defined in SOP 95-1.  SFAS
120 also deferred implementation of Interpretation No. 40 to be concurrent with
implementation of SFAS 120.  SFAS 120 and SOP 95-1 are effective for financial
statements issued for fiscal years beginning after December 15, 1995.  The
effect of initially applying this new accounting model has been reported
retroactively through restatement of all periods presented.






<PAGE> 72
The significant accounting policies of the Company are as follows:

RECOGNITION OF REVENUE

For traditional life policies, including participating businesses, premiums are
recognized when due, less allowances for estimated uncollectible balances.  For
limited payment contracts, net premiums are recorded as revenue, and the
difference between the gross premium and the net premium is deferred and
recognized in income in a constant relationship to insurance in force over the
estimated policy life. For universal life and annuity products, contract charges
for mortality, surrender, and expense, other than front-end expense charges, are
reported as income when charged to policyholders' accounts.

Other income represents the fees generated from the Company's non-insurance
operations, primarily service and contract fees relating to asset management,
system development, and third-party administration. Amounts are recognized when
earned.

INVESTED ASSETS

FIXED MATURITY AND EQUITY SECURITIES:  Investment securities are accounted for
in accordance with SFAS 115,  ACCOUNTING FOR CERTAIN INVESTMENTS IN DEBT AND
EQUITY SECURITIES.  SFAS 115 requires debt and equity securities to be
classified into categories of available-for-sale, trading securities, or held-
to-maturity depending on an entity's ability and positive intent to hold a
security to maturity.  All of the Company's securities are classified as
available-for-sale.  Fixed maturities available-for-sale are reported at fair
value and are so classified based on the possibility that such securities could
be sold prior to maturity if that action enables the Company to execute its
investment philosophy and appropriately match investment results to operating
and liquidity needs.  Equity securities are carried at fair value.

Realized gains or losses on the sale of securities are determined on the basis
of specific identification. Unrealized gains and losses are recorded, net of
related income tax effects, in a separate component of stockholder equity.

MORTGAGE LOANS: Mortgage loans on real estate are stated at an unpaid principal
balance, net of unamortized discounts and valuation allowances for possible
impairment in value.  The Company discontinues the accrual of interest on
mortgage loans which are more than  90 days delinquent.  Interest received on
nonaccrual mortgage loans is generally reported as interest income.

POLICY LOANS, REAL ESTATE AND OTHER INVESTED ASSETS: Policy loans are carried at
an unpaid principal balance and are generally secured by the cash surrender
value.  Investment real estate which the Company has the intent to hold for the
production of income is carried at depreciated cost, net of writedowns for other
than temporary declines in fair value and encumbrances.  Properties held for
sale (primarily acquired through foreclosure) are carried at the lower of
depreciated cost (fair value at foreclosure plus capital additions less
accumulated depreciation and encumbrances) or fair value.  Adjustments to
carrying value of properties held for sale are recorded in a valuation reserve
when the fair value is below depreciated cost.  The accumulated depreciation and
encumbrances on real estate amounted to $47.0 million and  $53.0 million at
December 31, 1997 and 1996, respectively.  Direct valuation allowances amounted
to $6.7 million and $15.7 million at December 31, 1997 and 1996, respectively.
Other invested assets are principally recorded at fair value.

SHORT-TERM INVESTMENTS: Short-term investments, consisting primarily of money
market instruments and other debt issues purchased with an original maturity of
less than a year, are carried at amortized cost, which approximates fair value.

INVESTED ASSET IMPAIRMENT AND VALUATION ALLOWANCES: Invested assets are
considered impaired when the Company determines that collection of all amounts
due under the contractual terms is doubtful.  The Company adjusts invested
assets to their estimated net realizable value at the point at which it
determines an impairment is other than temporary.  In addition, the Company has
established valuation allowances for mortgage loans and other invested assets.
Valuation allowances for other than temporary impairments in value are netted
against the asset categories to which they apply.  Additions to valuation
allowances are included in realized gains and losses.

The Company recognizes its proportionate share of the resultant gains or losses
on the issuance or repurchase of its subsidiaries' stock as a direct credit or
charge to retained earnings.

CASH AND CASH EQUIVALENTS: For purposes of reporting, cash and cash equivalents
represent cash, demand deposits and highly liquid short-term investments, which
include U.S. Treasury bills, commercial paper, and repurchase agreements with
original or remaining maturities of 90 days or less when purchased.

INVESTMENT INCOME

Bond premium and discounts are amortized into income using the scientific yield
method over the term of the security.  Amortization of the premium or discount
on mortgage-backed securities is recognized using a scientific yield method
which considers the estimated timing and amount of prepayments of underlying
mortgage loans.  Actual prepayment experience is periodically reviewed and
effective yields are adjusted when differences arise between the prepayments
originally anticipated and the actual prepayments received and currently
anticipated.  When such differences occur, the net investment in the
mortgage-backed security is adjusted to the amount that would have existed had
the new effective yield been applied since the acquisition of the security with
a corresponding charge or credit to interest income (the "retrospective
method").

POLICY AND CONTRACT LIABILITIES

For traditional life insurance policies, future policy benefits are computed
using a net level premium method with actuarial assumptions as to mortality,
persistency, and interest established at policy issue.  Assumptions established
at policy issue as to






<PAGE> 73

mortality and persistency are based on industry standards and the Company's
historical experience which, together with interest and expense assumptions,
provide a margin for adverse deviation.  Interest rate assumptions generally
range from 2.5 percent to 11.0 percent.

For participating policies, future policy benefits are computed using a net
level premium method based on the guaranteed cash value basis for mortality and
interest.  Mortality rates are similar to those used for statutory valuation
purposes.  Interest rates generally range from 2.5 percent to 6.0 percent.
Dividend liabilities are established when earned.
When the liabilities for future policy benefits plus the present value of
expected future gross premiums are insufficient to provide for expected policy
benefits and expenses, unrecoverable deferred policy acquisition costs are
written off and thereafter a premium deficiency reserve is established through a
charge to earnings.

Policyholder account balances for universal life and annuity policies are equal
to the policyholder account value before deduction of any surrender charges.
The policyholder account value represents an accumulation of gross premium
payments plus credited interest less expense and mortality charges and
withdrawals.  These expense charges are recognized in income as earned.

The range of  weighted average interest crediting rates used by the Company and
its life insurance subsidiaries were as follows:


<TABLE>
<CAPTION>
                     1997        1996        1995
<S>               <C>         <C>         <C>
Universal life    6.00-7.10%  6.00-7.56%  6.00-7.87%
Annuities         5.70-6.20%  5.70-6.20%  5.69-6.29%
</TABLE>

Accident and health benefits for active lives are calculated using the net level
premium method and assumptions as to future morbidity, withdrawals, and interest
which provide a margin for adverse deviation.  Benefit liabilities for disabled
lives are calculated using the present value of future benefits and experience
assumptions for claim termination, expense, and interest which also provide a
margin for adverse deviation.

POLICY AND CONTRACT CLAIMS

The Company establishes a liability for unpaid claims based on estimates of the
ultimate cost of claims incurred, which is comprised of aggregate case basis
estimates, average claim costs for reported claims, and estimates of unreported
losses based on past experience.  Policy and contract claims include a provision
for both life and accident and health claims.  Management believes the
liabilities for unpaid claims are adequate to cover the ultimate liability;
however, due to the underlying risks and the high degree of uncertainty
associated with the determination of the liability for unpaid claims, the
amounts which will ultimately be paid to settle these liabilities cannot be
determined precisely and may vary from the estimated amount included in the
consolidated balance sheets.

DEFERRED POLICY ACQUISITION COSTS

The costs of acquiring new business, which vary with and are primarily related
to the production of new business, have been deferred to the extent that such
costs are deemed recoverable from future profitability of the underlying
business.  Such costs include commissions, premium taxes, as well as certain
other costs of policy issuance and underwriting.

For limited payment and other nonparticipating traditional life insurance
policies, the deferred policy acquisition costs are amortized with interest in
proportion to the ratio of the expected annual premium revenue to the expected
total premium revenue.  Expected future premium revenue is estimated with the
same assumptions used for computing liabilities for future policy benefits for
these policies.

For participating life insurance, universal life, and annuity type contracts,
the deferred policy acquisition costs are amortized over a period of not more
than thirty years in relation to the present value of estimated gross profits
arising from interest margin, cost of insurance, policy administration, and
surrender charges.

The range of average rates of assumed interest used by the Company and its
insurance subsidiaries in estimated gross margins were as follows:

<TABLE>
<CAPTION>
                           1997          1996          1995
<S>                     <C>           <C>           <C>
Participating life         8.17%         8.70%         7.81%
Universal life          6.25-7.79%    6.00-8.20%    6.00-7.56%
Annuities               7.00-7.84%       7.83%         8.04%
</TABLE>

The estimates of expected gross margins are evaluated regularly and are revised
if actual experience or other evidence indicates that revision is appropriate.
Upon revision, total amortization recorded to date is adjusted by a charge or
credit to current earnings.  Under SFAS 115, deferred policy acquisition costs
are adjusted for the impact on estimated gross margins as if the  net unrealized
gains and losses on securities had actually been realized.

REINSURANCE

In the normal course of business, the Company seeks to limit its exposure to
loss on any single insured by ceding risks to other insurance enterprises or
reinsurers under various types of contracts including coinsurance and excess
coverage.  The Company's retention level per individual life ranges between $50
thousand and $2.5 million depending on the entity writing the policy.

The Company assumes and retrocedes financial reinsurance contracts which
represent low mortality risk reinsurance treaties. These contracts are reported
as deposits and are included in reinsurance recoverable/payable in the
accompanying consolidated balance sheet. The amount of revenue reported on these
contracts represents fees and the cost of insurance under the terms of the
reinsurance agreement.






<PAGE> 74
Reinsurance activities are accounted for consistent with terms of the risk
transfer reinsurance contracts.  Premiums ceded to other companies have been
reported as a reduction of premiums.  Amounts applicable to reinsurance ceded
for future policy benefits and claim liabilities have been reported as assets
for these items and commissions and expense allowances received in connection
with reinsurance ceded have been accounted for in income as earned.  Reinsurance
does not relieve the Company from its primary responsibility to meet claim
obligations.  The Company evaluates the financial conditions of its reinsurers
annually.

FEDERAL INCOME TAXES

The Company and certain of its U.S. subsidiaries file a consolidated federal
income tax return.  In order to consolidate, the Company must possess both 80
percent of the total voting power and 80 percent of the value of the stock of
the subsidiary.  Further, even if it meets the 80 percent test, any acquired
life insurance company is not included in the consolidated return until the
acquired company has been a member of the group for five years.  Prior to
satisfying the five-year requirement, the subsidiary files a separate federal
return.  RGA Barbados, a subsidiary of RGA, also files a U.S. tax return.  The
Company's Canadian, Argentine, Australian, Chilean, Mexican, Spanish, and United
Kingdom subsidiaries are taxed under applicable local statutes.  The Company
uses the asset and liability method to record deferred income taxes.
Accordingly, deferred 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, 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.

SEPARATE ACCOUNT BUSINESS

The assets and liabilities of the separate accounts represent segregated funds
administered and invested by the Company for purposes of funding variable life
insurance and annuity contracts for the exclusive benefit of the contract
holders.  The Company charges the separate accounts for cost  of insurance and
administrative expense associated with a contract and charges related to early
withdrawals by contract holders. The assets and liabilities of the separate
account are carried at fair value.  The Company's participation in the separate
accounts (seed money) is carried at its fair value in the separate account, and
amounted to $6.2  million and $22.3 million at December 31, 1997 and 1996,
respectively.

FAIR VALUE OF FINANCIAL INSTRUMENTS

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.  Although fair value estimates are calculated using assumptions that
management believes are appropriate, changes in assumptions could significantly
affect the estimates and such estimates should be used with care.  The following
assumptions were used to estimate the fair value of each class of financial
instrument for which it was practicable to estimate fair value:

INVESTMENT SECURITIES: Fixed maturities are valued using quoted market prices,
if available.  For securities not actively traded, fair values are estimated
using values obtained from independent pricing services or, in the case of
private placements, are estimated by discounting expected future cash flows
using a current market rate applicable to the yield, credit quality, and
maturity of investments. The fair values of equity securities are based on
quoted market prices.

MORTGAGE LOANS: The fair values of mortgage loans are estimated using discounted
cash flow analyses and interest rates currently being offered for similar loans
to borrowers with similar credit ratings.  Loans with similar characteristics
are aggregated for purposes of the calculations.

POLICY LOANS: The fair value of policy loans approximates the carrying value.
The majority of these loans are indexed, with yield tied to a stated return.

POLICYHOLDER ACCOUNT BALANCES ON INVESTMENT TYPE CONTRACTS: Fair values for the
Company's liabilities under investment-type contracts are estimated using
discounted cash flow calculations based on interest rates currently being
offered for similar contracts with maturities consistent with those remaining
for the contracts being valued. For contracts with no defined maturity date, the
carrying value approximates fair value.

SEPARATE ACCOUNT ASSETS AND LIABILITIES: The separate account assets and
liabilities are carried at fair value as determined by the market value of the
underlying segregated investments.

SHORT-TERM INVESTMENTS AND CASH AND CASH EQUIVALENTS:  The carrying amount is
considered a reasonable estimate of fair value.

LONG-TERM DEBT AND NOTES PAYABLE: The fair value of long-term debt and notes
payable is estimated using discounted cash flow calculations based on interest
rates currently being offered for similar instruments.

Refer to Note 4 for additional information on fair value of financial
instruments.

RECLASSIFICATION
The Company has reclassified the presentation of certain prior period
information to conform with the 1997 presentation.






<PAGE> 75
(2) SIGNIFICANT ACQUISITIONS AND DIVESTITURES

On June 1, 1995, the Company acquired Xerox Life Insurance Companies, now known
as Cova Corporation (Cova).  At acquisition, Cova had total assets of
approximately $635.6 million.  The purchase price of approximately $107.7
million was funded from the Company's operations.

Effective July 31, 1995, the Company entered into a merger arrangement with
Conning Corporation and Subsidiaries (Conning), an investment management firm,
whereby the Company acquired Conning and subsequently contributed Conning and
General American Investment Management Company, a wholly owned subsidiary, to
form Conning Asset Management Company (CAM).  At acquisition, Conning had total
assets of approximately $16.0 million.  The purchase price consisted of
approximately $12.0 million in cash (from the Company's operations) and 3.2
million shares of CAM convertible redeemable preferred stock, with fair value of
approximately $17.0 million.

These transactions were accounted for using the purchase method of accounting.
The results of operations of the acquired entities are included in the
consolidated financial statements subsequent to the respective acquisition
dates.  The excess of cost over fair value of net assets acquired amounted to
approximately $56.6 million and $23.1 million for Cova and Conning,
respectively, and is being amortized over approximately 20 years.
On January 3, 1995, the Company sold its 72 percent ownership in GenCare Health
Systems, Inc. to United HealthCare Corporation.  Proceeds received net of
expenses were $365.0 million and the net realized gain on sale was $170.2
million.

The Company distributed its ownership of its wholly owned subsidiary, Walnut
Street Securities, Inc. (WSS), at December 31, 1997  to GenAmerica. The net book
value of WSS, was $4.48 million at the time of distribution. The revenue and
expenses of WSS are included in the Company's consolidated statement of
operations for 1997.






<PAGE> 76
(3) INVESTMENTS

Fixed maturities and equity securities
The amortized cost and estimated fair value of fixed maturity and equity
securities at December 31, 1997 and 1996 are as follows (in thousands):

<TABLE>
<CAPTION>
                                                                           1997

                                                 Gross       Gross     Estimated
                                   Amortized   unrealized  unrealized     fair
                                     cost        gains       losses      value
<S>                                <C>         <C>         <C>         <C>
Available-for-sale:
U. S. Treasury securities          $   48,074       1,125        (27)     49,172
Government agency
obligations                           378,002      84,425     (1,281)    461,146
Corporate securities                5,491,210     319,682    (45,790)  5,765,102
Mortgage-backed securities          2,544,241      45,211    (17,832)  2,571,620
Asset-backed securities               265,725       3,380       (626)    268,479
                                   ----------  ----------  ----------  ---------
Total fixed maturities
  available-for-sale               $8,727,252     453,823    (65,556)  9,115,519
                                   ==========  ==========  ==========  =========
Equity securities                  $   23,558         653          -      24,211
                                   ==========  ==========  ==========  =========
</TABLE>

<TABLE>
<CAPTION>
                                                                            1996

                                                 Gross       Gross     Estimated
                                   Amortized   unrealized  unrealized     fair
                                     cost        gains       losses      value
<S>                                <C>         <C>         <C>         <C>
Available-for-sale:
U. S. Treasury securities          $   28,980         368       (151)     29,197
Government agency
obligations                           343,945      41,324       (970)    384,299
Corporate securities                4,071,775     158,361    (39,623)  4,190,513
Mortgage-backed securities          1,949,717      18,927    (14,386)  1,954,258
Asset-backed securities               198,934       1,599       (491)    200,042
                                   ----------  ----------  ----------  ---------
Total fixed maturities
  available-for-sale               $6,593,351     220,579    (55,621)  6,758,309
                                   ==========  ==========  ==========  =========
Equity securities                  $   21,460       1,137     (1,692)     20,905
                                   ==========  ==========  ==========  =========
</TABLE>

The Company manages its credit risk associated with fixed maturities by
diversifying its portfolio.  At December 31, 1997 and 1996, the Company held no
corporate debt securities or foreign government debt securities of a single
issuer which had a carrying value in excess of 10 percent of stockholder equity.


The amortized cost and estimated fair value of fixed maturities at December 31,
1997, by contractual maturity, are shown below (in thousands).  Expected
maturities may differ from contractual maturities because borrowers may have the
right to call or prepay obligations with or without call or prepayment
penalties.

<TABLE>
<CAPTION>
                                                                  Estimated
                                                 Amortized           fair
                                                    cost            value
<S>                                            <C>                <C>
Due in one year or less                        $      67,409         67,921
Due after one year through five years              1,279,675      1,303,178
Due after five years through ten years             1,816,231      1,855,188
Due after ten years through twenty years           3,019,696      3,317,612
Mortgage-backed securities                         2,544,241      2,571,620
                                               -------------      ---------
Total                                          $   8,727,252      9,115,519
                                               =============      =========
</TABLE>






<PAGE> 77
The sources of net investment income follow (in thousands):

<TABLE>
<CAPTION>
                           1997       1996       1995
<S>                     <C>           <C>        <C>
Fixed maturities        $  561,709    464,512    368,033
Mortgage loans             194,504    171,781    143,047
Real estate                 34,164     39,062     37,108
Equity securities            1,317        755        622
Policy loans               148,316    133,511    127,920
Short-term investments      16,600     13,979     26,920
Other                       13,943      9,705       (368)
                          --------    -------    -------
Investment revenue         970,553    833,305    703,282
Investment expenses        (25,011)   (26,422)   (26,878)
                          --------    -------    -------
Net investment income   $  945,542    806,883    676,404
                          ========    =======    =======
</TABLE>

Net realized gains (losses) from sales of investments consist of the following
(in thousands):

<TABLE>
<CAPTION>
                                   1997          1996       1995
<S>                             <C>             <C>        <C>
Fixed maturities:
     Realized gains             $   23,969       27,928     30,139
     Realized losses                (16,796)    (10,398)    (9,000)
Equity securities:
     Realized gains                   1,835       6,146    306,142
     Realized losses                 (1,457)       (288)    (5,259)
Other investments, net               20,987       1,143    (41,266)
                                    -------     -------    -------
Net realized investment gains   $    28,538      24,531    280,756
                                    =======     =======    =======
</TABLE>

Included in the net realized losses are permanent write-downs of approximately
$4.8 million during 1997.

A summary of the components of the net unrealized appreciation (depreciation) on
invested assets carried at fair value is as follows (in thousands):


<TABLE>
<CAPTION>
                                                          1997          1996
<S>                                                    <C>            <C>
Unrealized appreciation (depreciation):
     Fixed maturities available-for-sale               $  388,267       164,957
     Equity securities and short-term investments             658           605
     Derivatives                                              888           -
Effect of unrealized appreciation (depreciation) on:
     Deferred policy acquisition costs                   (142,187)      (70,038)
     Present value of future profits                       (2,901)        1,986
Deferred income taxes                                     (91,779)      (36,705)
Other                                                         139           -
Minority interest, net of taxes                           (24,341)      (10,438)
                                                       ----------     ---------
Net unrealized appreciation                            $  128,744        50,367
                                                       ==========     =========
</TABLE>

The Company and its insurance subsidiaries have securities on deposit with
various state insurance departments and regulatory authorities with an amortized
cost of approximately $ 293.5 million and $278.6 million at December 31, 1997
and 1996, respectively.

MORTGAGE LOANS
The Company originates mortgage loans on income-producing properties, such as
apartments, retail and office buildings, light warehouses, and light industrial
facilities.  Loan to value ratios at the time of loan approval are 75 percent or
less.  The Company minimizes risk through a thorough credit approval process and
through geographic and property type diversification.

The Company's mortgage loans were distributed as follows (in thousands):

<TABLE>
<CAPTION>
                                           1997                        1996

                        Carrying      Percent of     Carrying      Percent of
                         Value          Total         Value          Total
<S>                     <C>           <C>            <C>           <C>
Arizona                 $   156,453       7.2%       $   185,575       8.0%
California                  358,443      16.5            378,376      16.4
Colorado                    228,797      10.5            226,531       9.8
Florida                     153,174       7.0            193,570       8.4
Georgia                     131,861       6.1            141,442       6.1
Illinois                    155,184       7.1            183,883       8.0
Maryland                    104,567       4.8             99,944       4.3
Missouri                    100,815       4.6            102,111       4.4
Texas                       191,619       8.8            225,697       9.8
Virginia                     84,140       3.9             92,663       4.0
Other                       513,213      23.5            481,546      20.8
                        -----------   ---------      -----------    --------
Subtotal                  2,178,266     100.0%         2,311,338     100.0%
Valuation reserve           (38,004)                     (37,711)
                        -----------   ---------      -----------    --------
Total                   $ 2,140,262                  $ 2,273,627
                        ===========   =========      ===========    ========
</TABLE>






<PAGE> 78
<TABLE>
<CAPTION>
                                           1997                        1996

                        Carrying      Percent of     Carrying      Percent of
                         Value          Total         Value          Total
<S>                     <C>           <C>            <C>           <C>
Property Type
     Apartment          $   101,038       4.6%       $   131,352       5.7%
     Retail                 903,438      41.5            966,298      41.8
     Office building        622,185      28.6            641,204      27.7
     Industrial             445,253      20.4            479,755      20.8
     Other commercial       106,352       4.9             92,729       4.0
                        -----------   ---------      -----------    --------
     Subtotal             2,178,266     100.0%         2,311,338     100.0%
     Valuation reserve      (38,004)                     (37,711)
                        -----------   ---------      -----------    --------
     Total              $ 2,140,262                  $ 2,273,627
                        ===========   =========      ===========    ========
</TABLE>

An impaired loan is measured at the present value of expected future cash
flows or, alternatively, the observable market price or the fair value of the
collateral.

Mortgage loans which have been non-income producing for the preceding twelve
months were $8.7 million and $5.1 million at December 31, 1997 and 1996,
respectively.  At December 31, 1997 and 1996, the recorded investment in
mortgage loans that were considered impaired under SFAS 114, ACCOUNTING BY
CREDITORS FOR IMPAIRMENT OF A LOAN, was $119.7 million and $86.5 million,
respectively, with related allowances for credit losses of $12.7 million and
$8.0 million, respectively.  The average recorded investment in impaired
loans during 1997 and 1996 was $103.1 million and $107.9 million,
respectively.  For the years ended December 31, 1997, 1996, and 1995, the
Company recognized  $9.7 million, $6.6 million, and $11.9 million,
respectively, of interest income on those impaired loans, which included $9.9
million, $6.7 million, and $12.0 million,  respectively, of interest income
recognized using the cash basis method of income recognition.

The Company has outstanding mortgage loan commitments as of December 31, 1997
totaling $284.6 million.  During 1995, the Company entered into an agreement
whereby approximately $109.8 million of mortgage loans were sold by the
Company for securitization and resale by a financial institution as mortgage
pass-through certificates.  In conjunction with this transaction, the Company
entered into futures positions to hedge against interest rate risk.  The sale
of these mortgage loans resulted in a net loss of approximately $.4 million.
In addition, the close-out of the futures positions related to this
transaction resulted in a net loss of approximately $6.4 million.

DERIVATIVES The Company has a variety of reasons to use derivative
instruments, such as to attempt to protect the Company against possible
changes in the market value of its portfolio as a result of interest rate
changes and to manage the portfolio's effective yield, maturity, and
duration.  The Company does not invest in derivatives for speculative
purposes.  Upon disposition, a realized gain or loss is recognized
accordingly, except when exercising an option contract or taking delivery of
a security underlying a futures contract.  In these instances, the
recognition of gain or loss is postponed until the disposal of the security
underlying the option or futures contract.

Summarized below are the specific types of derivative instruments used by the
Company.

INTEREST RATE SWAPS:  The Company manages interest rate risk on certain
contracts, primarily through the utilization of interest rate swaps.  Under
interest rate swaps, the Company agrees with counterparties to exchange, at
specified intervals, the payments between floating and fixed-rate interest
amounts calculated by reference to notional amounts.  Net interest payments are
recognized within net investment income in the consolidated statements of
operations.



At December 31, 1997, the Company had thirty outstanding interest rate swap
agreements which expire at various dates through 2025.  Under thirteen of the
agreements, the Company receives a fixed rate ranging from 5.975 percent to
7.51 percent on a notional amount of $68.6 million and pays a floating rate
based on London Interbank Offered Rate (LIBOR).  Under the remaining
seventeen outstanding interest rate swap agreements, the Company receives a
floating rate based on LIBOR on a notional amount of $93 million and pays a
fixed rate ranging from 6.495 percent to 8.562 percent.  The estimated fair
value of the agreements was a net loss of approximately $2.5 million which is
not recognized in the accompanying consolidated balance sheet.

At December 31, 1996, the Company had eight outstanding interest rate swap
agreements which expire at various dates through 2025.  Under six of the
agreements, the Company receives a fixed rate ranging from 5.825 percent to
8.31 percent on a notional amount of $25.4 million and pays a floating rate
based on LIBOR.  Under the remaining two outstanding interest rate swap
agreements, the Company receives a floating rate based on LIBOR on a notional
amount of $15 million and pays a fixed rate ranging from 6.52 percent to 6.90
percent.  The estimated fair value of the agreements was a net gain of
approximately $0.3 million which is not recognized in the accompanying
consolidated balance sheet.






<PAGE> 79
CURRENCY SWAPS:  Under foreign currency swaps, the Company agrees with
other parties to exchange at specified intervals, the difference between two
currencies on an exchange rate basis the interest amounts calculated by
reference to an agreed notional principal amount.  The Company uses this
technique for foreign denominated assets to match dollar denominated
liabilities of various fixed income products.  Net interest payments are
recognized within net investment income in the consolidated statements of
operations.

At December 31, 1997 and 1996, the Company had six and two outstanding
currency swap agreements, respectively, which expire at various dates through
2026.  The notional amount was $34.3 million and $13.9 million, respectively.
 The estimated fair value of the agreements was a net loss of $1.3 million
and $2.3 million, respectively, which is not recognized in the accompanying
consolidated balance sheet.

FUTURES:  A futures contract is an agreement involving the delivery of a
particular asset on a specified future date at an agreed upon price.  The
Company generally invests in futures on U.S. Treasury Bonds, U.S. Treasury
Notes, and the S&P 500 Index and typically closes the contract prior to the
delivery date.  These contracts are generally used to manage the portfolio's
effective maturity and duration.






<PAGE> 80
Futures contracts outstanding as of years ending 1997 and 1996 were as follows:

<TABLE>
<CAPTION>
                                 ($ in thousands)
                     NET (SOLD)
                      PURCHASE  NOTIONAL      FAIR     UNREALIZED
                      POSITION    AMOUNT     VALUE     GAIN(LOSS)
<S>                  <C>        <C>          <C>       <C>
December 31, 1997       (510)    $51,000     60,940      ($907)
December 31, 1996         50      12,500     14,653        404
</TABLE>

OPTIONS:  Currently, the Company buys both exchange-traded and
over-the-counter options based on the S&P 500 Index to support equity indexed
annuity policies. An equity indexed annuity is a product under which
contractholders receive a minimum guaranteed value and also participate in
stock market appreciation. Options are marked to market value quarterly.  The
change in value is reflected in investment income to assure proper matching
of the hedge to changes in the liability.  The amounts involved are not
material.

The Company is exposed to credit related risk in the event of nonperformance
by counterparties to financial instruments but does not expect any
counterparties to fail to meet their obligations.  Where appropriate, master
netting agreements are arranged and collateral is obtained in the form of
rights to securities to lower the Company's exposure to credit risk.  It is
the Company's policy to deal only with highly rated companies.  There are not
any significant concentrations with counterparties.

(4) FAIR VALUE OF FINANCIAL INSTRUMENTS

The following table presents the carrying amounts and estimated fair values
of the Company's financial instruments at December 31, 1997 and 1996.  SFAS
107, DISCLOSURES ABOUT THE FAIR VALUE OF FINANCIAL INSTRUMENTS, defines fair
value of a financial instrument as the amount at which the instrument could
be exchanged in a current transaction between willing parties (in thousands):

<TABLE>
<CAPTION>
                                                        1997                          1996
                                     Carrying      Estimated       Carrying      Estimated
                                      Value       Fair Value        Value       Fair Value
<S>                              <C>              <C>             <C>           <C>
Assets:
  Fixed maturities               $  9,115,519      9,115,519      6,758,309      6,758,309
  Mortgage loans                    2,140,262      2,333,895      2,273,627      2,354,072
  Policy loans                      2,073,152      2,073,152      1,917,861      1,917,861
  Short-term investments              190,374        190,374         55,594         55,594
  Other invested assets               243,921        243,921        183,612        183,628
  Separate account assets           4,118,860      4,118,860      2,833,258      2,833,258
Liabilities:
  Policyholder account
     balances relating to
     investment contracts        $  6,696,690      6,608,068      6,281,967      6,190,919
  Long term debt and
  notes payable                       214,477        222,419        295,614        293,913
  Separate account
  liabilities                       4,112,666      4,112,666      2,810,907      2,810,907
</TABLE>

(5) REINSURANCE

The Company is a major reinsurer to the life and health industry.  The effect
of reinsurance on premiums and other considerations is as follows (in
thousands):

<TABLE>
<CAPTION>
                                                1997           1996          1995
<S>                                         <C>              <C>            <C>
Direct                                      $ 1,120,169      1,097,340      1,069,248
Assumed                                         996,861        827,171        700,152
Ceded                                          (348,861)      (301,283)      (271,387)
                                            -----------      ---------      ---------
Net insurance premiums and other
 considerations                             $ 1,768,169      1,623,228      1,498,013
                                            ===========      =========      =========
</TABLE>

Reinsurance assumed represents approximately $212.5 billion, $160.0 billion,
and  $157.9 billion, of insurance in force at December 31, 1997, 1996, and
1995, respectively.  The amount of ceded insurance in force, including
retrocession, was $50.4 billion, $53.2 billion, and $48.7 billion, for 1997,
1996, and 1995, respectively.






<PAGE> 81
(6) FEDERAL INCOME TAXES

Income tax expense (benefit) attributable to income from operations consists
of the following (in thousands):

<TABLE>
<CAPTION>
                                  1997         1996         1995
<S>                            <C>            <C>          <C>
Current income tax expense     $   65,778      45,902      115,769
Deferred income tax expense
  (benefit)                          (113)     13,992       29,411
                               ----------     -------      -------
Provision for income taxes     $   65,665      59,894      145,180
                               ==========     =======      =======
</TABLE>

Income tax expense attributable to income from operations differed from the
amounts computed by applying the U.S. federal income tax rate of 35 percent
to pre-tax income as a result of the following (in thousands):

<TABLE>
<CAPTION>
                                          1997           1996           1995
<S>                                    <C>              <C>            <C>
Computed "expected" tax expense        $   64,763        57,055        135,353
Increase (decrease) in income tax
   resulting from:
   Surplus tax on mutual life
     insurance companies                    5,325         4,777            -
   Foreign tax rate in excess
     of U.S. tax rate                         556           941            763
   Tax preferred investment
     income                                (6,583)       (7,318)        (5,784)
   State tax net of federal benefit           830           971            292
   GAAP/tax basis difference
     on GenCare sale                          -             -           15,710
   Foreign tax credit                        (594)          -              -
   Goodwill amortization                      956           895            567
   Difference in book vs. tax
     basis in domestic
     subsidiaries                           2,166         2,230          1,547
   Other, net                              (1,754)          343         (3,268)
                                       ----------       -------        -------
Provision for income taxes             $   65,665        59,894        145,180
                                       ==========       =======        =======
</TABLE>

Total income taxes were allocated as follows:

<TABLE>
<CAPTION>
                                          1997           1996           1995
<S>                                    <C>              <C>            <C>
Provision for income taxes             $   65,665        59,894        145,180
Income tax from stockholder equity:
   Unrealized holding gain
     or loss on debt and
     equity securities
     recognized for financial
     reporting purposes                    55,923       (24,612)        99,871
Foreign currency translation              (12,122)          -              -
Other                                        (437)       (1,023)           -
                                       ----------       -------        -------
Total income tax                       $  109,029        34,259        245,051
                                       ==========       =======        =======
</TABLE>

The tax effects of temporary differences that give rise to significant
portions of deferred tax assets and liabilities at December 31, 1997 and 1996
are presented below (in thousands):

<TABLE>
<CAPTION>
                                                 1997            1996
<S>                                          <C>               <C>
Deferred tax assets:
   Reserve for future policy benefits        $  149,496        138,848
   Deferred acquisition costs capitalized
      for tax                                   110,418         95,332
   Difference in basis of post retirement
      benefits                                    6,846         13,993
   Net operating loss                            40,915         22,789
   Other, net                                   132,354        106,263
                                             ----------        -------
Gross deferred tax assets                       442,029        377,225
   Less valuation allowance                       1,150          1,299
                                             ----------        -------
Total deferred tax asset after valuation
   allowance                                 $  438,879        375,926
                                             ==========        =======
</TABLE>

<TABLE>
<CAPTION>
                                                 1997            1996
<S>                                          <C>               <C>
Deferred tax liabilities:
   Unrealized gain on investments            $   78,420         63,204
   Deferred acquisition costs capitalized
      for financial reporting                   282,714        246,858
   Difference in the tax basis of
      cash and invested assets                   45,551         19,222
   Other, net                                   121,240         89,919
                                             ----------        -------
Total deferred tax liabilities                  527,925        419,203
                                             ----------        -------
Net deferred tax liability                   $   89,046         43,277
                                             ==========        =======
</TABLE>






<PAGE> 82
The Company has not recognized a deferred tax liability for the
undistributed earnings of its wholly owned foreign subsidiaries because the
Company currently does not expect those unremitted earnings to become taxable
to the Company in the foreseeable future.  This is because the unremitted
earnings will not be repatriated in the foreseeable future, or because those
unremitted earnings that may be repatriated will not be taxable through the
application of tax planning strategies that management would utilize.

As of December 31, 1997, the Company has provided for a 100 percent valuation
allowance against the deferred tax asset related to the net operating losses
of RGA's Australian, Argentine, and UK subsidiaries and Genelco's Spanish and
Mexican subsidiaries.  The Company has provided for a 50 percent valuation
allowance against the deferred tax asset related to International
Underwriting Services' net operating losses which were incurred in separate
return limitation years. Based on income projections for future years, a 50
percent valuation allowance is appropriate.

At December 31, 1997, the Company had capital loss carryforwards of  $.8
million.  During 1997, 1996, and 1995 the Company paid income taxes totaling
approximately $70.8 million, $20.7 million, and $121.7 million, respectively.
At December 31, 1997, the Company's subsidiaries had recognized deferred tax
assets associated with net operating loss carryforwards of approximately
$115.7 million.  The net operating loss and capital losses are expected to be
utilized during the period allowed for carryforwards.

(7) DEFERRED POLICY ACQUISITION COSTS

A summary of the policy acquisition costs deferred and amortized is as
follows (in thousands):

<TABLE>
<CAPTION>
                                              1997       1996       1995
<S>                                       <C>           <C>        <C>
Balance at beginning of year              $  652,251    526,939    664,452
Transfer of present value of future
profits                                       19,279          -          -
Policy acquisition costs deferred            267,008    206,790    163,218
Policy acquisition costs amortized          (211,979)  (182,038)  (176,216)
Interest credited                             40,843     38,944     37,405
Deferred policy acquisition costs relating
  to change in unrealized (gain) loss on
  investments available for sale             (72,149)     61,616  (161,920)
                                          ----------     -------  --------
Balance at end of year                    $  695,253     652,251   526,939
                                          ==========     =======  ========
</TABLE>

(8) ASSOCIATE BENEFIT PLANS AND POSTRETIREMENT BENEFITS

The Company has a defined benefit plan covering substantially all associates.
The benefits are based on years of service and each associate's compensation
level.  The Company's funding policy is to contribute annually the maximum
amount deductible for federal income tax purposes.  Contributions provide for
benefits attributed to service to date and for those expected to be earned in
the future.

The Company also has several non-qualified, defined benefit, and defined
contribution plans for directors and management associates.  The plans are
unfunded and are deductible for federal income tax purposes when the benefits
are paid.



Net periodic defined benefit plan costs consist of the following (in
thousands):

<TABLE>
<CAPTION>
                                        1997       1996       1995
<S>                           <C>           <C>        <C>
Service cost                  $    5,915        5,421      4,074
Interest                           8,597        8,047      7,160
Return on plan assets            (29,043)     (14,207)   (27,984)
Amortization and deferral         18,637        4,646     19,841
Other                                -            192        -
                              ----------    ---------  ---------
Pension costs                 $    4,106        4,099      3,091
                              ==========    =========  =========
</TABLE>






<PAGE> 83
The following table presents the plans' funded status and amount
recognized in the Company's consolidated balance sheets at December 31, 1997
and 1996 based on the actuarial valuations as of December 31, 1997 and 1996
(in thousands):

<TABLE>
<CAPTION>
                                                      1997                   1996
                                             Qualified     Other   Qualified      Other
                                               Plans       Plans     Plans        Plans
<S>                                          <C>           <C>     <C>            <C>
Actuarial present value of
   benefit obligations:
Accumulated benefit
   obligation, including vested
   benefits of $79,995 and
   $19,057 for 1997 and
   $74,223 and $18,560
   for 1996                                     82,758     27,965     76,928     26,897
                                             ---------     ------  ---------     ------
Projected benefit obligation for
   service rendered to date                     97,662     32,168     92,825     29,726

Plan assets at fair value primarily
   listed stocks and bonds                     133,477               128,545

Plan assets in excess (less than)
   projected benefit obligations                35,815    (32,168)    35,720    (29,726)


Unrecognized net transition obligation
   at December 31                                           4,021                 2,701

Pension cost funded in advance               $  35,815                35,720
                                             =========               =======
Accrued pension liability                                 (28,147)              (27,025)
                                                          ========              ========
</TABLE>

Assumptions used for the December 31, 1997 and 1996 projected benefit obligation
included a 7.25 percent current discount rate, a same age-based salary scale and
4.50 percent increase rate, respectively, for future compensation levels, and a
9.25 percent projected return on plan assets.

The Board of Directors has adopted an associate incentive plan applicable to
full-time salaried associates with at least one year of service.  Contributions
to the plan are determined annually by the Board of Directors and are based upon
salaries of eligible associates.  Full vesting occurs after five years of
continuous service.  The Company's contribution to the plan was $10.4 million,
$8.8 million, and $9.2 million for 1997, 1996, and 1995, respectively

In addition to pension benefits, the Company provides certain health care and
life insurance benefits for retired employees.  Substantially all employees may
become eligible for these benefits if they reach retirement age while working
for the Company.  Alternatively, retirees may elect certain prepaid health care
benefit plans.

The Company uses the accrual method to account for the costs of its retiree
benefit plans and amortizes its transition obligation for retirees and fully
eligible or vested employees over 20 years.  The unamortized transition
obligation was $16.8 million and $17.8 million at December 31, 1997 and 1996,
respectively.  Net postretirement benefit costs for the years ended December 31,
1997, 1996, and 1995 were $5.1 million, $5.8 million, and $5.4 million,
respectively, and include the expected cost of such benefits for newly eligible
or vested employees, interest cost, gains and losses arising from difference
between actuarial assumptions and actual experience, and amortization of the
transition obligation. The liability for the Company as of December 31, 1997 and
$27.8 million and $25.6 million, respectively.

Assumptions used were as follows:

<TABLE>
<CAPTION>
                                                      1997       1996
<S>                                                   <C>        <C>
Discount rate in determining benefit obligations      7.25%      7.25%
Healthcare cost trend
   First year:
      Indemnity plan                                  8.0%       9.0%
      HMO plan                                        8.0%       8.0%
      Dental plan                                     8.0%       9.0%
   Ultimate                                           5.00%      5.25%
</TABLE>

The health care cost trend rate assumption has a significant effect on the
amount reported.  To illustrate, increasing the assumed health care cost trend
rates by one percentage point in each year would increase the accumulated
postretirement benefit obligation as of December 31, 1997 by $4.7 million or
12.5 percent.  The aggregate of the service cost and interest cost components of
net periodic postretirement benefit cost for 1997 would increase by $.6 million
or 15.5 percent.






<PAGE> 84
(9) DEBT

The Company's long-term debt and notes payable consists of the following
($ in millions):

<TABLE>
<CAPTION>
                                                                     Face value
                                                                   at December 31,
Description                               Rate       Maturity       1997      1996
<S>                                      <C>       <C>             <C>       <C>
Long-term debt:
General American surplus note            7.625%     January 2024   $107.0    $107.0
RGA senior note                          7.250%     April 2006      100.0     100.0
Notes payable
General American                         5.555%     March 1997        -        80.5
RGA Australia Hldgs.                     5.460%     April 1998        7.8       7.6
                                                                   ------    ------
Total long-term debt and notes payable                             $214.8    $295.1
                                                                   ======    ======
</TABLE>

The difference between the face value of debt and the carrying value per the
consolidated balance sheets is unamortized discount.

General American's surplus note pays interest on January 15 and July 15 of
each year.  The note is not subject to redemption prior to maturity.  Payment
of principal and interest on the note may be made only with the approval of
the Missouri Director of Insurance.

The RGA senior note pays interest semiannually on April 1 and October 1.  The
ability of RGA to make debt principal and interest payments as well as make
dividend payments to shareholders is ultimately dependent on the earnings and
surplus of its subsidiaries and the investment earnings on the undeployed
debt proceeds.  The transfer of funds from the insurance subsidiaries to
Reinsurance Group of America, Incorporated is subject to applicable insurance
laws and regulations.

The General American note payable was retired during December of 1997.

The RGA Australian note had drawdowns for the respective years of $2.0
million in January 1997, $5.6 million in January 1996, and $2.0 million in
July 1996. Principal repayments are due in April 1998 and are expected to be
renewed under the terms of the line of credit.  This agreement contains
various restrictive covenants which primarily pertain to limitations on the
quality and types of investments, minimum requirements of net worth, and
minimum rating requirements.

Interest paid on debt during 1997, 1996, and 1995 amounted to $20.0 million,
$19.9 million, and $9.0 million, respectively.

As of December 31, 1997, the Company was in compliance with all covenants
under its debt agreements.

(10) REGULATORY MATTERS

The Company and its insurance subsidiaries are subject to financial statement
filing requirements in their respective state of domicile, as well as the
states in which they transact business.  Such financial statements, generally
referred to as statutory financial statements, are prepared on a basis of
accounting which varies in some respects from GAAP.  Statutory accounting
practices include: (1) charging of policy acquisition costs to income as
incurred; (2) establishment of a liability for future policy benefits
computed using required valuation standards; (3) nonprovision of deferred
federal income taxes resulting from temporary differences between financial
reporting and tax bases of assets and liabilities; (4) recognition of
statutory liabilities for asset impairments and yield stabilization on fixed
maturity dispositions prior to maturity with asset valuation reserves based
on a statutorily determined formulas; and (5) valuation of investments in
bonds at amortized cost.

Net income and policyholders' surplus of the Company for the years ended
December 31, 1997, 1996, and 1995, as determined in accordance with statutory
accounting practices, are as follows (in thousands):


<TABLE>
<CAPTION>
                            1997         1996        1995
<S>                       <C>          <C>          <C>
Net income                $   39,737    18,464      236,962
Policyholders' surplus       844,110   636,260      589,783
</TABLE>

Under Risk-Based Capital (RBC) requirements, General American and its
insurance subsidiaries are required to measure its solvency against certain
parameters. As of December 31, 1997, the Company and its insurance
subsidiaries exceeded the established RBC minimums.  In addition, the Company
and its insurance subsidiaries exceeded the minimum statutory capital and
surplus requirements of their respective states of domicile.

The Company and its insurance subsidiaries are subject to limitations on the
payment of dividends.  Generally, dividends during any year may not be paid
without prior regulatory approval, in excess of the lessor of (and with
respect to life and health subsidiaries in Missouri, in excess of the greater
of): (a) 10 percent of the statutory surplus as of the preceding December 31
or (b) the statutory gain from operations for the preceding year.






<PAGE> 85
(11) LEASE COMMITMENTS

The Company has entered into operating leases for office space and other
assets, principally office furniture and equipment.  Future minimum lease
obligations under noncancelable leases are summarized as follows (in
thousands):

<TABLE>
<CAPTION>
Year ended December 31:
<S>                                          <C>
        1998                                 $   17,583
        1999                                     15,510
        2000                                     12,621
        2001                                      8,680
        2002                                      6,276
        Thereafter                                3,107
</TABLE>

Operating lease expense totaled $16.4 million, $17.0 million, and $11.6 million
in 1997, 1996, and 1995, respectively


(12) PARTICIPATING POLICIES AND DIVIDENDS TO POLICYHOLDERS

Over 27.5 percent and 31.2 percent of the Company's business in force relates
to participating policies as of December 31, 1997 and 1996, respectively.
These participating policies allow the policyholders to receive dividends
based on actual interest, mortality, and expense experience for the related
policies. These dividends are distributed to the policyholders through an
annual dividend, using current dividend scales which are approved by the
Board of Directors.

(13) CONTINGENT LIABILITIES

From time to time, the Company is subject to litigation related to its
insurance business and to employment related matters in the normal course of
business. Management does not believe that the Company is party to any such
pending litigation which would have a material adverse effect on its
financial position or future operations.



<PAGE> 86
                     INDEPENDENT AUDITORS' REPORT


The Board of Directors
General American Life Insurance Company
and Policyholders of General American
Separate Account Eleven:

We have audited the statements of assets and liabilities, including the
schedule of investments, of the S & P 500 Index, Money Market, Bond Index,
Managed Equity, Asset Allocation, International Index, Mid-Cap Equity,
Small-Cap Equity, Equity-Income, Growth, Overseas, Asset Manager, High
Income, Worldwide Hard Assets, Multi-style Equity, Core Bond, Aggressive
Equity, and Non-US Fund Divisions of General American Separate Account
Eleven as of December 31, 1997, and the related statements of operations and
changes in net assets for each of  the years in the three-year period then
ended. These financial statements are the responsibility of the management
of General American Separate Account Eleven. Our responsibility is to
express an opinion on these 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 audit to
obtain reasonable assurance about whether the financial statements are free
of material misstatement. An audit includes examining, on a test basis,
evidence supporting the amounts and disclosures in the financial statements.
Investments owned as of December 31, 1997 were verified by audit of the
statements of assets and liabilities of the underlying portfolios of General
American Capital Company and confirmation by correspondence with respect to
the Variable Insurance Products Fund and the Variable Insurance Products
Fund II sponsored by Fidelity Investments, the Van Eck World Wide Insurance
Trust sponsored by Van Eck Associates Corporation, and the Russell Insurance
Funds sponsored by Frank Russell Investment Company. 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 financial statements referred to above present fairly,
in all material respects, the financial position of the S & P 500 Index,
Money Market, Bond Index, Managed Equity, Asset Allocation, International
Index, Mid-Cap Equity, Small-Cap Equity, Equity-Income, Growth, Overseas,
Asset Manager, High Income, Worldwide Hard Assets, Multi-Style Equity, Core
Bond, Aggressive Equity, and Non-US Fund Divisions of General American
Separate Account Eleven as of December 31, 1997, the results of their
operations and changes in their net assets for each of the years in the
three-year period then ended, in conformity with generally accepted
accounting principles.

                                                          KPMG Peat Marwick LLP


St. Louis, Missouri
February 9, 1998



<PAGE> 87

LEGAL COUNSEL

      Stephen E. Roth
      Sutherland, Asbill & Brennan, Washington, D.C.

INDEPENDENT AUDITORS

      KPMG Peat Marwick LLP

If distributed to prospective investors, this report must be preceded or
accompanied by a current prospectus.

The prospectus is incomplete without reference to the financial data
contained in the annual report.



<PAGE> 88

<TABLE>
                                        GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                                          STATEMENTS OF ASSETS AND LIABILITIES
                                                    DECEMBER 31, 1997
<CAPTION>
                                                  S & P 500        MONEY          BOND          MANAGED        ASSET
                                                    INDEX          MARKET         INDEX         EQUITY       ALLOCATION
                                                FUND DIVISION  FUND DIVISION  FUND DIVISION  FUND DIVISION  FUND DIVISION
                                                -------------  -------------  -------------  -------------  -------------
<S>                                              <C>             <C>            <C>            <C>           <C>
Assets:

    Investments in General American
      Capital Company at market value
      (see Schedule of Investments):             $20,581,893     $8,600,564     $3,450,248     $4,241,762    $10,482,605
    Receivable from General American Life
      Insurance Company                                    0        715,691              0              0              0
                                                 -----------     ----------     ----------     ----------    -----------
        Total assets                              20,581,893      9,316,255      3,450,248      4,241,762     10,482,605
                                                 -----------     ----------     ----------     ----------    -----------

Liabilities:
    Payable to General American Life
      Insurance Company                                3,570              0          1,704          6,447          6,300
                                                 -----------     ----------     ----------     ----------    -----------

        Total net assets                         $20,578,323     $9,316,255     $3,448,544     $4,235,315    $10,476,305
                                                 ===========     ==========     ==========     ==========    ===========

Total net assets represented by:
    Individual Variable Universal Life cash
     value invested in Separate Account          $ 8,460,347     $  782,727     $2,066,526     $2,634,705    $ 8,267,995
    Individual Variable General Select Plus
     cash value invested in Separate Account       5,747,133      6,532,380        655,815        740,703      1,259,015
    Individual Variable Universal Life-100
     cash value invested in Separate Account       6,370,843      1,911,272        726,203        859,907        949,295
Russell Variable Universal Life
  cash value invested in Separate Account                  0         89,876              0              0              0
                                                 -----------     ----------     ----------     ----------    -----------

        Total net assets                         $20,578,323     $9,316,255     $3,448,544     $4,235,315    $10,476,305
                                                 ===========     ==========     ==========     ==========    ===========

Total units held - VUL-95                            236,305         46,703         97,454         92,710        282,838
Total units held - VGSP                              248,494        535,853         50,400         37,481         72,507
Total units held - VUL-100                           292,865        166,128         55,636         44,402         55,074
Total units held - Russell VUL                             0          8,547              0              0              0

VUL-95 Net unit value                            $     35.80     $    16.76     $    21.21     $    28.42    $     29.23
VGSP Net unit value                              $     23.13     $    12.19     $    13.01     $    19.76    $     17.36
VUL-100 Net unit value                           $     21.75     $    11.50     $    13.05     $    19.37    $     17.24
Russell VUL Net unit value                                       $    10.52

Cost of investments                              $17,072,779     $8,673,549     $3,434,435     $3,756,762    $ 8,720,069

See accompanying notes to the financial statements.

                                                                                                             (continued)
</TABLE>



<PAGE> 89

<TABLE>
                                        GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                                          STATEMENTS OF ASSETS AND LIABILITIES
                                                   DECEMBER 31, 1997
<CAPTION>
                                               INTERNATIONAL        MID-CAP           SMALL-CAP        EQUITY-
                                                  INDEX             EQUITY              EQUITY         INCOME        GROWTH
                                             FUND DIVISION<F*>  FUND DIVISION<F**>  FUND DIVISION  FUND DIVISION  FUND DIVISION
                                             -----------------  ------------------  -------------  -------------  -------------
<S>                                             <C>                <C>                <C>           <C>            <C>
Assets:
  Investments in General American
    Capital Company at market value
    (see Schedule of Investments):              $7,866,879         $6,232,329         $1,143,813    $         0    $         0
  Investments in Variable Insurance
    Products Fund at market value
    (see Schedule of Investments):                       0                  0                  0     17,001,106     22,237,647
  Receivable from General American
    Life Insurance Company                               0              2,387                 41              0              0
                                                ----------         ----------         ----------    -----------    -----------
      Total assets                               7,866,879          6,234,716          1,143,854     17,001,106     22,237,647
                                                ----------         ----------         ----------    -----------    -----------

Liabilities:
  Payable to General American Life
    Insurance Company                                2,586                  0                  0          5,289          9,056
                                                ----------         ----------         ----------    -----------    -----------
      Total net assets                          $7,864,293         $6,234,716         $1,143,854    $16,995,817    $22,228,591
                                                ==========         ==========         ==========    ===========    ===========

Total net assets represented by:
  Individual Variable Universal Life cash
    value invested in Separate Account          $2,758,129         $3,609,898         $  458,303    $ 6,510,189    $ 8,787,216
  Individual Variable General Select Plus
    cash value invested in Separate Account        953,767          1,616,472            391,596      5,047,948      6,674,197
  Individual Variable Universal Life-100
    cash value invested in Separate Account        966,544          1,008,346            293,955      5,437,680      6,767,178
  General American Life Insurance
    Company seed money                           3,185,853                  0                  0              0              0
                                                ----------         ----------         ----------    -----------    -----------
      Total net assets                          $7,864,293         $6,234,716         $1,143,854    $16,995,817    $22,228,591
                                                ==========         ==========         ==========    ===========    ===========

Total units held - VUL-95                          175,226            174,121             35,177        292,344        407,913
Total units held - VGSP                             70,058             77,919             30,027        226,141        328,018
Total units held - VUL-100                          83,423             53,229             22,570        282,274        362,381
Total units held - Seed Money                      200,000                  0                  0              0              0

VUL-95 Net unit value                           $    15.74         $    20.73         $    13.03    $     22.27    $     21.54
VGSP Net unit value                             $    13.61         $    20.75         $    13.04    $     22.32    $     20.35
VUL-100 Net unit value                          $    11.59         $    18.94         $    13.02    $     19.26    $     18.67

Cost of investments                             $7,797,863         $5,262,750         $1,277,188    $13,670,582    $17,509,262

<FN>
<F*> This fund was formerly known as the International Equity Fund.
<F**>This fund was formerly known as the Special Equity Fund.

See accompanying notes to the financial statements.                                                                (continued)

</TABLE>


<PAGE> 90

<TABLE>
                                        GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                                          STATEMENTS OF ASSETS AND LIABILITIES
                                                   DECEMBER 31, 1997
<CAPTION>
                                                                              ASSET           HIGH              WORLDWIDE
                                                         OVERSEAS            MANAGER         INCOME            HARD ASSETS
                                                       FUND DIVISION      FUND DIVISION   FUND DIVISION     FUND DIVISION<F*>
                                                       -------------      -------------   -------------     -----------------
<S>                                                      <C>                <C>             <C>                <C>
Assets:
  Investments in Variable Insurance
    Products Fund at market value
    (see Schedule of Investments):                       $8,174,972         $      0        $2,175,014         $      0
  Investments in Variable Insurance
    Products Fund II at market value
    (see Schedule of Investments):                                0          577,825                 0                0
  Investments in Van Eck Worldwide
    Insurance Trust at market value
    (see Schedule of Investments):                                0                0                 0          269,764
  Receivable from General American
    Life Insurance Company                                        0                0                 0               41
                                                         ----------         --------        ----------         --------
         Total assets                                     8,174,972          577,825         2,175,014          269,805
                                                         ----------         --------        ----------         --------

Liabilities:
  Payable to General American Life
    Insurance Company                                         3,488              368             2,095                0
                                                         ----------         --------        ----------         --------
         Total net assets                                $8,171,484         $577,457        $2,172,919         $269,805
                                                         ==========         ========        ==========         ========

Total net assets represented by:
  Individual Variable Universal Life
    cash value invested in Separate Account              $4,197,173         $ 30,870        $  264,448         $117,116
  Individual Variable General Select Plus
    cash value invested in Separate Account               2,612,802          111,623           923,865           32,914
  Individual Variable Universal Life-100
    cash value invested in Separate Account               1,361,509          434,964           984,606          119,775
                                                         ----------         --------        ----------         --------
         Total net assets                                $8,171,484         $577,457        $2,172,919         $269,805
                                                         ==========         ========        ==========         ========


Total units held - VUL-95                                   242,563            2,132            18,572           10,326
Total units held - VGSP                                     168,708            7,680            64,632            2,892
Total units held - VUL-100                                  100,943           30,075            69,238           10,573

VUL-95 Net unit value                                    $    17.30         $  14.48        $    14.24         $  11.34
VGSP Net unit value                                      $    15.49         $  14.53        $    14.29         $  11.38
VUL-100 Net unit value                                   $    13.49         $  14.46        $    14.22         $  11.33

Cost of investments                                      $7,472,992         $523,566        $1,954,241         $280,524

<FN>
<F*>This fund was formerly known as the Gold & Natural Resources Fund.

See accompanying notes to the financial statements.                                                         (continued)
</TABLE>



<PAGE> 91

<TABLE>
                                    GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                                      STATEMENTS OF ASSETS AND LIABILITIES
                                              DECEMBER 31, 1997
<CAPTION>
                                                         MULTI-STYLE                      AGGRESSIVE
                                                           EQUITY         CORE BOND         EQUITY           NON-US
                                                       FUND DIVISION    FUND DIVISION   FUND DIVISION     FUND DIVISION
                                                       -------------    -------------   -------------     -------------
<S>                                                      <C>              <C>             <C>                <C>
Assets:
  Investments in Russell Insurance Fund
    at market value
    (see Schedule of Investments):                       $2,538,339       $1,153,638      $1,344,291         $782,951
  Receivable from General American
    Life Insurance Company                                      941              769           1,134              892
                                                         ----------       ----------      ----------         --------
      Total assets                                        2,539,280        1,154,407       1,345,425          783,843
                                                         ----------       ----------      ----------         --------

Liabilities:
  Payable to General American Life
    Insurance Company                                             0                0               0                0
                                                         ----------       ----------      ----------         --------
      Total net assets                                   $2,539,280       $1,154,407      $1,345,425         $783,843
                                                         ==========       ==========      ==========         ========

Total net assets represented by:
  Individual Variable General Select Plus
    cash value invested in Separate Account              $  601,650       $  235,820      $  335,282         $293,990
  Russell Variable Universal Life
    cash value invested in Separate Account               1,937,630          918,587       1,010,143          489,853
                                                         ----------       ----------      ----------         --------
      Total net assets                                   $2,539,280       $1,154,407      $1,345,425         $783,843
                                                         ==========       ==========      ==========         ========


Total units held - VGSP                                      46,930           21,414          25,100           28,578
Total units held - Russell VUL                              151,491           84,125          75,156           49,083


VGSP Net unit value                                      $    12.82       $    11.01      $    13.36         $  10.29
Russell VUL Net unit value                               $    12.79       $    10.92      $    13.44         $   9.98


Cost of investments                                      $2,536,786       $1,126,156      $1,320,664         $840,268


See accompanying notes to the financial statements.
</TABLE>


<PAGE> 92

<TABLE>
                                     GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                                            STATEMENTS OF OPERATIONS
                                   YEARS ENDED DECEMBER 31, 1997, 1996, AND 1995
<CAPTION>
                                                           S & P 500 INDEX                       MONEY MARKET
                                                            FUND DIVISION                       FUND DIVISION
                                                 ----------------------------------   ---------------------------------
                                                    1997        1996        1995         1997        1996        1995
                                                 ----------  ----------  ----------   ---------   ---------   ---------
<S>                                              <C>         <C>         <C>          <C>         <C>         <C>
Investment income<F*>                            $       --  $       --  $       --   $      --   $      --   $      --

Expenses:
   Mortality and expense charges - VUL-95           (59,320)    (38,288)    (31,973)     (7,951)     (8,690)    (13,058)
   Mortality and expense charges - VGSP             (29,674)    (16,887)     (3,459)    (12,872)    (21,323)     (8,747)
   Mortality and expense charges - VUL-100          (36,234)     (9,712)       (233)    (13,566)    (10,113)     (1,350)
   Mortality and expense charges - Russell VUL            0           0           0      (1,626)          0           0
                                                 ----------  ----------  ----------   ---------   ---------   ---------
      Total expenses                               (125,228)    (64,887)    (35,665)    (36,015)    (40,126)    (23,155)
                                                 ----------  ----------  ----------   ---------   ---------   ---------

Net investment expense                             (125,228)    (64,887)    (35,665)    (36,015)    (40,126)    (23,155)
                                                 ----------  ----------  ----------   ---------   ---------   ---------

Net realized gain on investments:
   Realized gain from distributions                 913,559     435,253     128,459     121,801     363,544     231,929
   Realized gain (loss) on sales                  1,570,537     244,401     339,252     (48,325)     14,173      65,400
                                                 ----------  ----------  ----------   ---------   ---------   ---------

      Net realized gain on investments            2,484,096     679,654     467,711      73,476     377,717     297,329
                                                 ----------  ----------  ----------   ---------   ---------   ---------

Net unrealized gain (loss) on investments:
   Unrealized gain (loss) on investments,
     beginning of period                          1,982,215     851,246     (10,068)   (256,852)   (158,740)    (31,189)
   Unrealized gain (loss) on investments,
     end of period                                3,509,114   1,982,215     851,246     (72,985)   (256,852)   (158,740)
                                                 ----------  ----------  ----------   ---------   ---------   ---------

       Net unrealized gain (loss) on investments  1,526,899   1,130,969     861,314     183,867     (98,112)   (127,551)
                                                 ----------  ----------  ----------   ---------   ---------   ---------

       Net gain on investments                    4,010,995   1,810,623   1,329,025     257,343     279,605     169,778
                                                 ----------  ----------  ----------   ---------   ---------   ---------

Net increase in net assets
   resulting from operations                     $3,885,767  $1,745,736  $1,293,360   $ 221,328   $ 239,479   $ 146,623
                                                 ==========  ==========  ==========   =========   =========   =========
<FN>
<F*>See Note 2C.

See accompanying notes to the financial statements.                                                         (continued)
</TABLE>



<PAGE> 93

<TABLE>
                                       GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                                              STATEMENTS OF OPERATIONS
                                    YEARS ENDED DECEMBER 31, 1997, 1996, AND 1995
<CAPTION>
                                                              BOND INDEX                        MANAGED EQUITY
                                                             FUND DIVISION                      FUND DIVISION
                                                  ---------------------------------    --------------------------------
                                                     1997        1996        1995        1997        1996        1995
                                                  ---------   ---------   ---------    --------    --------   ---------
<S>                                               <C>         <C>         <C>          <C>         <C>        <C>
Investment income<F*>                             $      --   $      --   $      --    $     --    $     --   $      --

Expenses:
   Mortality and expense charges - VUL-95           (14,601)    (11,376)    (18,478)    (20,327)    (16,463)    (16,717)
   Mortality and expense charges - VGSP              (3,943)    (10,234)       (153)     (4,370)     (1,751)       (208)
   Mortality and expense charges - VUL-100           (4,363)     (1,802)        (24)     (4,815)     (1,080)        (40)
                                                  ---------   ---------   ---------    --------    --------   ---------
     Total expenses                                 (22,907)    (23,412)    (18,655)    (29,512)    (19,294)    (16,965)
                                                  ---------   ---------   ---------    --------    --------   ---------

Net investment expense                              (22,907)    (23,412)    (18,655)    (29,512)    (19,294)    (16,965)
                                                  ---------   ---------   ---------    --------    --------   ---------

Net realized gain (loss) on investments:
   Realized gain from distributions                 165,804     496,106      70,070     251,405     292,621     193,544
   Realized gain (loss) on sales                   (176,276)    (15,797)    (31,850)     95,532      11,431      (1,087)
                                                  ---------   ---------   ---------    --------    --------   ---------

     Net realized gain (loss) on investments        (10,472)    480,309      38,220     346,937     304,052     192,457
                                                  ---------   ---------   ---------    --------    --------   ---------

Net unrealized gain (loss) on investments:
   Unrealized gain (loss) on investments,
     beginning of period                           (234,659)     19,005    (313,506)    116,769     (26,912)   (408,116)
   Unrealized gain (loss) on investments,
     end of period                                   15,812    (234,659)     19,005     485,000     116,769     (26,912)
                                                  ---------   ---------   ---------    --------    --------   ---------

       Net unrealized gain (loss) on investments    250,471    (253,664)    332,511     368,231     143,681     381,204
                                                  ---------   ---------   ---------    --------    --------   ---------

       Net gain on investments                      239,999     226,645     370,731     715,168     447,733     573,661
                                                  ---------   ---------   ---------    --------    --------   ---------

Net increase in net assets
   resulting from operations                      $ 217,092   $ 203,233   $ 352,076    $685,656    $428,439   $ 556,696
                                                  =========   =========   =========    ========    ========   =========
<FN>
<F*>See Note 2C.

See accompanying notes to the financial statements.                                                         (continued)
</TABLE>



<PAGE> 94

<TABLE>
                                          GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                                                 STATEMENTS OF OPERATIONS
                                        YEARS ENDED DECEMBER 31, 1997, 1996, AND 1995
<CAPTION>
                                                          ASSET ALLOCATION                    INTERNATIONAL INDEX
                                                           FUND DIVISION                       FUND DIVISION<F*>
                                                 ----------------------------------   ---------------------------------
                                                    1997        1996        1995         1997        1996        1995
                                                 ----------  ----------  ----------   ---------    --------   ---------
<S>                                              <C>         <C>         <C>          <C>          <C>        <C>
Investment income<F**>                           $       --  $       --  $       --   $      --    $     --   $      --

Expenses:
   Mortality and expense charges - VUL-95           (67,466)    (52,462)    (46,892)    (23,446)    (19,773)    (13,991)
   Mortality and expense charges - VGSP              (7,499)     (5,214)     (5,214)     (5,564)     (3,014)     (2,260)
   Mortality and expense charges - VUL-100           (5,279)     (1,078)        (10)     (6,468)     (2,475)        (66)
   Mortality and expense charges - Seed Money             0           0           0     (27,476)    (25,684)    (23,784)
                                                 ----------  ----------  ----------   ---------    --------   ---------
     Total expenses                                 (80,244)    (58,754)    (52,116)    (62,954)    (50,946)    (40,101)
                                                 ----------  ----------  ----------   ---------    --------   ---------

Net investment expense                              (80,244)    (58,754)    (52,116)    (62,954)    (50,946)    (40,101)
                                                 ----------  ----------  ----------   ---------    --------   ---------

Net realized gain on investments:
   Realized gain from distributions                 311,438     554,498     474,238     220,590     164,186     514,927
   Realized gain on sales                           195,821      36,291     131,272     136,741      43,830      41,508
                                                 ----------  ----------  ----------   ---------    --------   ---------

     Net realized gain on investments:              507,259     590,789     605,510     357,331     208,016     556,435
                                                 ----------  ----------  ----------   ---------    --------   ---------

Net unrealized gain (loss) on investments:
   Unrealized gain (loss) on investments,
     beginning of period                            657,734     197,823    (765,423)    268,331      40,286     198,307
   Unrealized gain on investments,
     end of period                                1,762,536     657,734     197,823      69,016     268,331      40,286
                                                 ----------  ----------  ----------   ---------    --------   ---------

       Net unrealized gain (loss) on investments  1,104,802     459,911     963,246    (199,315)    228,045    (158,021)
                                                 ----------  ----------  ----------   ---------    --------   ---------

       Net gain on investments                    1,612,061   1,050,700   1,568,756     158,016     436,061     398,414
                                                 ----------  ----------  ----------   ---------    --------   ---------

Net increase in net assets
   resulting from operations                     $1,531,817  $  991,946  $1,516,640   $  95,062    $385,115   $ 358,313
                                                 ==========  ==========  ==========   =========    ========   =========
<FN>
<F*> This fund was formerly known as the International Equity Fund.
<F**>See Note 2C.

See accompanying notes to the financial statements.                                                         (continued)
</TABLE>



<PAGE> 95


<TABLE>
                                   GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                                           STATEMENTS OF OPERATIONS
                                 YEARS ENDED DECEMBER 31, 1997, 1996, AND 1995
<CAPTION>
                                                                  MID-CAP EQUITY                 SMALL-CAP EQUITY
                                                                 FUND DIVISION<F*>                FUND DIVISION
                                                       ----------------------------------        ----------------
                                                          1997        1996         1995              1997<F***>
                                                       ----------  ----------    --------            ---------
<S>                                                    <C>         <C>           <C>                 <C>
Investment income<F**>                                 $       --  $       --    $     --            $      --

Expenses:
   Mortality and expense charges - VUL-95                 (26,828)    (21,527)    (16,741)                (787)
   Mortality and expense charges - VGSP                    (7,567)     (4,349)     (3,645)                (869)
   Mortality and expense charges - VUL-100                 (6,142)     (2,084)        (72)                (627)
   Mortality and expense charges - Seed Money                   0      (5,213)    (11,191)                   0
                                                       ----------  ----------    --------            ---------
     Total expenses                                       (40,537)    (33,173)    (31,649)              (2,283)
                                                       ----------  ----------    --------            ---------

Net investment expense                                    (40,537)    (33,173)    (31,649)              (2,283)
                                                       ----------  ----------    --------            ---------

Net realized gain on investments:
   Realized gain from distributions                       262,603     805,221     210,225              149,353
   Realized gain on sales                                 188,905     417,832     121,217                1,064
                                                       ----------  ----------    --------            ---------

     Net realized gain on investments:                    451,508   1,223,053     331,442              150,417
                                                       ----------  ----------    --------            ---------

Net unrealized gain (loss) on investments:
   Unrealized gain on investments,
     beginning of period                                   24,121     464,281      75,550                    0
   Unrealized gain (loss) on investments,
     end of period                                        969,578      24,121     464,281             (133,375)
                                                       ----------  ----------    --------            ---------

     Net unrealized gain (loss) on investments            945,457    (440,160)    388,731             (133,375)
                                                       ----------  ----------    --------            ---------

        Net gain on investments                         1,396,965     782,893     720,173               17,042
                                                       ----------  ----------    --------            ---------
Net increase in net assets
   resulting from operations                           $1,356,428  $  749,720    $688,524            $  14,759
                                                       ==========  ==========    ========            =========
<FN>
<F*>  This fund was formerly known as the Special Equity Fund.
<F**> See Note 2C.
<F***>The Small-Cap Equity Fund began operations on May 1, 1997.

See accompanying notes to the financial statements.                                                (continued)
</TABLE>


<PAGE> 96

<TABLE>
                                      GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                                             STATEMENTS OF OPERATIONS
                                    YEARS ENDED DECEMBER 31, 1997, 1996, AND 1995
<CAPTION>
                                                           EQUITY-INCOME                          GROWTH
                                                           FUND DIVISION                       FUND DIVISION
                                                 ----------------------------------  ----------------------------------
                                                    1997        1996        1995        1997        1996        1995
                                                 ----------  ----------  ----------  ----------  ----------  ----------
<S>                                              <C>         <C>         <C>         <C>         <C>         <C>
Investment income:
   Dividend income                               $  186,680  $    9,260  $   94,314  $   94,061  $   21,639  $   21,771

Expenses:
   Mortality and expense charges - VUL-95           (49,108)    (38,120)    (24,157)    (65,287)    (51,026)    (34,577)
   Mortality and expense charges - VGSP             (27,082)    (13,918)     (6,731)    (37,459)    (19,582)    (11,893)
   Mortality and expense charges - VUL-100          (34,605)    (10,210)       (378)    (42,613)    (14,179)       (439)
                                                 ----------  ----------  ----------  ----------  ----------  ----------
     Total expenses                                (110,795)    (62,248)    (31,266)   (145,359)    (84,787)    (46,909)
                                                 ----------  ----------  ----------  ----------  ----------  ----------

Net investment income (loss)                         75,885     (52,988)     63,048     (51,298)    (63,148)    (25,138)
                                                 ----------  ----------  ----------  ----------  ----------  ----------

Net realized gain on investments:
   Realized gain from distributions                 938,582     265,454     125,686     421,033     546,396           0
   Realized gain on sales                           310,747     130,118      67,467     381,175     254,460     176,048
                                                 ----------  ----------  ----------  ----------  ----------  ----------

     Net realized gain on investments:            1,249,329     395,572     193,153     802,208     800,856     176,048
                                                 ----------  ----------  ----------  ----------  ----------  ----------

Net unrealized gain on investments:
   Unrealized gain on investments,
     beginning of period                          1,528,943     868,207      17,485   2,039,425   1,501,642      51,539
   Unrealized gain on investments,
     end of period                                3,330,524   1,528,943     868,207   4,728,383   2,039,425   1,501,642
                                                 ----------  ----------  ----------  ----------  ----------  ----------

       Net unrealized gain on investments         1,801,581     660,736     850,722   2,688,958     537,783   1,450,103
                                                 ----------  ----------  ----------  ----------  ----------  ----------

         Net gain on investments                  3,050,910   1,056,308     918,189   3,491,166   1,338,639   1,626,151
                                                 ----------  ----------  ----------  ----------  ----------  ----------

Net increase in net assets
   resulting from operations                     $3,126,795  $1,003,320  $1,106,923  $3,439,868  $1,275,491  $1,601,013
                                                 ==========  ==========  ==========  ==========  ==========  ==========

See accompanying notes to the financial statements.                                                         (continued)
</TABLE>



<PAGE> 97
<TABLE>
                                    GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                                           STATEMENTS OF OPERATIONS
                                 YEARS ENDED DECEMBER 31, 1997, 1996, AND 1995
<CAPTION>
                                                              OVERSEAS                           ASSET MANAGER
                                                            FUND DIVISION                        FUND DIVISION
                                                   --------------------------------     --------------------------------
                                                     1997        1996        1995         1997        1996      1995<F*>
                                                   --------    --------    --------     -------     -------     --------
<S>                                                <C>         <C>         <C>          <C>         <C>          <C>
Investment income:
   Dividend income                                 $ 98,942    $ 41,332    $  8,707     $ 9,219     $ 2,632      $    0

Expenses:
   Mortality and expense charges - VUL-95           (32,823)    (24,616)    (17,340)       (219)       (126)         (3)
   Mortality and expense charges - VGSP             (15,095)     (8,371)     (5,232)       (597)       (193)        (20)
   Mortality and expense charges - VUL-100           (9,246)     (3,542)       (152)     (2,776)     (1,031)        (29)
                                                   --------    --------    --------     -------     -------      ------
     Total expenses                                 (57,164)    (36,529)    (22,724)     (3,592)     (1,350)        (52)
                                                   --------    --------    --------     -------     -------      ------

Net investment income (loss)                         41,778       4,803     (14,017)      5,627       1,282         (52)
                                                   --------    --------    --------     -------     -------      ------

Net realized gain on investments:
   Realized gain from distributions                 392,769      45,464       8,707      23,126       2,171           0
   Realized gain on sales                            73,551      42,658      19,162      10,620       1,016          13
                                                   --------    --------    --------     -------     -------      ------

     Net realized gain on investments:              466,320      88,122      27,869      33,746       3,187          13
                                                   --------    --------    --------     -------     -------      ------

Net unrealized gain on investments:
   Unrealized gain (loss) on investments,
     beginning of period                            639,437     210,998     (36,045)     19,793       1,779           0
   Unrealized gain on investments,
     end of period                                  710,980     639,437     210,998      54,259      19,793       1,779
                                                   --------    --------    --------     -------     -------      ------

       Net unrealized gain on investments            62,543     428,439     247,043      34,466      18,014       1,779
                                                   --------    --------    --------     -------     -------      ------

       Net gain on investments                      528,863     516,561     266,205      68,212      21,201       1,792
                                                   --------    --------    --------     -------     -------      ------

Net increase in net assets
   resulting from operations                       $570,641    $521,364    $260,895     $73,839     $22,483      $1,740
                                                   ========    ========    ========     =======     =======      ======

<FN>
<F*>The Asset Manager Fund began operations on July 19, 1995.

See accompanying notes to the financial statements.                                                         (continued)
</TABLE>


<PAGE> 98

<TABLE>
                                      GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                                             STATEMENTS OF OPERATIONS
                                    YEARS ENDED DECEMBER 31, 1997, 1996, AND 1995
<CAPTION>
                                                               HIGH INCOME                    WORLDWIDE HARD ASSETS
                                                              FUND DIVISION                    FUND DIVISION<F**>
                                                   ----------------------------------  -----------------------------------
                                                     1997         1996       1995<F*>    1997        1996         1995<F*>
                                                   --------     -------      --------  --------     -------       --------
<S>                                                <C>          <C>          <C>       <C>          <C>            <C>
Investment income:
   Dividend income                                 $ 91,441     $28,732      $    0    $  3,388     $ 1,298        $ 32

Expenses:
   Mortality and expense charges - VUL-95            (2,255)     (1,639)       (122)       (754)       (389)         (3)
   Mortality and expense charges - VGSP              (4,993)     (1,456)        (55)       (186)       (214)          0
   Mortality and expense charges - VUL-100           (6,583)     (2,645)        (76)       (917)       (410)        (11)
                                                   --------     -------      ------    --------     -------        ----
     Total expenses                                 (13,831)     (5,740)       (253)     (1,857)     (1,013)        (14)
                                                   --------     -------      ------    --------     -------        ----

Net investment income (loss)                         77,610      22,992        (253)      1,531         285          18
                                                   --------     -------      ------    --------     -------        ----

Net realized gain (loss) on investments:
   Realized gain from distributions                  11,302       5,621           0       4,590       1,273           0
   Realized gain (loss) on sales                     17,736        (202)      1,132      (1,380)      1,682          (5)
                                                   --------     -------      ------    --------     -------        ----

     Net realized gain (loss) on investments:        29,038       5,419       1,132       3,210       2,955          (5)
                                                   --------     -------      ------    --------     -------        ----

Net unrealized gain (loss) on investments:
   Unrealized gain on investments,
     beginning of period                             57,062       2,337           0       3,346         370           0
   Unrealized gain (loss) on investments,
     end of period                                  220,773      57,062       2,337     (10,760)      3,346         370
                                                   --------     -------      ------    --------     -------        ----

       Net unrealized gain (loss) on investments    163,711      54,725       2,337     (14,106)      2,976         370
                                                   --------     -------      ------    --------     -------        ----

         Net gain (loss) on investments             192,749      60,144       3,469     (10,896)      5,931         365
                                                   --------     -------      ------    --------     -------        ----

Net increase (decrease) in net assets
   resulting from operations                       $270,359     $83,136      $3,216    $ (9,365)    $ 6,216        $383
                                                   ========     =======      ======    ========     =======        ====

<FN>
<F*> The High Income Fund and Worldwide Hard Assets Fund began operations on May
     24, and August 9, 1995, respectively.
<F**>This fund was formerly known as the Gold & Natural Resources Fund.

See accompanying notes to the financial statements.                                                         (continued)
</TABLE>



<PAGE> 99
<TABLE>
                                        GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                                                STATEMENTS OF OPERATIONS
                                              YEAR ENDED DECEMBER 31, 1997
<CAPTION>
                                                         MULTI-STYLE                         AGGRESSIVE
                                                           EQUITY          CORE BOND           EQUITY           NON-US
                                                     FUND DIVISION<F*> FUND DIVISION<F*> FUND DIVISION<F*> FUND DIVISION<F*>
                                                     ----------------- ----------------- ----------------- -----------------
                                                            1997             1997              1997              1997
                                                     ----------------- ----------------- ----------------- -----------------
<S>                                                       <C>               <C>               <C>              <C>
Investment income:
   Dividend income                                        $   599           $ 2,483           $    23          $      0

Expenses:
   Mortality and expense charges - VGSP                      (996)             (408)             (505)             (496)
   Mortality and expense charges - Russell VUL             (1,582)           (1,146)             (682)             (649)
                                                          -------           -------           -------          --------
     Total expenses                                        (2,578)           (1,554)           (1,187)           (1,145)
                                                          -------           -------           -------          --------

Net investment income (loss)                               (1,979)              929            (1,164)           (1,145)
                                                          -------           -------           -------          --------

Net realized gain on investments:
   Realized gain from distributions                             0                 0                 0                 0
   Realized gain on sales                                   5,224               705             2,158                78
                                                          -------           -------           -------          --------

     Net realized gain on investments:                      5,224               705             2,158                78
                                                          -------           -------           -------          --------

Net unrealized gain (loss) on investments:
   Unrealized gain on investments,
       beginning of period                                      0                 0                 0                 0
   Unrealized gain (loss) on investments,
      end of period                                         1,553            27,482            23,627           (57,317)
                                                          -------           -------           -------          --------

       Net unrealized gain (loss) on investments            1,553            27,482            23,627           (57,317)
                                                          -------           -------           -------          --------

     Net gain (loss) on investments                         6,777            28,187            25,785           (57,239)
                                                          -------           -------           -------          --------
Net increase (decrease) in net assets
    resulting from operations                             $ 4,798           $29,116           $24,621          $(58,384)
                                                          =======           =======           =======          ========

<FN>
<F*>The Multi-Style Equity Fund, Core Bond Fund, Aggressive Equity Fund, and
    Non-US Fund began operations on January 2, 1997.

See accompanying notes to the financial statements.
</TABLE>


<PAGE> 100

<TABLE>
                                     GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                                       STATEMENTS OF CHANGES IN NET ASSETS
                                   YEARS ENDED DECEMBER 31, 1997, 1996, AND 1995
<CAPTION>
                                                          S & P 500 INDEX                      MONEY MARKET
                                                           FUND DIVISION                       FUND DIVISION
                                                ------------------------------------  ----------------------------------
                                                    1997        1996         1995        1997        1996        1995
                                                -----------  -----------  ----------  ----------  ----------  ----------
<S>                                             <C>          <C>          <C>         <C>         <C>         <C>
Operations:
   Net investment expense                       $  (125,228) $   (64,887) $  (35,665) $  (36,015) $  (40,126) $  (23,155)
   Net realized gain on investments               2,484,096      679,654     467,711      73,476     377,717     297,329
   Net unrealized gain (loss) on investments      1,526,899    1,130,969     861,314     183,867     (98,112)   (127,551)
                                                -----------  -----------  ----------  ----------  ----------  ----------

     Net increase in net assets
       resulting from operations                  3,885,767    1,745,736   1,293,360     221,328     239,479     146,623

   Net deposits into (deductions from)
     Separate Account                             2,209,424    8,067,322    (145,477)    932,501   3,557,381   2,340,021
                                                -----------  -----------  ----------  ----------  ----------  ----------

   Increase in net assets                          6,095,191    9,813,058   1,147,883   1,153,829   3,796,860   2,486,644
   Net assets, beginning of period               14,483,132    4,670,074   3,522,191   8,162,426   4,365,566   1,878,922
                                                -----------  -----------  ----------  ----------  ----------  ----------

   Net assets, end of period                    $20,578,323  $14,483,132  $4,670,074  $9,316,255  $8,162,426  $4,365,566
                                                ===========  ===========  ==========  ==========  ==========  ==========

See accompanying notes to the financial statements.                                                         (continued)
</TABLE>


<PAGE> 101

<TABLE>
                                    GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                                      STATEMENTS OF CHANGES IN NET ASSETS
                                  YEARS ENDED DECEMBER 31, 1997, 1996, AND 1995
<CAPTION>
                                                             BOND INDEX                         MANAGED EQUITY
                                                            FUND DIVISION                       FUND DIVISION
                                                ------------------------------------   ----------------------------------
                                                    1997        1996         1995          1997       1996        1995
                                                -----------  ----------  -----------   ----------  ----------  ----------
<S>                                             <C>          <C>         <C>          <C>          <C>         <C>
Operations:
   Net investment expense                       $   (22,907) $  (23,412) $   (18,655) $  (29,512)  $  (19,294) $  (16,965)
   Net realized gain (loss) on investments          (10,472)    480,309       38,220     346,937      304,052     192,457
   Net unrealized gain (loss) on investments        250,471    (253,664)     332,511     368,231      143,681     381,204
                                                -----------  ----------  -----------  ----------   ----------  ----------

     Net increase in net assets
       resulting from operations                    217,092     203,233      352,076     685,656      428,439     556,696

   Net deposits into (deductions from)
     Separate Account                            (3,532,130)  5,128,242   (1,271,114)    779,803      436,005    (487,360)
                                                -----------  ----------  -----------  ----------   ----------  ----------

     Increase (decrease) in net assets           (3,315,038)  5,331,475     (919,038)  1,465,459      864,444      69,336
   Net assets, beginning of period                6,763,582   1,432,107    2,351,145   2,769,856    1,905,412   1,836,076
                                                -----------  ----------  -----------  ----------   ----------  ----------

   Net assets, end of period                    $ 3,448,544  $6,763,582  $ 1,432,107  $4,235,315   $2,769,856  $1,905,412
                                                ===========  ==========  ===========  ==========   ==========  ==========

See accompanying notes to the financial statements.                                                           (continued)
</TABLE>



<PAGE> 102

<TABLE>
                                      GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                                        STATEMENTS OF CHANGES IN NET ASSETS
                                    YEARS ENDED DECEMBER 31, 1997, 1996, AND 1995
<CAPTION>
                                                           ASSET ALLOCATION                  INTERNATIONAL INDEX
                                                            FUND DIVISION                     FUND DIVISION<F*>
                                                -----------------------------------  ----------------------------------
                                                    1997        1996        1995        1997        1996        1995
                                                -----------  ----------  ----------  ----------  ----------  ----------
                                                <C>          <C>         <C>         <C>         <C>         <C>
Operations:
   Net investment expense                       $   (80,244) $  (58,754) $  (52,116) $  (62,954) $  (50,946) $  (40,101)
   Net realized gain on investments                 507,259     590,789     605,510     357,331     208,016     556,435
   Net unrealized gain (loss) on investments      1,104,802     459,911     963,246    (199,315)    228,045    (158,021)
                                                -----------  ----------  ----------  ----------  ----------  ----------

   Net increase in net assets
     resulting from operations                    1,531,817     991,946   1,516,640      95,062     385,115     358,313

   Net deposits into (deductions from)
     Separate Account                               909,812   1,086,684    (709,124)    979,833   1,016,960     789,597
                                                -----------  ----------  ----------  ----------  ----------  ----------

     Increase in net assets                       2,441,629   2,078,630     807,516   1,074,895   1,402,075   1,147,910
   Net assets, beginning of period                8,034,676   5,956,046   5,148,530   6,789,398   5,387,323   4,239,413
                                                -----------  ----------  ----------  ----------  ----------  ----------
   Net assets, end of period                    $10,476,305  $8,034,676  $5,956,046  $7,864,293  $6,789,398  $5,387,323
                                                ===========  ==========  ==========  ==========  ==========  ==========

<FN>
<F*>This fund was formerly known as the International Equity Fund.

See accompanying notes to the financial statements.                                                         (continued)
</TABLE>


<PAGE> 103

<TABLE>
                                   GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                                     STATEMENTS OF CHANGES IN NET ASSETS
                                 YEARS ENDED DECEMBER 31, 1997, 1996, AND 1995
<CAPTION>
                                                           MID-CAP EQUITY                      SMALL-CAP EQUITY
                                                          FUND DIVISION<F*>                     FUND DIVISION
                                                 ----------------------------------            ----------------
                                                    1997        1996        1995                  1997<F**>
                                                 ----------  ----------  ----------               ---------
<S>                                              <C>         <C>         <C>                     <C>
Operations:
   Net investment expense                        $  (40,537) $  (33,173) $  (31,649)             $   (2,283)
   Net realized gain on investments                 451,508   1,223,053     331,442                 150,417
   Net unrealized gain (loss) on investments        945,457    (440,160)    388,731                (133,375)
                                                 ----------  ----------  ----------              ----------

   Net increase in net assets
     resulting from operations                    1,356,428     749,720     688,524                  14,759

   Net deposits into (deductions from)
     Separate Account                               793,111    (860,933)    229,832               1,129,095
                                                 ----------  ----------  ----------              ----------

     Increase (decrease) in net assets            2,149,539    (111,213)    918,356               1,143,854
   Net assets, beginning of period                4,085,177   4,196,390   3,278,034                       0
                                                 ----------  ----------  ----------              ----------

   Net assets, end of period                     $6,234,716  $4,085,177  $4,196,390              $1,143,854
                                                 ==========  ==========  ==========              ==========
<FN>
<F*> This fund was formerly known as the Special Equity Fund.
<F**>The Small-Cap Equity Fund began operations on May 1, 1997.

See accompanying notes to the financial statements.                                             (continued)
</TABLE>


<PAGE> 104

<TABLE>
                                      GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                                        STATEMENTS OF CHANGES IN NET ASSETS
                                    YEARS ENDED DECEMBER 31, 1997, 1996, AND 1995
<CAPTION>
                                                           EQUITY-INCOME                              GROWTH
                                                           FUND DIVISION                          FUND DIVISION
                                                -------------------------------------  ------------------------------------
                                                    1997        1996          1995        1997         1996         1995
                                                -----------  -----------   ----------  -----------  -----------  ----------
<S>                                             <C>          <C>           <C>         <C>          <C>          <C>
Operations:
   Net investment income (expense)              $    75,885  $   (52,988)  $   63,048  $   (51,298) $   (63,148) $  (25,138)
   Net realized gain on investments               1,249,329      395,572      193,153      802,208      800,856     176,048
   Net unrealized gain on investments             1,801,581      660,736      850,722    2,688,958      537,783   1,450,103
                                                -----------  -----------   ----------  -----------  -----------  ----------

    Net increase in net assets
     resulting from operations                    3,126,795    1,003,320    1,106,923    3,439,868    1,275,491   1,601,013

    Net deposits into Separate Account            3,516,214    3,869,404    2,068,778    5,418,111    4,760,220   1,991,002
                                                -----------  -----------   ----------  -----------  -----------  ----------

     Increase in net assets                       6,643,009    4,872,724    3,175,701    8,857,979    6,035,711   3,592,015
   Net assets, beginning of period               10,352,808    5,480,084    2,304,383   13,370,612    7,334,901   3,742,886
                                                -----------  -----------   ----------  -----------  -----------  ----------

   Net assets, end of period                    $16,995,817  $10,352,808   $5,480,084  $22,228,591  $13,370,612  $7,334,901
                                                ===========  ===========   ==========  ===========  ===========  ==========

See accompanying notes to the financial statements.                                                         (continued)
</TABLE>


<PAGE> 105

<TABLE>
                                     GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                                        STATEMENTS OF CHANGES IN NET ASSETS
                                    YEARS ENDED DECEMBER 31, 1997, 1996, AND 1995
<CAPTION>
                                                              OVERSEAS                          ASSET MANAGER
                                                            FUND DIVISION                       FUND DIVISION<F*>
                                                 -----------------------------------    --------------------------------
                                                    1997        1996         1995         1997        1996        1995
                                                 ----------  ----------   ----------    --------    --------     -------
<S>                                              <C>         <C>          <C>           <C>         <C>          <C>
Operations:
   Net investment income (expense)               $   41,778  $    4,803   $  (14,017)   $  5,627    $  1,282     $   (52)
   Net realized gain on investments                 466,320      88,122       27,869      33,746       3,187          13
   Net unrealized gain on investments                62,543     428,439      247,043      34,466      18,014       1,779
                                                 ----------  ----------   ----------    --------    --------     -------

   Net increase in net assets
     resulting from operations                      570,641     521,364      260,895      73,839      22,483       1,740

   Net deposits into Separate Account             2,154,913   1,491,289    1,053,659     227,154     202,863      49,378
                                                 ----------  ----------   ----------    --------    --------     -------

     Increase in net assets                       2,725,554   2,012,653    1,314,554     300,993     225,346      51,118
   Net assets, beginning of period                5,445,930   3,433,277    2,118,723     276,464      51,118           0
                                                 ----------  ----------   ----------    --------    --------     -------

   Net assets, end of period                     $8,171,484  $5,445,930   $3,433,277    $577,457    $276,464     $51,118
                                                 ==========  ==========   ==========    ========    ========     =======


<FN>
<F*>The Asset Manager Fund began operations on July 19, 1995.

See accompanying notes to the financial statements.                                                         (continued)
</TABLE>



<PAGE> 106
<TABLE>
                                      GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                                        STATEMENTS OF CHANGES IN NET ASSETS
                                    YEARS ENDED DECEMBER 31, 1997, 1996, AND 1995
<CAPTION>
                                                             HIGH INCOME                      WORLDWIDE HARD ASSETS
                                                            FUND DIVISION                       FUND DIVISION<F*>
                                                 ----------------------------------    ---------------------------------
                                                    1997        1996       1995<F**>     1997        1996      1995<F**>
                                                 ----------  ----------    --------    --------    --------    ---------
<S>                                              <C>         <C>           <C>         <C>         <C>           <C>
Operations:
   Net investment income (expense)               $   77,610  $   22,992    $   (253)   $  1,531    $    285      $   18
   Net realized gain (loss) on investments           29,038       5,419       1,132       3,210       2,955          (5)
   Net unrealized gain (loss) on investments        163,711      54,725       2,337     (14,106)      2,976         370
                                                 ----------  ----------    --------    --------    --------      ------

   Net increase (decrease) in net assets
     resulting from operations                      270,359      83,136       3,216      (9,365)      6,216         383

   Net deposits into Separate Account               711,529     904,946     199,733      92,851     170,306       9,414
                                                 ----------  ----------    --------    --------    --------      ------

      Increase in net assets                        981,888     988,082     202,949      83,486     176,522       9,797
   Net assets, beginning of period                1,191,031     202,949           0     186,319       9,797           0
                                                 ----------  ----------    --------    --------    --------      ------

   Net assets, end of period                     $2,172,919  $1,191,031    $202,949    $269,805    $186,319      $9,797
                                                 ==========  ==========    ========    ========    ========      ======

<FN>
<F*> This fund was formerly known as the Gold & Natural Resources Fund.
<F**>The High Income Fund and the Worldwide Hard Assets Fund began operations on May 24, and August 9, 1995, respectively.

See accompanying notes to the financial statements.                                                            (continued)
</TABLE>



<PAGE> 107

<TABLE>
                                     GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                                       STATEMENTS OF CHANGES IN NET ASSETS
                                          YEAR ENDED DECEMBER 31, 1997
<CAPTION>
                                                       MULTI-STYLE                         AGGRESSIVE
                                                         EQUITY          CORE BOND           EQUITY            NON-US
                                                    FUND DIVISION<F*> FUND DIVISION<F*> FUND DIVISION<F*>  FUND DIVISION<F*>
                                                    ----------------- ----------------- -----------------  -----------------
                                                          1997              1997              1997              1997
                                                    ----------------- ----------------- -----------------  -----------------
<S>                                                    <C>               <C>               <C>
Operations:
    Net investment income (expense)                    $   (1,979)       $      929        $   (1,164)         $ (1,145)
    Net realized gain on investments                        5,224               705             2,158                78
    Net unrealized gain (loss) on investments               1,553            27,482            23,627           (57,317)
                                                       ----------        ----------        ----------          --------

        Net increase (decrease) in net assets
            resulting from operations                       4,798            29,116            24,621           (58,384)

        Net deposits into Separate Account              2,534,482         1,125,291         1,320,804           842,227
                                                       ----------        ----------        ----------          --------

    Increase in net assets                              2,539,280         1,154,407         1,345,425           783,843
Net assets, beginning of period                                 0                 0                 0                 0
                                                       ----------        ----------        ----------          --------

Net assets, end of period                              $2,539,280        $1,154,407        $1,345,425          $783,843
                                                       ==========        ==========        ==========          ========

<FN>
<F*>The Multi-Style Equity Fund, Core Bond Fund, Aggressive Equity Fund, and Non-US Fund began operations on January 2,
    1997.

See accompanying notes to the financial statements.
</TABLE>


<PAGE> 108

<TABLE>
                                     GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                                            SCHEDULE OF INVESTMENTS
                                               DECEMBER 31, 1997
<CAPTION>
                                                                        No. of Shares           Market Value
                                                                        -------------           ------------

<S>                                                                         <C>                 <C>
S & P 500 Index Fund
     General American Capital Company<F*>                                   522,436             $20,581,893

Money Market Fund
     General American Capital Company<F*>                                   471,869               8,600,564

Bond Index Fund
     General American Capital Company<F*>                                   148,761               3,450,248

Managed Equity Fund
     General American Capital Company<F*>                                   135,951               4,241,762

Asset Allocation Fund
     General American Capital Company<F*>                                   329,020              10,482,605

International Index Fund<F**>
     General American Capital Company<F*>                                   474,049               7,866,879

Mid-Cap Equity Fund<F***>
     General American Capital Company<F*>                                   282,331               6,232,329

Small-Cap Equity Fund
     General American Capital Company<F*>                                    23,695               1,143,813

Equity-Income Fund
     Variable Insurance Products Fund                                       700,210              17,001,106

Growth Fund
     Variable Insurance Products Fund                                       599,398              22,237,647

Overseas Fund
     Variable Insurance Products Fund                                       425,780               8,174,972

Asset Manager Fund
     Variable Insurance Products Fund II                                     32,084                 577,825

High Income Fund
     Variable Insurance Products Fund                                       160,163               2,175,014

Worldwide Hard Assets Fund<F****>
     Van Eck Worldwide Insurance Trust                                       17,172                 269,764

Multi-Style Equity Fund
     Russell Insurance Funds                                                198,618               2,538,339

Core Bond Fund
     Russell Insurance Funds                                                110,396               1,153,638

Aggressive Equity Fund
     Russell Insurance Funds                                                 99,947               1,344,291

Non-US Fund
     Russell Insurance Funds                                                 78,061                 782,951

<FN>
<F*>   These funds use consent dividending. See Note 2C.
<F**>  This fund was formerly known as the International Equity Fund.
<F***> This fund was formerly known as the Special Equity Fund.
<F****>This fund was formerly known as the Gold & Natural Resources Fund.
See accompanying notes to the financial statements.
</TABLE>



<PAGE> 109

             GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                 NOTES TO FINANCIAL STATEMENTS
                        DECEMBER 31, 1997

Note 1 - Organization

General American Separate Account Eleven (the Separate Account) commenced
operations on September 15, 1987 and is registered under the Investment
Company Act of 1940 (1940 Act) as a unit investment trust. The Separate
Account offers four products:  Variable Universal Life (VUL-95), Variable
General Select Plus (VGSP), Variable Universal Life (VUL-100), and Russell
Variable Universal Life (Russell VUL) that receive and invest net premiums
for flexible premium variable life insurance policies that are issued by
General American Life Insurance Company (General American). The Separate
Account is divided into eighteen Divisions. Each Division invests exclusively
in shares of a single Fund of either General American Capital Company,
Variable Insurance Products Fund, Variable Insurance Products Fund II, Van
Eck Worldwide Insurance Trust or Russell Insurance Funds which are open-end,
diversified management companies. The Funds of the General American Capital
Company, sponsored by General American, are the S & P 500 Index (formerly
Equity Index), Money Market, Bond Index, Managed Equity, Asset Allocation,
International Index (formerly International Equity), Mid-Cap Equity (formerly
Special Equity), and the Small-Cap Equity Fund Divisions. The Funds of the
Variable Insurance Products Fund, managed by Fidelity Management & Research
Company, are the Equity-Income, Growth, Overseas, and the High Income Fund
Divisions. The Funds of the Variable Insurance Products Fund II, managed by
Fidelity Management and Research Company is the Asset Manager Fund. The Fund
of the Van Eck Worldwide Insurance Trust, managed by Van Eck Associates
Corporation, is the Worldwide Hard Assets Fund, formerly known as the Gold
and Natural Resources Fund. The Funds of the Russell Variable Insurance
Product, managed by Frank Russell Investment Management Company are the
Multi-style Equity, Core Bond, Aggressive Equity, and Non-US Fund Divisions.
Policyholders have the option of directing their premium payments into one or
all of the Funds as well as into the general account of General American,
which is not generally subject to regulation under the Securities Act of 1933
or the 1940 Act.

Note 2 - Significant Accounting Policies

The following is a summary of significant accounting policies followed by the
Separate Account in the preparation of its financial statements. The policies
are in conformity with generally accepted accounting principles.

A.    Investments

      The Separate Accounts' investments in the eighteen Funds are valued
      daily based on the net asset values of the respective Fund shares held
      as reported to General American by General American Capital Company,
      Variable Insurance Products Fund, Variable Insurance Products Fund II,
      Van Eck Worldwide Insurance Trust, and Russell Insurance Funds. The
      specific identification method is used in determining the cost of
      shares sold on withdrawals by the Separate Account. Share transactions
      are recorded on the trade date, which is the same as the settlement
      date.

B.    Federal Income Taxes

      Under current federal income tax law, capital gains from sales of
      investments of the Separate Account are not taxable. Therefore, no
      federal income tax expense has been provided.

C.    Distribution of Income and Realized Capital Gains

      General American Capital Company follows the federal income tax
      practice known as consent dividending, whereby substantially all of its
      net investment income and realized gains are deemed to be passed
      through to the Separate Account. As a result, General American Capital
      Company does not pay any dividends or capital gain distributions.
      During December of each year, accumulated investment income and capital
      gains of the underlying Capital Company Fund are allocated to the
      Separate Account by increasing the cost basis and recognizing a capital
      gain in the Separate Account. The Variable Insurance Products Fund,
      Variable Insurance Products Fund II, Van Eck Worldwide Insurance Trust
      and Russell Insurance Funds intend to pay out all of their net
      investment income and net realized capital gains each year. Dividends
      from the funds are distributed at least annually on a per share basis
      and are recorded on the ex dividend date. Normally, net realized
      capital gains, if any, are distributed each year for each fund. Such
      income and capital gain distributions are automatically reinvested in
      additional shares of the funds.



<PAGE> 110


                GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                     NOTES TO FINANCIAL STATEMENTS
                           DECEMBER 31, 1997

D.    Use of Estimates

      The preparation of financial statements in conformity with generally
      accepted accounting principles requires management to make estimates
      and assumptions that affect the reported amounts of assets and
      liabilities and disclosure of contingent assets and liabilities at the
      date of the financial statements and the reported amounts of increase
      and decrease in net assets from operations during the period. Actual
      results could differ from those estimates.

Note 3 - Policy Charges

Charges are deducted from premiums and paid to General American for providing
the insurance benefits set forth in the contracts and any additional benefits
added by rider, administering the policies, reimbursement of expenses
incurred in distributing the policies, and assuming certain risks in
connection with the policies.

Prior to the allocation of net premiums among General American's general
account and the Fund Divisions of the Separate Account,  premium payments are
reduced by premium expense charges, which consist of a sales charge and a
charge for premium taxes. The premium payment, less the premium expense
charge, equals the net premium.

      Sales Charge:  A sales charge equal to 6% is deducted from each VUL-95
      -------------
      premium paid. A sales charge of 5% in years one through ten and 2.25%
      thereafter is deducted from each VGSP premium paid. A maximum sales
      charge of 5% in years one through ten and a maximum 2.25% thereafter
      based on initial deposit is deducted from each Russell VUL premium
      paid. This charge is deducted to partially reimburse General American
      for expenses incurred in distributing the policy and any additional
      benefits provided by rider. No sales charge is deducted from VUL-100
      premiums.

      Premium Taxes:  Various state and political subdivisions impose a tax
      --------------
      on premiums received by insurance companies. Premium taxes vary from
      state to state. A deduction of 2% of each VUL-95 premium, 2.5% of each
      VGSP premium, 2.10% of each VUL-100 premium, and 2.5% of each Russell
      VUL premium is made from each premium payment for these taxes. In
      addition, a 1.25% deduction is taken from VUL-100 premiums to cover the
      company's Federal income tax costs attributable to the amount of
      premium received.

Charges are deducted monthly from the cash value of each policy to compensate
General American for (a) certain administrative costs; (b) insurance
underwriting and acquisition expenses in connection with issuing a policy;
(c) the cost of insurance, and (d) the cost of optional benefits added by
rider.

      Administrative Charge:  General American has responsibility for the
      ----------------------
      administration of the policies and the Separate Account. As
      reimbursement for administrative expenses related to the maintenance of
      each policy and the Separate Account, General American assesses a
      monthly administrative charge against each policy. This charge is $10
      per month for a standard policy and $12 per month for a pension policy
      during the first 12 policy months and $4 (standard) and $6 (pension)
      per month for all policy months beyond the 12th for VUL-95 contracts.
      The charge is $4 per month for VGSP and Russell VUL contracts. The
      charge is $13 per month during the first 12 policy months and $6 per
      month thereafter for VUL-100 contracts.

      Insurance Underwriting and Acquisition Expense Charge:  An additional
      ------------------------------------------------------
      administrative charge is deducted from the policy cash value for VUL-95
      as part of the monthly deduction during the first 12 policy months and
      for the first 12 policy months following an increase in the face
      amount. The charge is $0.08 per month multiplied by the face amount
      divided by 1,000. For VUL-100, the charge during the first 12 policy
      months is $0.16 per month multiplied by the face amount divided by
      1,000, and in all policy years thereafter, the charge is $0.01 per
      month multiplied by the face amount divided by 1,000.



<PAGE> 111

                  GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                       NOTES TO FINANCIAL STATEMENTS
                              DECEMBER 31, 1997

      Cost of Insurance:  The cost of insurance is deducted on each monthly
      ------------------
      anniversary date for the following policy month. Because the cost of
      insurance depends upon a number of variables, the cost varies for each
      policy month. The cost of insurance is determined separately for the
      initial face amount and for any subsequent increases in face amount.
      General American determines the monthly cost of insurance charge by
      multiplying the applicable cost of insurance rate or rates by the net
      amount at risk for each policy month.

      Optional Rider Benefits Charge:  This monthly deduction includes
      -------------------------------
      charges for any additional benefits provided by rider.

      Contingent Deferred Sales Charge:  During the first ten policy years
      ---------------------------------
      for VUL-95, VGSP, and Russell VUL, and the first fifteen years for VUL-
      100, General American also assesses a charge upon surrender or lapse of
      a Policy, a requested decrease in face amount, or a partial withdrawal
      that causes the face amount to decrease. The amount of the charge
      assessed depends on a number of factors, including whether the event is
      a full surrender or lapse or only a decrease in face amount, the amount
      of premiums received to date by General American, and the policy year
      in which the surrender or other event takes place.

Mortality and Expense Charge:  In addition to the above charges, a daily
- -----------------------------
charge is made at the separate account level for the mortality and expense
risks assumed by General American. General American deducts a daily charge
from the Separate Account at the rate of .002319% for VUL-95, .0019111% for
VGSP, .002455% for VUL-100, and .001366% for Russell VUL of the net assets of
each division of the Separate Account, which equals an annual rate of .85%,
..70%, .90%, and .50% for VUL-95, VGSP, VUL-100, and Russell VUL,
respectively. VUL-95, VGSP, VUL-100, and Russell VUL mortality and expense
charges for 1997 were $398,648, $160,175,  $174,234,  and $5,685,
respectively. The mortality risk assumed by General American is the risk that
those insured may die sooner than anticipated and therefore, that General
American will pay an aggregate amount of death benefits greater than
anticipated. The expense risk assumed is that expenses incurred in issuing
and administering the policy will exceed the amounts realized from the
administrative charges assessed against the policy.

NOTE 4 - INVESTMENT OBJECTIVES, MANAGER CHANGES AND NEW DIVISIONS

Effective January 1, 1997, the International Equity Fund became the
International Index Fund. The investment objective of the International Index
Fund is to obtain investment results that parallel the price and yield
performance of publicly-traded common stocks in the Morgan Stanley Capital
International Europe, Australia, and Far East Index ("EAFE Index"). The
portfolio manager of the International Index Fund is Conning Asset Management
Company and the management fee for the fund is .50% on the first $10 million
in assets, .40% on the balance over $10 million and less than $20 million and
..30% on any balance in excess of $20 million.

Effective January 1, 1997, the Special Equity Fund became the Mid-Cap Equity
Fund. The investment objective of the Mid-Cap Equity Fund is to seek
sustained growth of capital by investing primarily in common stocks of United
States-bases publicly traded companies with "medium market capitalization".
"Medium market capitalization companies" are those whose market
capitalization falls within the range of the S&P MidCap 400 at the time of
the Fund's investment. The portfolio manager of the Mid-Cap Equity Fund is
Conning Asset Management Company and the total management fee rate remained
unchanged from that of the Special Equity Fund.

On March 1, 1997, Conning Asset Management Company became the manager of the
Managed Equity Fund. The management fee is .40% on the first $10 million in
assets, .30% on the balance over $10 million and less than $30 million, and
..25% on the balance in excess of $30 million.



<PAGE> 112


             GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                   NOTES TO FINANCIAL STATEMENTS
                         DECEMBER 31, 1997

On January 2, 1997, four new divisions and a new product -Russell VUL- were
added to Separate Account Eleven. The four divisions were the Multi-Style
Equity, Core Bond, Aggressive Equity and Non-US. The underlying funds in
these divisions are offered by Russell Insurance Funds and managed by Frank
Russell Company. The investment objectives of each of these new divisions are
as follows:

Multi-Style Equity Fund - To provide income and capital growth by investing
- -----------------------
principally in equity securities.

Core Bond Fund - To provide effective diversification against equities and a
- --------------
stable level of cash flow by investing in fixed income securities.

Aggressive Equity Fund - To maximize total return through capital
- ----------------------
appreciation and by assuming a higher level of volatility than is ordinarily
expected from the Multi-Style Equity Fund, while still investing in equity
securities.

Non-US Fund - To provide favorable total return and additional
- -----------
diversification for United States investors by investing primarily in equity
and fixed income securities of non-US companies and securities issued by
non-United States governments.

The underlying products currently offered by these divisions are Russell VUL
and VGSP.

On May 1, 1997, the Small Cap Equity division was added to Separate Account
Eleven. The underlying fund in this division is offered by General American
Capital Company and is managed by Conning Asset Management Company. The
investment objective of the fund is to provide a rate of return that
corresponds to the performance of the common stock of small companies, while
incurring a level of risk that is generally equal to the risks associated
with small company common stock. The Fund attempts to duplicate the
performance of the smallest 20% of companies based on capitalization size,
that are based in the United States and listed on the New York Stock
Exchange.

The underlying products currently offered by this division are VUL-95, VGSP,
and VUL-100.



<PAGE> 113


            GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                 NOTES TO FINANCIAL STATEMENTS
                       DECEMBER 31, 1997

NOTE 5 - PURCHASES AND SALES

During the year ended December 31, 1997, purchases including net realized
gain and income from distribution and proceeds from sales of General American
Capital Company shares were as follows:

<TABLE>
<CAPTION>
               S & P 500       Money        Bond         Managed       Asset     International   Mid-Cap      Small-Cap
                 Index        Market       Index         Equity     Allocation      Index        Equity        Equity
                 Fund          Fund         Fund          Fund         Fund          Fund         Fund          Fund
              ----------   -----------   ----------    ----------   ----------   ------------- ----------    ----------
<S>           <C>          <C>           <C>           <C>          <C>           <C>          <C>           <C>
Purchases     $8,442,192   $18,247,884   $1,749,901    $1,578,051   $2,343,633    $1,765,214   $2,156,245    $1,293,907
              ==========   ===========   ==========    ==========   ==========    ==========   ==========    ==========
Sales         $5,448,171   $17,983,425   $5,140,723    $  590,072   $1,218,119    $  628,010   $1,147,830    $   17,782
              ==========   ===========   ==========    ==========   ==========    ==========   ==========    ==========
</TABLE>

During the year ended December 31, 1997, purchases (including dividend
reinvestment) and proceeds from sales of Variable Insurance Products Fund
Shares were as follows:

<TABLE>
<CAPTION>
                                 Equity-Income         Growth           Overseas         High Income
                                      Fund              Fund              Fund              Fund
                                 -------------       ----------        ----------        -----------
<S>                                <C>               <C>               <C>               <C>
Purchases                          $5,671,668        $6,780,325        $3,016,982        $1,043,519
                                   ==========        ==========        ==========        ==========
Sales                              $1,100,161        $  960,461        $  418,954        $  240,128
                                   ==========        ==========        ==========        ==========
</TABLE>

During the year ended December 31, 1997, purchases (including dividend
reinvestment) and proceeds from sales of Variable Insurance Products Fund II
shares were as follows:

<TABLE>
<CAPTION>
                            Asset Manager
                                 Fund
                            -------------
<S>                            <C>
Purchases                      $367,321
                               ========
Sales                          $111,483
                               ========
</TABLE>

During the year ended December 31, 1997, purchases (including dividend
reinvestment) and proceeds from sales of Van Eck Worldwide Insurance Trust
shares were as follows:

<TABLE>
<CAPTION>
                            Worldwide Hard
                             Assets Fund
                            --------------
<S>                            <C>
Purchases                      $152,061
                               ========
Sales                          $ 53,087
                               ========
</TABLE>

During the year ended December 31, 1997, purchases (including dividend
reinvestment) and proceeds from sales of Russell Insurance Funds shares were as
follows:

<TABLE>
<CAPTION>
                                   Multi-Style        Core Bond        Aggressive           Non-US
                                   Equity Fund          Fund           Equity Fund           Fund
                                   -----------       ----------        -----------         --------
<S>                                <C>               <C>               <C>                 <C>
Purchases                          $2,574,829        $1,160,983        $1,338,577          $863,517
                                   ==========        ==========        ==========          ========
Sales                              $   43,266        $   35,533        $   20,072          $ 23,327
                                   ==========        ==========        ==========          ========
</TABLE>


<PAGE> 114


                GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                      NOTES TO FINANCIAL STATEMENTS
                           DECEMBER 31, 1997

NOTE 6 - ACCUMULATION UNIT ACTIVITY

The following is a summary of the accumulation unit activity for the years
ended December 31, 1997, 1996, and 1995:

<TABLE>
<CAPTION>

                                                            S & P 500 INDEX                     MONEY MARKET
                                                             FUND DIVISION                      FUND DIVISION
                                                   ---------------------------------   --------------------------------
                                                     1997         1996       1995        1997       1996         1995
                                                   --------    --------   ----------   --------  ----------    --------
<S>                                                <C>          <C>        <C>         <C>       <C>           <C>
Variable Universal Life-95:
   Deposits                                          70,404      56,960      78,391      98,719      52,946     206,798
   Withdrawals                                      (29,686)    (32,408)   (101,054)   (110,821)    (79,319)   (215,226)
   Outstanding units, beginning of year             195,587     171,035     193,698      58,805      85,178      93,606
                                                   --------     -------    --------    --------  ----------    --------

   Outstanding units, end of year                   236,305     195,587     171,035      46,703      58,805      85,178
                                                   ========     =======    ========    ========  ==========    ========

Variable General Select Plus:
   Deposits                                         146,632     376,931      30,100     942,448   1,489,642     344,162
   Withdrawals                                     (305,772)    (16,019)    (15,451)   (900,950) (1,173,354)   (215,211)
   Outstanding units, beginning of year             407,634      46,722      32,073     494,355     178,067      49,116
                                                   --------     -------    --------    --------  ----------    --------

   Outstanding units, end of year                   248,494     407,634      46,722     535,853     494,355     178,067
                                                   ========     =======    ========    ========  ==========    ========
Variable Universal Life-100:<F*>
   Deposits                                         212,106     151,173      14,240     738,912     729,350     214,797
   Withdrawals                                      (41,462)    (42,505)       (687)   (707,676)   (698,266)   (110,989)
   Outstanding units, beginning of period           122,221      13,553           0     134,892     103,808           0
                                                   --------     -------    --------    --------  ----------    --------

   Outstanding units, end of period                 292,865     122,221      13,553     166,128     134,892     103,808
                                                   ========     =======    ========    ========  ==========    ========


Russell Variable Universal Life:<F**>                                                   435,785
   Deposits                                                                            (427,238)
   Withdrawals                                                                                0
                                                                                       --------
   Outstanding units, beginning of period

   Outstanding units, end of period                                                       8,547
                                                                                       ========

<FN>

<F*> The Variable Universal Life 100 product was introduced in 1995, and the
     first deposit was received on June 7, 1995.
<F**>The Russell Variable Universal Life product was introduced in 1997, and
     the first deposit was received on May 6, 1997.
                                                                                                            (continued)

</TABLE>

$" "

                    GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                          NOTES TO FINANCIAL STATEMENTS
                               DECEMBER 31, 1997

NOTE 6 - ACCUMULATION UNIT ACTIVITY (CONTINUED)

The following is a summary of the accumulation unit activity for the years ended
December 31, 1997, 1996, and 1995:

<TABLE>
<CAPTION>

                                                             BOND INDEX                         MANAGED EQUITY
                                                            FUND DIVISION                       FUND DIVISION
                                                   ---------------------------------    -------------------------------
                                                     1997         1996       1995        1997        1996         1995
                                                   --------     -------    --------     -------     -------     -------
<S>                                                <C>          <C>        <C>          <C>         <C>
Variable Universal Life-95:
   Deposits                                          45,996      20,690      28,341      20,213      22,639      37,042
   Withdrawals                                      (19,985)    (19,502)   (102,229)    (19,170)    (23,620)    (68,803)
   Outstanding units, beginning of year              71,443      70,255     144,143      91,667      92,648     124,409
                                                   --------     -------    --------     -------     -------     -------

   Outstanding units, end of year                    97,454      71,443      70,255      92,710      91,667      92,648
                                                   ========     =======    ========     =======     =======     =======

Variable General Select Plus:
   Deposits                                          26,599     422,790       5,765      22,411      20,875       5,835
   Withdrawals                                     (398,540)     (6,268)     (1,249)    (10,526)     (1,816)       (595)
   Outstanding units, beginning of year             422,341       5,819       1,303      25,596       6,537       1,297
                                                   --------     -------    --------     -------     -------     -------

   Outstanding units, end of year                    50,400     422,341       5,819      37,481      25,596       6,537
                                                   ========     =======    ========     =======     =======     =======

Variable Universal Life-100:<F*>
   Deposits                                          38,781      31,945       1,670      38,918      15,297       1,823
   Withdrawals                                       (8,471)     (8,214)        (75)     (8,793)     (2,675)       (168)
   Outstanding units, beginning of period            25,326       1,595           0      14,277       1,655           0
                                                   --------     -------    --------     -------     -------     -------

   Outstanding units, end of period                  55,636      25,326       1,595      44,402      14,277       1,655
                                                   ========     =======    ========     =======     =======     =======


<FN>

<F*> The Variable Universal Life 100 product was introduced in 1995, and the
     first deposit was received on June 7, 1995.

                                                                                                         (continued)
</TABLE>



<PAGE> 115

                GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                     NOTES TO FINANCIAL STATEMENTS
                           DECEMBER 31, 1997

NOTE 6 - ACCUMULATION UNIT ACTIVITY (CONTINUED)

The following is a summary of the accumulation unit activity for the years
ended December 31, 1997, 1996, and 1995:

<TABLE>
<CAPTION>

                                                            ASSET ALLOCATION                  INTERNATIONAL INDEX
                                                              FUND DIVISION                     FUND DIVISION<F*>
                                                    -------------------------------     -------------------------------
                                                      1997       1996        1995         1997        1996        1995
                                                    -------     -------     -------     -------     -------     -------
<S>                                                 <C>         <C>         <C>         <C>         <C>         <C>
Variable Universal Life-95:
   Deposits                                          58,255      67,461      80,183      56,157      60,637      74,018
   Withdrawals                                      (49,785)    (33,247)    (98,461)    (45,488)    (32,650)    (28,390)
   Outstanding units, beginning of  year            274,368     240,154     258,432     164,557     136,570      90,942
                                                    -------     -------     -------     -------     -------     -------

   Outstanding units, end of year                   282,838     274,368     240,154     175,226     164,557     136,570
                                                    =======     =======     =======     =======     =======     =======

Variable General Select Plus:
   Deposits                                          21,682      21,668      12,925      35,709      24,970      16,837
   Withdrawals                                      (10,372)    (18,560)    (31,947)    (10,776)    (12,229)     (6,722)
   Outstanding units, beginning of year              61,197      58,089      77,111      45,125      32,384      22,269
                                                    -------     -------     -------     -------     -------     -------

   Outstanding units, end of year                    72,507      61,197      58,089      70,058      45,125      32,384
                                                    =======     =======     =======     =======     =======     =======

Variable Universal Life-100:<F**>
   Deposits                                          44,721      23,767       1,072      56,601      46,973       4,468
   Withdrawals                                      (11,617)     (2,830)        (39)    (15,926)     (7,916)       (777)
   Outstanding units, beginning of year              21,970       1,033           0      42,748       3,691           0
                                                    -------     -------     -------     -------     -------     -------

   Outstanding units, end of year                    55,074      21,970       1,033      83,423      42,748       3,691
                                                    =======     =======     =======     =======     =======     =======

General American Life Insurance Company
   seed money:
   Deposits                                               0           0           0           0           0           0
   Withdrawals                                            0           0           0           0           0           0
   Outstanding units, beginning of year                   0           0           0     200,000     200,000     200,000
                                                    -------     -------     -------     -------     -------     -------

Outstanding units, end of year                            0           0           0     200,000     200,000     200,000
                                                    =======     =======     =======     =======     =======     =======

<FN>

<F*>  This fund was formerly known as the International Equity Fund.
<F**> The Variable Universal Life 100 product was introduced in 1995, and the
      first deposit was received on June 7, 1995.

                                                                                                       (continued)
</TABLE>



<PAGE> 116

               GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                    NOTES TO FINANCIAL STATEMENTS
                         DECEMBER 31, 1997

NOTE 6 - ACCUMULATION UNIT ACTIVITY (CONTINUED)

The following is a summary of the accumulation unit activity for the years
ended December 31, 1997, 1996, and 1995,  for the Mid-Cap Equity Fund
Division and the period ended December 31, 1997, for the Small-Cap Equity Fund
Division:

<TABLE>
<CAPTION>

                                                                         MID-CAP EQUITY                     SMALL-CAP EQUITY
                                                                        FUND DIVISION<F*>                    FUND DIVISION
                                                                -------------------------------     -------------------------------
                                                                  1997       1996         1995                  1997<F***>
                                                                -------    --------     -------                 ----------
<S>                                                             <C>        <C>          <C>                      <C>
Variable Universal Life - 95:
   Deposits                                                      50,013      67,217      94,909                  35,503
   Withdrawals                                                  (61,032)    (50,100)    (88,190)                   (326)
   Outstanding units, beginning of period                       185,140     168,023     161,304                       0
                                                                -------     -------     -------                  ------

   Outstanding units, end of period                             174,121     185,140     168,023                  35,177
                                                                =======     =======     =======                  ======

Variable General Select Plus:
   Deposits                                                      43,764      17,983      22,352                  30,298
   Withdrawals                                                  (14,054)    (16,026)    (12,685)                   (271)
   Outstanding units, beginning of period                        48,209      46,252      36,585                       0
                                                                -------     -------     -------                  ------

   Outstanding units, end of period                              77,919      48,209      46,252                  30,027
                                                                =======     =======     =======                  ======

Variable Universal Life - 100:<F**>
   Deposits                                                      36,664      35,395       4,498                  23,110
   Withdrawals                                                  (15,674)     (6,929)       (725)                   (540)
   Outstanding units, beginning of period                        32,239       3,773           0                       0
                                                                -------     -------     -------                  ------

   Outstanding units, end of period                              53,229      32,239       3,773                  22,570
                                                                =======     =======     =======                  ======

General American Life Insurance Company
   seed money:
      Deposits                                                        0           0           0
      Withdrawals                                                     0    (100,000)          0
      Outstanding units, beginning of year                            0     100,000     100,000
                                                                -------     -------     -------

      Outstanding units, end of year                                  0           0     100,000
                                                                =======     =======     =======

<FN>

<F*>   This fund was formerly known as the Special Equity Fund.
<F**>  The Variable Universal Life 100 product was introduced in 1995, and the
       first deposit was received on June 7, 1995.
<F***> The Small-Cap Equity Fund began operations on May 1, 1997.

                                                                                                    (continued)

</TABLE>



<PAGE> 117

              GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                  NOTES TO FINANCIAL STATEMENTS
                         DECEMBER 31, 1997

NOTE 6 - ACCUMULATION UNIT ACTIVITY (CONTINUED)

The following is a summary of the accumulation unit activity for the years
ended December 31, 1997, 1996, and 1995:

<TABLE>
<CAPTION>

                                                              EQUITY-INCOME                         GROWTH
                                                              FUND DIVISION                      FUND DIVISION
                                                    -------------------------------     -------------------------------
                                                      1997        1996        1995        1997       1996         1995
                                                    -------     -------     -------     -------    --------     -------
<S>                                                 <C>         <C>         <C>         <C>        <C>          <C>
Variable Universal Life-95:
   Deposits                                          73,369     100,383     143,543     110,237     141,831     181,296
   Withdrawals                                      (68,932)    (61,252)    (48,670)    (69,361)   (101,041)    (80,832)
   Outstanding units, beginning of year             287,907     248,776     153,903     367,037     326,247     225,783
                                                    -------     -------     -------     -------    --------     -------

   Outstanding units, end of year                   292,344     287,907     248,776     407,913     367,037     326,247
                                                    =======     =======     =======     =======    ========     =======

Variable General Select Plus:
   Deposits                                         107,293      95,653      78,040     151,169     136,928      90,761
   Withdrawals                                      (41,943)    (24,220)    (34,513)    (56,898)    (38,737)    (60,661)
   Outstanding units, beginning of year             160,791      89,358      45,831     233,747     135,556     105,456
                                                    -------     -------     -------     -------    --------     -------

   Outstanding units, end of year                   226,141     160,791      89,358     328,018     233,747     135,556
                                                    =======     =======     =======     =======    ========     =======

Variable Universal Life-100:<F*>
   Deposits                                         161,018     167,806      20,481     227,448     213,702      25,375
   Withdrawals                                      (42,604)    (22,709)     (1,718)    (64,065)    (38,214)     (1,865)
   Outstanding units, beginning of period           163,860      18,763           0     198,998      23,510           0
                                                    -------     -------     -------     -------    --------     -------

   Outstanding units, end of period                 282,274     163,860      18,763     362,381     198,998      23,510
                                                    =======     =======     =======     =======    ========     =======



<FN>

<F*> The Variable Universal Life 100 product was introduced in 1995, and the
     first deposit was received on June 7, 1995.

                                                                                                  (continued)
</TABLE>



<PAGE> 118

            GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                NOTES TO FINANCIAL STATEMENTS
                      DECEMBER 31, 1997

NOTE 6 - ACCUMULATION UNIT ACTIVITY (CONTINUED)

The following is a summary of the accumulation unit activity for the years
ended December 31, 1997, 1996, and 1995,  for the Overseas Fund Division
and for the years ended December 31, 1997, and 1996, and the period ended
December 31, 1995, for the Asset Manager Division:.



<TABLE>
<CAPTION>

                                                               OVERSEAS                           ASSET MANAGER
                                                             FUND DIVISION                        FUND DIVISION
                                                    -------------------------------      ---------------------------------
                                                      1997       1996        1995         1997        1996        1995<F*>
                                                    -------     -------     -------      ------      ------       --------
<S>                                                 <C>         <C>         <C>          <C>         <C>          <C>
Variable Universal Life-95:
   Deposits                                          73,211      86,129      97,609       1,053       1,196         331
   Withdrawals                                      (33,419)    (57,328)    (42,775)       (363)        (80)         (4)
   Outstanding units, beginning of period           202,771     173,970     119,136       1,443         327           0
                                                    -------     -------     -------      ------      ------       -----

   Outstanding units, end of period                 242,563     202,771     173,970       2,132       1,443         327
                                                    =======     =======     =======      ======      ======       =====

Variable General Select Plus:
   Deposits                                          78,015      59,185      46,058       4,792       4,133       1,534
   Withdrawals                                      (24,003)    (18,099)    (24,367)     (1,323)     (1,450)         (6)
   Outstanding units, beginning of period           114,696      73,610      51,919       4,211       1,528           0
                                                    -------     -------     -------      ------      ------       -----

   Outstanding units, end of period                 168,708     114,696      73,610       7,680       4,211       1,528
                                                    =======     =======     =======      ======      ======       =====

Variable Universal Life-100:<F**>
   Deposits                                          61,939      59,253       9,829      19,775      17,799       3,044
   Withdrawals                                      (16,003)    (12,929)     (1,146)     (6,893)     (3,550)       (100)
   Outstanding units, beginning of period            55,007       8,683           0      17,193       2,944           0
                                                    -------     -------     -------      ------      ------       -----

   Outstanding units, end of period                 100,943      55,007       8,683      30,075      17,193       2,944
                                                    =======     =======     =======      ======      ======       =====


<FN>

<F*> The Asset Manager fund began operations on July 19, 1995.
<F**>The Variable Universal Life 100 product was introduced in 1995, and the
     first deposit was received on June 7, 1995.
                                                                                                    (continued)
</TABLE>



<PAGE> 119

               GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                    NOTES TO FINANCIAL STATEMENTS
                         DECEMBER 31, 1997

NOTE 6 - ACCUMULATION UNIT ACTIVITY (CONTINUED)

The following is a summary of the accumulation unit activity for the years
ended December 31, 1997, and 1996, and the period ended December 31, 1995:

<TABLE>
<CAPTION>

                                                               HIGH INCOME                     WORLDWIDE HARD ASSETS
                                                               FUND DIVISION                    FUND DIVISION<F**>
                                                    ----------------------------------   ---------------------------------
                                                      1997        1996        1995<F*>    1997         1996       1995<F*>
                                                    -------      ------       --------   ------       -----       --------
<S>                                                 <C>          <C>          <C>        <C>         <C>            <C>
Variable Universal Life-95:
   Deposits                                           8,197      18,576       6,217       5,256       6,777         135
   Withdrawals                                      (10,956)     (3,225)       (237)       (857)       (976)         (9)
   Outstanding units, beginning of period            21,331       5,980           0       5,927         126           0
                                                    -------      ------       -----      ------      ------         ---

   Outstanding units, end of period                  18,572      21,331       5,980      10,326       5,927         126
                                                    =======      ======       =====      ======      ======         ===

Variable General Select Plus:
   Deposits                                          36,763      32,705       6,436       1,994       4,222           0
   Withdrawals                                       (8,788)     (2,369)       (115)     (3,232)        (92)          0
   Outstanding units, beginning of period            36,657       6,321           0       4,130           0           0
                                                    -------      ------       -----      ------      ------         ---

   Outstanding units, end of period                  64,632      36,657       6,321       2,892       4,130           0
                                                    =======      ======       =====      ======      ======         ===

Variable Universal Life-100:<F***>
   Deposits                                          39,145      41,415       6,662       7,159       6,746         890
   Withdrawals                                       (9,470)     (8,355)       (159)     (2,531)     (1,660)        (31)
   Outstanding units, beginning of period            39,563       6,503           0       5,945         859           0
                                                    -------      ------       -----      ------      ------         ---

   Outstanding units, end of period                  69,238      39,563       6,503      10,573       5,945         859
                                                    =======      ======       =====      ======      ======         ===


<FN>

<F*>  The High Income Fund and Worldwide Hard Assets Fund began operations on May
      24, and August 9, 1995, respectively.
<F**> This fund was formerly known as the Gold & Natural Resources Fund.
<F***>The Variable Universal Life 100 product was introduced in 1995, and the
      first deposit was received on June 7, 1995.
                                                                                                    (continued)

</TABLE>



<PAGE> 120

                GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                     NOTES TO FINANCIAL STATEMENTS
                          DECEMBER 31, 1997

NOTE 6 - ACCUMULATION UNIT ACTIVITY (CONTINUED)

The following is a summary of the accumulation unit activity for the period
ended December 31, 1997:

<TABLE>
<CAPTION>




                                                        MULTI-STYLE                         AGGRESSIVE
                                                           EQUITY          CORE BOND          EQUITY            NON-US
                                                       FUND DIVISION     FUND DIVISION     FUND DIVISION     FUND DIVISION
                                                       -------------     -------------     --------------    -------------
                                                          1997<F*>          1997<F*>          1997<F*>          1997<F*>
                                                       -------------     -------------     --------------    -------------
<S>                                                       <C>                <C>               <C>               <C>
Variable General Select Plus:<F**>
   Deposits                                                47,597            21,805            25,379            28,863
   Withdrawals                                               (667)             (391)             (279)             (285)
   Outstanding units, beginning of period                       0                 0                 0                 0
                                                          -------            ------            ------            ------

   Outstanding units, end of period                        46,930            21,414            25,100            28,578
                                                          =======            ======            ======            ======

Russell Variable Universal Life:<F***>
   Deposits                                               153,054            86,149            75,650            50,101
   Withdrawals                                             (1,563)           (2,024)             (494)           (1,018)
   Outstanding units, beginning of period                       0                 0                 0                 0
                                                          -------            ------            ------            ------

   Outstanding units, end of period                       151,491            84,125            75,156            49,083
                                                          =======            ======            ======            ======


<FN>

<F*>  The Multi-Style Equity Fund, Core Bond Fund, Aggressive Equity Fund, and
      Non-US Fund began operations on January 2, 1997.
<F**> The Variable General Select Plus product was introduced in 1997, and the
      first deposit was received on June 26, 1997.
<F***>The Russell Variable Universal Life product was introduced in 1997, and
      the first deposit was received on June 6, 1997.

</TABLE>



<PAGE> 121

           GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                NOTES TO FINANCIAL STATEMENTS
                     DECEMBER 31, 1997

NOTE 7 - SUMMARY OF GROSS AND NET DEPOSITS INTO SEPARATE ACCOUNT

Deposits into the Separate Account are used to purchase shares in the
Capital Company, Variable Insurance Products Funds, Variable Insurance
Products Fund II, Van Eck Worldwide Insurance Trust, or Russell Insurance
Funds. Net deposits represent the amounts available for investment in such
shares after deduction of sales charges, premium taxes, administrative
costs, insurance, underwriting and acquisition expense, cost of insurance,
and cost of optional benefits by rider. Realized and unrealized capital
gains (losses) have been excluded from net deposits into the Separate
Account because they have been included in increase (decrease) in net assets
resulting from operations in the Statements or Changes in Net Assets.


Variable Universal Life-95:
- ---------------------------

<TABLE>
<CAPTION>

                                                           S & P 500 INDEX                             MONEY MARKET
                                                            FUND DIVISION                             FUND DIVISION
                                                 -----------------------------------      ------------------------------------
                                                    1997        1996        1995             1997          1996       1995
                                                 ----------  ----------  -----------      -----------   ---------  -----------
<S>                                              <C>         <C>         <C>              <C>           <C>        <C>
Total gross deposits                             $1,099,723  $1,063,999  $   919,322      $ 1,794,475   $ 575,302  $ 2,001,421
Transfers between fund divisions and
   General American                                 931,860     139,650      472,868       (1,471,521)   (728,445)  (1,597,558)
Surrenders and withdrawals                         (144,131)    (82,719)  (1,380,995)         (20,934)   (107,442)    (346,828)
                                                 ----------  ----------  -----------      -----------   ---------  -----------

Total gross deposits, transfers between
   fund divisions and surrenders                  1,887,452   1,120,930       11,195          302,020    (260,585)      57,035
                                                 ----------  ----------  -----------      -----------   ---------  -----------
Deductions:
   Premium load charges                              84,994      84,266       82,459          371,169      46,330      194,508
   Cost of insurance and administrative expenses    481,051     430,221      435,147          135,973     105,165      329,711
                                                 ----------  ----------  -----------      -----------   ---------  -----------

      Total deductions                              566,045     514,487      517,606          507,142     151,495      524,219
                                                 ----------  ----------  -----------      -----------   ---------  -----------

Net deposits into (withdrawals from)
   Separate Account                              $1,321,407  $  606,443  $  (506,411)     $  (205,122)  $(412,080) $  (467,184)
                                                 ==========  ==========  ===========      ===========   =========  ===========


                                                                                                        (continued)

</TABLE>



<PAGE> 122

                GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                     NOTES TO FINANCIAL STATEMENTS
                           DECEMBER 31, 1997

NOTE 7 - SUMMARY OF GROSS AND NET DEPOSITS INTO SEPARATE ACCOUNT (CONTINUED)

Variable Universal Life-95:
- ---------------------------

<TABLE>
<CAPTION>

                                                             BOND INDEX                            MANAGED EQUITY
                                                            FUND DIVISION                           FUND DIVISION
                                                  ----------------------------------      ---------------------------------
                                                     1997       1996         1995           1997         1996       1995
                                                  ---------  ---------   -----------      ---------   ---------   ---------
<S>                                               <C>        <C>         <C>              <C>         <C>         <C>
Total gross deposits                              $ 312,433  $ 321,458   $   421,967      $ 359,432   $ 395,649   $ 465,063
Transfers between fund divisions and
   General American                                 504,481     20,627        62,346         53,604    (120,443)   (121,086)
Surrenders and withdrawals                         (161,856)  (171,083)   (1,586,477)      (162,045)    (83,215)   (647,675)
                                                  ---------  ---------   -----------      ---------   ---------   ---------

Total gross deposits, transfers between
   fund divisions and surrenders                    655,058    171,002    (1,102,164)       250,991     191,991    (303,698)
                                                  ---------  ---------   -----------      ---------   ---------   ---------

Deductions:
   Premium load charges                              24,355     25,685        32,747         27,564      31,741      38,137
   Cost of insurance and administrative expenses    111,704    119,034       206,477        191,337     187,326     234,100
                                                  ---------  ---------   -----------      ---------   ---------   ---------

      Total deductions                              136,059    144,719       239,224        218,901     219,067     272,237
                                                  ---------  ---------   -----------      ---------   ---------   ---------

Net deposits into (withdrawals from)
   Separate Account                               $ 518,999  $  26,283   $(1,341,388)     $  32,090   $ (27,076)  $(575,935)
                                                  =========  =========   ===========      =========   =========   =========


                                                                                                       (continued)
</TABLE>



<PAGE> 123

               GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                    NOTES TO FINANCIAL STATEMENTS
                         DECEMBER 31, 1997

NOTE 7 - SUMMARY OF GROSS AND NET DEPOSITS INTO SEPARATE ACCOUNT (CONTINUED)


Variable Universal Life-95:
- ---------------------------

<TABLE>
<CAPTION>

                                                           ASSET ALLOCATION                        INTERNATIONAL INDEX
                                                            FUND DIVISION                           FUND DIVISION<F*>
                                                 ------------------------------------      ---------------------------------
                                                     1997       1996         1995             1997       1996         1995
                                                 ----------  ----------   -----------      ---------   ---------    --------
<S>                                              <C>         <C>          <C>              <C>         <C>          <C>
Total gross deposits                             $1,571,785  $1,478,021   $ 1,361,239      $ 674,809   $ 657,882    $635,309
Transfers between fund divisions and
   General American                                (542,327)    (26,293)      (10,959)      (244,489)    132,812     302,360
Surrenders and withdrawals                         (261,445)   (117,682)   (1,175,619)       (27,295)   (102,036)    (45,598)
                                                 ----------  ----------   -----------      ---------   ---------    --------

Total gross deposits, transfers between
  fund divisions and surrenders                     768,013   1,334,046       174,661        403,025     688,658     892,071
                                                 ----------  ----------   -----------      ---------   ---------    --------

Deductions:
   Premium load charges                             115,555     113,909       115,321         53,326      52,174      54,639
   Cost of insurance and administrative
     expenses                                       472,278     467,810       559,425        206,172     215,112     211,351
                                                 ----------  ----------   -----------      ---------   ---------    --------

        Total deductions                            587,833     581,719       674,746        259,498     267,286     265,990
                                                 ----------  ----------   -----------      ---------   ---------    --------

Net deposits into (withdrawals from)
   Separate Account                              $  180,180  $  752,327   $  (500,085)     $ 143,527   $ 421,372    $626,081
                                                 ==========  ==========   ===========      =========   =========    ========

<FN>

<F*> This fund was formerly known as the International Equity Fund.

                                                                                                        (continued)

</TABLE>



<PAGE> 124

                 GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                      NOTES TO FINANCIAL STATEMENTS
                            DECEMBER 31, 1997

NOTE 7 - SUMMARY OF GROSS AND NET DEPOSITS INTO SEPARATE ACCOUNT (CONTINUED)


Variable Universal Life-95:
- --------------------------

<TABLE>
<CAPTION>

                                                                         MID-CAP EQUITY                      SMALL-CAP EQUITY
                                                                        FUND DIVISION<F*>                     FUND DIVISION
                                                              -----------------------------------          ---------------------
                                                                 1997         1996         1995                 1997<F***>
                                                              ---------   -----------   ---------               ----------
<S>                                                           <C>         <C>           <C>                      <C>
Total gross deposits                                          $ 731,205   $   927,388   $ 713,819                $ 81,175
Transfers between fund divisions and
    General American                                           (545,250)     (325,567)   (319,339)                386,732
Surrenders and withdrawals                                      (30,828)      (74,752)    (35,191)                      0
Seed withdrawals <F**>                                                0    (1,494,837)          0                       0
                                                              ---------   -----------   ---------                --------

Total gross deposits, transfers between
   fund divisions and surrenders                                155,127      (967,768)    359,289                 467,907
                                                              ---------   -----------   ---------                --------

Deductions:
   Premium load charges                                          55,258        73,857      57,765                   6,341
   Cost of insurance and administrative expenses                226,846       224,222     228,560                   4,229
                                                              ---------   -----------   ---------                --------

      Total deductions                                          282,104       298,079     286,325                  10,570
                                                              ---------   -----------   ---------                --------

Net deposits into (withdrawals from)
      Separate Account                                        $(126,977)  $(1,265,847)  $  72,964                $457,337
                                                              =========   ===========   =========                ========

<FN>

<F*>  This fund was formerly known as the Special Equity Fund.
<F**> Represents funds distributed to General American Life Insurance Company
      in repayment of seed money used to start the Special Equity Fund in 1993.
<F***>The Small-Cap Equity Fund began operations on May 1, 1997.

                                                                                                      (continued)

</TABLE>



<PAGE> 125

                 GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                      NOTES TO FINANCIAL STATEMENTS
                            DECEMBER 31, 1997

NOTE 7 - SUMMARY OF GROSS AND NET DEPOSITS INTO SEPARATE ACCOUNT (CONTINUED)


Variable Universal Life-95:
- ---------------------------

<TABLE>
<CAPTION>

                                                             EQUITY-INCOME                            GROWTH
                                                             FUND DIVISION                         FUND DIVISION
                                                 ----------------------------------     ----------------------------------
                                                    1997         1996       1995           1997        1996        1995
                                                 ----------  ----------  ----------     ----------  ----------  ----------
<S>                                              <C>         <C>         <C>            <C>         <C>         <C>
Total gross deposits                             $1,258,958  $1,399,658  $1,217,315     $1,700,056  $2,077,054  $1,771,614
Transfers between fund divisions and
   General American                                (346,404)     10,733     565,593        124,428    (252,029)    348,401
Surrenders and withdrawals                         (243,196)   (186,491)    (37,075)      (260,054)   (286,745)    (61,341)
                                                 ----------  ----------  ----------     ----------  ----------  ----------

Total gross deposits, transfers between
  fund divisions and surrenders                     669,358   1,223,900   1,745,833      1,564,430   1,438,280   2,058,674
                                                 ----------  ----------  ----------     ----------  ----------  ----------

Deductions:
   Premium load charges                              98,808     111,476     101,562        134,071     165,735     145,300
   Cost of insurance and administrative expenses    470,011     473,165     406,596        606,328     610,838     588,684
                                                 ----------  ----------  ----------     ----------  ----------  ----------

   Total deductions                                 568,819     584,641     508,158        740,399     776,573     733,984
                                                 ----------  ----------  ----------     ----------  ----------  ----------

Net deposits into Separate Account               $  100,539  $  639,259  $1,237,675     $  824,031  $  661,707  $1,324,690
                                                 ==========  ==========  ==========     ==========  ==========  ==========



                                                                                                    (continued)

</TABLE>



<PAGE> 126

               GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                    NOTES TO FINANCIAL STATEMENTS
                          DECEMBER 31, 1997

NOTE 7 - SUMMARY OF GROSS AND NET DEPOSITS INTO SEPARATE ACCOUNT (CONTINUED)


Variable Universal Life-95:
- ---------------------------

<TABLE>
<CAPTION>

                                                              OVERSEAS                           ASSET MANAGER
                                                            FUND DIVISION                        FUND DIVISION
                                                 ----------------------------------     --------------------------------
                                                    1997        1996        1995         1997         1996      1995<F*>
                                                 ----------  ----------  ----------     -------     -------     --------
<S>                                              <C>         <C>         <C>            <C>         <C>          <C>
Total gross deposits                             $  927,173  $1,128,054  $  978,388     $ 9,236     $ 3,210      $   24
Transfers between fund divisions and
   General American                                 262,454    (173,088)    156,839       3,098      10,046       3,317
Surrenders and withdrawals                         (121,639)   (163,405)    (33,911)          0           0           0
                                                 ----------  ----------  ----------     -------     -------      ------

Total gross deposits, transfers between
   fund divisions and surrenders                  1,067,988     791,561   1,101,316      12,334      13,256       3,341
                                                 ----------  ----------  ----------     -------     -------      ------

Deductions:
   Premium load charges                              71,458      89,820      79,076         706         248           3
   Cost of insurance and administrative expenses    302,840     289,700     317,551       1,874         896          39
                                                 ----------  ----------  ----------     -------     -------      ------

Total deductions                                    374,298     379,520     396,627       2,580       1,144          42
                                                 ----------  ----------  ----------     -------     -------      ------

Net deposits into Separate Account               $  693,690  $  412,041  $  704,689     $ 9,754     $12,112      $3,299
                                                 ==========  ==========  ==========     =======     =======      ======


<FN>

<F*>The Asset Manager Fund began operations on July 19, 1995.

                                                                                                 (continued)

</TABLE>



<PAGE> 127

                GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                    NOTES TO FINANCIAL STATEMENTS
                          DECEMBER 31, 1997

NOTE 7 - SUMMARY OF GROSS AND NET DEPOSITS INTO SEPARATE ACCOUNT (CONTINUED)


Variable Universal Life-95:
- ---------------------------

<TABLE>
<CAPTION>

                                                              HIGH INCOME                    WORLDWIDE HARD ASSETS
                                                             FUND DIVISION                     FUND DIVISION<F**>
                                                   ---------------------------------    --------------------------------
                                                     1997        1996       1995<F*>      1997       1996       1995<F*>
                                                   --------    --------     --------    -------     -------     --------
<S>                                                <C>         <C>          <C>         <C>         <C>          <C>
Total gross deposits                               $ 61,425    $ 47,325     $ 6,373     $29,642     $ 7,990      $1,007
Transfers between fund divisions and
   General American                                 (76,243)    146,648      59,489      31,281      63,119         387
                                                   --------    --------     -------     -------     -------      ------

Total gross deposits, transfers between
  fund divisions and surrenders                     (14,818)    193,973      65,862      60,923      71,109       1,394
                                                   --------    --------     -------     -------     -------      ------

Deductions:
   Premium load charges                               4,910       3,747         499       2,223         595          81
   Cost of insurance and administrative expenses     19,821      16,948       2,512       5,330       3,272          87
                                                   --------    --------     -------     -------     -------      ------

      Total deductions                               24,731      20,695       3,011       7,553       3,867         168
                                                   --------    --------     -------     -------     -------      ------

Net deposits into (withdrawals from)
  Separate Account                                 $(39,549)   $173,278     $62,851     $53,370     $67,242      $1,226
                                                   ========    ========     =======     =======     =======      ======

<FN>

<F*> The High Income Fund and Worldwide Hard Assets fund began operations on May
     24, and August 9, 1995, respectively.
<F**>This fund was formerly known as the Gold & Natural Resources Fund.

                                                                                                     (continued)

</TABLE>



<PAGE> 128



                  GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                       NOTES TO FINANCIAL STATEMENTS
                             DECEMBER 31, 1997

NOTE 7 - SUMMARY OF GROSS AND NET DEPOSITS INTO SEPARATE ACCOUNT (CONTINUED)

Variable General Select Plus:
- -----------------------------

<TABLE>
<CAPTION>
                                                              S & P 500 INDEX                         MONEY MARKET
                                                              FUND DIVISION                          FUND DIVISION
                                                  ------------------------------------   --------------------------------------
                                                      1997         1996         1995         1997         1996         1995
                                                  -----------   ----------    --------   -----------  ------------  -----------
<S>                                               <C>           <C>           <C>        <C>          <C>           <C>
Total gross deposits                              $ 1,229,167   $  475,955    $ 47,504   $11,949,827  $ 18,203,638  $ 3,333,097
Transfers between fund divisions
   and General American                             1,639,191    5,512,487     182,278    (6,333,824)  (13,115,248)  (1,350,435)

Surrenders and withdrawals                         (5,100,149)     (28,210)    (15,259)   (4,042,319)      (15,934)     (10,440)
                                                  -----------   ----------    --------   -----------  ------------  -----------

Total gross deposits, transfers between
  fund divisions and surrenders                    (2,231,791)   5,960,232     214,523     1,573,684     5,072,456    1,972,222
                                                  -----------   ----------    --------   -----------  ------------  -----------


Deductions:
   Premium load charges                                88,924       35,750      11,884       870,893     1,315,430      232,745
   Cost of insurance and administrative expenses      158,092       63,207      21,050       158,166       126,052       88,973
                                                  -----------   ----------    --------   -----------  ------------  -----------


     Total deductions                                 247,016       98,957      32,934     1,029,059     1,441,482      321,718
                                                  -----------   ----------    --------   -----------  ------------  -----------
Net deposits into (withdrawals from)
  Separate Account                                $(2,478,807)  $5,861,275    $181,589   $   544,625  $  3,630,974  $ 1,650,504
                                                  ===========   ==========    ========   ===========  ============  ===========

                                                                                                                    (continued)
</TABLE>


<PAGE> 129

             GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                  NOTES TO FINANCIAL STATEMENTS
                        DECEMBER 31, 1997

NOTE 7 - SUMMARY OF GROSS AND NET DEPOSITS INTO SEPARATE ACCOUNT (CONTINUED)


Variable General Select Plus:
- -----------------------------

<TABLE>
<CAPTION>
                                                                BOND INDEX                          MANAGED EQUITY
                                                               FUND DIVISION                        FUND DIVISION
                                                   ------------------------------------    --------------------------------
                                                       1997         1996         1995        1997        1996        1995
                                                   -----------   ----------    --------    --------    --------     -------
<S>                                                <C>           <C>           <C>         <C>         <C>          <C>
Total gross deposits                               $   170,971   $   68,383    $  9,129    $225,421    $131,764     $ 9,302
Transfers between fund divisions
   and General American                                109,381    4,780,139      57,441      49,038     170,404      60,563
Surrenders and withdrawals                          (4,675,478)      (5,060)    (12,416)    (28,866)          0           0
                                                   -----------   ----------    --------    --------    --------     -------

Total gross deposits, transfers between
  fund divisions and surrenders                     (4,395,126)   4,843,462      54,154     245,593     302,168      69,865
                                                   -----------   ----------    --------    --------    --------     -------


Deductions:
   Premium load charges                                 12,639        5,137         614      16,872       9,560         645
   Cost of insurance and administrative expenses        24,838       16,027       1,862      24,211      11,739       1,602
                                                   -----------   ----------    --------    --------    --------     -------

     Total deductions                                   37,477       21,164       2,476      41,083      21,299       2,247
                                                   -----------   ----------    --------    --------    --------     -------

Net deposits into (withdrawals from)
   Separate Account                                $(4,432,603)  $4,822,298    $ 51,678    $204,510    $280,869     $67,618
                                                   ===========   ==========    ========    ========    ========     =======

                                                                                                                 (continued)
</TABLE>


<PAGE> 130

               GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                    NOTES TO FINANCIAL STATEMENTS
                          DECEMBER 31, 1997

NOTE 7 - SUMMARY OF GROSS AND NET DEPOSITS INTO SEPARATE ACCOUNT (CONTINUED)


Variable General Select Plus:
- -----------------------------
<TABLE>
<CAPTION>
                                                           ASSET ALLOCATION                    INTERNATIONAL INDEX
                                                            FUND DIVISION                       FUND DIVISION<F*>
                                                   --------------------------------     --------------------------------
                                                     1997        1996       1995          1997        1996        1995
                                                   --------    --------   ---------     --------    --------    --------
<S>                                                <C>         <C>        <C>           <C>         <C>         <C>
Total gross deposits                               $225,188    $170,662     (34,323)    $273,454    $181,044    $ 76,251
Transfers between fund divisions
   and General American                              92,485     (27,308)   (131,408)     190,371      32,353      76,707
Surrenders and withdrawals                          (48,400)    (26,276)    (10,179)     (47,175)    (10,048)     (4,465)
                                                   --------    --------   ---------     --------    --------    --------

Total gross deposits, transfers between
  fund divisions and surrenders                     269,273     117,078    (175,910)     416,650     203,349     148,493
                                                   --------    --------   ---------     --------    --------    --------


Deductions:
   Premium load charges                              17,168      12,611       6,512       19,728      13,690       7,697
   Cost of insurance and administrative expenses     67,268      52,342      39,594       37,091      23,940      16,684
                                                   --------    --------   ---------     --------    --------    --------

     Total deductions                                84,436      64,953      46,106       56,819      37,630      24,381
                                                   --------    --------   ---------     --------    --------    --------

Net deposits into (withdrawals from)
   Separate Account                                $184,837    $ 52,125   $(222,016)    $359,831    $165,719    $124,112
                                                   ========    ========   =========     ========    ========    ========

<FN>
<F*>This fund was formerly known as the International Equity Fund.

                                                                                                             (continued)
</TABLE>


<PAGE> 131

             GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                  NOTES TO FINANCIAL STATEMENTS
                        DECEMBER 31, 1997

NOTE 7 - SUMMARY OF GROSS AND NET DEPOSITS INTO SEPARATE ACCOUNT (CONTINUED)


Variable General Select Plus:
- -----------------------------
<TABLE>
<CAPTION>
                                                            MID-CAP EQUITY                     SMALL-CAP EQUITY
                                                           FUND DIVISION<F*>                    FUND DIVISION
                                                   --------------------------------            ----------------
                                                     1997        1996        1995                 1997<F**>
                                                   --------    --------    --------               ---------
<S>                                                <C>         <C>         <C>                     <C>
Total gross deposits                               $376,253    $191,049    $ 81,787                $ 59,270
Transfers between fund divisions
   and General American                             301,956     (58,467)     76,580                 326,392
Surrenders and withdrawals                          (53,267)    (52,717)    (11,584)                      0
                                                   --------    --------    --------                --------

Total gross deposits, transfers between
   fund divisions and surrenders                    624,942      79,865     146,783                 385,662
                                                   --------    --------    --------                --------

Deductions:
   Premium load charges                              29,256      13,676      12,214                   4,711
   Cost of insurance and administrative expenses     40,346      26,565      21,651                   3,518
                                                   --------    --------    --------                --------

     Total deductions                                69,602      40,241      33,865                   8,229
                                                   --------    --------    --------                --------

Net deposits into Separate Account                 $555,340    $ 39,624    $112,918                $377,433
                                                   ========    ========    ========                ========
<FN>
<F*> This fund was formerly known as the Special Equity Fund.
<F**>The Small-Cap Equity Fund began operations on May 1, 1997.

                                                                                                 (continued)
</TABLE>


<PAGE> 132


            GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                 NOTES TO FINANCIAL STATEMENTS
                      DECEMBER 31, 1997

NOTE 7 - SUMMARY OF GROSS AND NET DEPOSITS INTO SEPARATE ACCOUNT (CONTINUED)


Variable General Select Plus:
- -----------------------------

<TABLE>
<CAPTION>
                                                           EQUITY-INCOME                             GROWTH
                                                           FUND DIVISION                          FUND DIVISION
                                                 ----------------------------------     ----------------------------------
                                                    1997        1996         1995          1997        1996        1995
                                                 ----------  ----------    --------     ----------  ----------   ---------
<S>                                              <C>         <C>           <C>          <C>         <C>          <C>
Total gross deposits                             $1,043,306  $  673,157    $285,714     $1,354,928  $  899,999   $ 392,035
Transfers between fund divisions and
   General American                                 658,129     638,476     446,973        957,813     888,367     225,243
Surrenders and withdrawals                         (148,279)    (10,403)    (62,763)      (268,257)    (48,837)   (161,933)
                                                 ----------  ----------    --------     ----------  ----------   ---------

Total gross deposits, transfers between
  fund divisions and surrenders                   1,553,156   1,301,230     669,924      2,044,484   1,739,529     455,345
                                                 ----------  ----------    --------     ----------  ----------   ---------


Deductions:
   Premium load charges                              78,543      53,024      20,534        101,854      69,694      34,454
   Cost of insurance and administrative expenses    163,469     112,967      58,881        206,497     136,072      82,849
                                                 ----------  ----------    --------     ----------  ----------   ---------

     Total deductions                               242,012     165,991      79,415        308,351     205,766     117,303
                                                 ----------  ----------    --------     ----------  ----------   ---------

Net deposits into Separate Account               $1,311,144  $1,135,239    $590,509     $1,736,133  $1,533,763   $ 338,042
                                                 ==========  ==========    ========     ==========  ==========   =========

                                                                                                             (continued)
</TABLE>


<PAGE> 133


           GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
               NOTES TO FINANCIAL STATEMENTS
                     DECEMBER 31, 1997

NOTE 7 - SUMMARY OF GROSS AND NET DEPOSITS INTO SEPARATE ACCOUNT (CONTINUED)


Variable General Select Plus:
- -----------------------------
<TABLE>
<CAPTION>
                                                               OVERSEAS                          ASSET MANAGER
                                                             FUND DIVISION                       FUND DIVISION
                                                   --------------------------------     --------------------------------
                                                     1997        1996        1995        1997        1996       1995<F*>
                                                   --------    --------    --------     -------     -------     --------
<S>                                                <C>         <C>         <C>          <C>         <C>         <C>
Total gross deposits                               $763,625    $385,284    $154,142     $53,004     $ 8,754     $   255
Transfers between fund divisions
   and General American                             265,722     271,694     200,230       3,027      26,425      15,583
Surrenders and withdrawals                          (56,432)    (45,712)    (55,346)     (2,184)     (2,067)          0
                                                   --------    --------    --------     -------     -------     -------

Total gross deposits, transfers between
   fund divisions and surrenders                    972,915     611,266     299,026      53,847      33,112      15,838
                                                   --------    --------    --------     -------     -------     -------


Deductions:
   Premium load charges                              57,640      29,621      13,147       3,927         670          10
   Cost of insurance and administrative expenses     71,616      46,151      31,516       3,625       1,631          56
                                                   --------    --------    --------     -------     -------     -------

     Total deductions                               129,256      75,772      44,663       7,552       2,301          66
                                                   --------    --------    --------     -------     -------     -------

Net deposits into Separate Account                 $843,659    $535,494    $254,363     $46,295     $30,811     $15,772
                                                   ========    ========    ========     =======     =======     =======
<FN>
<F*> The Asset Manager Fund began operations on July 19, 1995.
                                                                                                            (continued)
</TABLE>


<PAGE> 134



           GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                NOTES TO FINANCIAL STATEMENTS
                      DECEMBER 31, 1997

NOTE 7 - SUMMARY OF GROSS AND NET DEPOSITS INTO SEPARATE ACCOUNT (CONTINUED)


Variable General Select Plus:
- -----------------------------
<TABLE>
<CAPTION>
                                                              HIGH INCOME                      WORLDWIDE HARD ASSETS
                                                             FUND DIVISION                      FUND DIVISION<F**>
                                                   ---------------------------------   ------------------------------------
                                                     1997        1996       1995<F*>     1997        1996          1995<F*>
                                                   --------    --------     --------   --------     -------        --------
<S>                                                <C>         <C>          <C>        <C>          <C>              <C>
Total gross deposits                               $201,994    $ 91,307     $   603    $ 22,621     $ 1,869          $0
Transfers between fund divisions and
   General American                                 207,353     278,491      68,178       1,823      45,785           0
Surrenders and withdrawals                           (6,433)          0           0     (36,871)          0           0
                                                   --------    --------     -------    --------     -------          --

Total gross deposits, transfers between
  fund divisions and surrenders                     402,914     369,798      68,781     (12,427)     47,654           0
                                                   --------    --------     -------    --------     -------          --

Deductions:
   Premium load charges                              15,004       7,156          37       1,715         175           0
   Cost of insurance and administrative expenses     25,526      12,823       1,198         890       1,041           0
                                                   --------    --------     -------    --------     -------          --

     Total deductions                                40,530      19,979       1,235       2,605       1,216           0
                                                   --------    --------     -------    --------     -------          --

Net deposits into (withdrawals from)
   Separate Account                                $362,384    $349,819     $67,546    $(15,032)    $46,438          $0
                                                   ========    ========     =======    ========     =======          ==

<FN>

<F*> The High Income Fund and Worldwide Hard Assets Fund began operations on May
     24, and August 9, 1995, respectively.
<F**>This fund was formerly known as the Gold & Natural Resources Fund.

                                                                                                            (continued)
</TABLE>


              GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                  NOTES TO FINANCIAL STATEMENTS
                        DECEMBER 31, 1997

NOTE 7 - SUMMARY OF GROSS AND NET DEPOSITS INTO SEPARATE ACCOUNT (CONTINUED)


Variable General Select Plus:
- -----------------------------

<TABLE>
<CAPTION>
                                                       MULTI-STYLE                          AGGRESSIVE
                                                          EQUITY           CORE BOND          EQUITY            NON-US
                                                      FUND DIVISION      FUND DIVISION     FUND DIVISION     FUND DIVISION
                                                      -------------      -------------     -------------     -------------
                                                         1997<F*>           1997<F*>          1997<F*>          1997<F*>
                                                      -------------      -------------     -------------     -------------
<S>                                                      <C>               <C>               <C>               <C>
Total gross deposits                                     $ 80,451          $ 17,978          $ 54,099          $ 42,059
Transfers between fund divisions and
   General American                                       532,364           215,118           281,507           276,242
                                                         --------          --------          --------          --------

Total gross deposits and transfers
    between fund divisions                                612,815           233,096           335,606           318,301
                                                         --------          --------          --------          --------


Deductions:
   Premium load charges                                     5,866             1,346             3,761             3,283
   Cost of insurance and administrative expenses            8,425             2,474             3,632             3,028
                                                         --------          --------          --------          --------

      Total deductions                                     14,291             3,820             7,393             6,311
                                                         --------          --------          --------          --------

Net deposits into Separate Account                       $598,524          $229,276          $328,213          $311,990
                                                         ========          ========          ========          ========

<FN>

<F*>The Multi-Style Equity Fund, Core Bond Fund, Aggressive Equity Fund, and
    Non-US Fund began operations on January 2, 1997.

                                                                                                            (continued)
</TABLE>



<PAGE> 135

             GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                  NOTES TO FINANCIAL STATEMENTS
                        DECEMBER 31, 1997

NOTE 7 - SUMMARY OF GROSS AND NET DEPOSITS INTO SEPARATE ACCOUNT (CONTINUED)


Variable Universal Life - 100:<F*>
- ----------------------------------
<TABLE>
<CAPTION>
                                                             S & P 500 INDEX                        MONEY MARKET
                                                              FUND DIVISION                         FUND DIVISION
                                                 ------------------------------------   ---------------------------------------
                                                    1997          1996         1995        1997          1996          1995
                                                 ----------    ----------    --------   -----------   -----------   -----------
<S>                                              <C>           <C>           <C>        <C>           <C>           <C>
Total gross deposits                             $1,995,433    $  606,419    $ 16,519   $ 8,679,144   $ 7,989,872   $ 2,385,983
Transfers between fund divisions and
   General American                               2,177,143     1,285,071     172,340    (7,303,949)   (6,898,282)   (1,031,031)
Surrenders and withdrawals                          (68,513)      (12,850)          0        (3,421)         (242)            0
                                                 ----------    ----------    --------   -----------   -----------   -----------

Total gross deposits, transfers between
  fund divisions and surrenders                   4,104,063     1,878,640     188,859     1,371,774     1,091,348     1,354,952
                                                 ----------    ----------    --------   -----------   -----------   -----------


Deductions:
   Premium load charges                              66,092        20,294         458       286,729       250,193        73,630
   Cost of insurance and administrative expenses    671,147       258,742       9,056       599,119       502,668       124,621
                                                 ----------    ----------    --------   -----------   -----------   -----------

     Total deductions                               737,239       279,036       9,514       885,848       752,861       198,251
                                                 ----------    ----------    --------   -----------   -----------   -----------

Net deposits into Separate Account               $3,366,824    $1,599,604    $179,345   $   485,926   $   338,487   $ 1,156,701
                                                 ==========    ==========    ========   ===========   ===========   ===========
<FN>
<F*>The Variable Universal Life 100 product was introduced in 1995, and the
    first deposit was received on June 7, 1995.

                                                                                                                    (continued)
</TABLE>


<PAGE> 136


             GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                 NOTES TO FINANCIAL STATEMENTS
                       DECEMBER 31, 1997

NOTE 7 - SUMMARY OF GROSS AND NET DEPOSITS INTO SEPARATE ACCOUNT (CONTINUED)


Variable Universal Life - 100:<F*>
- ----------------------------------
<TABLE>
<CAPTION>
                                                              BOND INDEX                        MANAGED EQUITY
                                                            FUND DIVISION                       FUND DIVISION
                                                   --------------------------------    --------------------------------
                                                     1997        1996        1995        1997        1996        1995
                                                   --------    --------     -------    --------    --------     -------
<S>                                                <C>         <C>          <C>        <C>         <C>          <C>
Total gross deposits                               $184,259    $ 58,468     $ 2,634    $228,756    $102,809     $ 1,658
Transfers between fund divisions and
   General American                                 265,500     257,285      16,903     432,012     120,203      21,497
Surrenders and withdrawals                           (4,282)     (2,419)          0     (13,613)       (413)          0
                                                   --------    --------     -------    --------    --------     -------

Total gross deposits, transfers between
  fund divisions and surrenders                     445,477     313,334      19,537     647,155     222,599      23,155
                                                   --------    --------     -------    --------    --------     -------


Deductions:
   Premium load charges                               6,186       1,906          79       7,603       3,442          48
   Cost of insurance and administrative expenses     57,817      31,767         862      96,349      36,945       2,150
                                                   --------    --------     -------    --------    --------     -------

     Total deductions                                64,003      33,673         941     103,952      40,387       2,198
                                                   --------    --------     -------    --------    --------     -------


Net deposits into Separate Account                 $381,474    $279,661     $18,596    $543,203    $182,212     $20,957
                                                   ========    ========     =======    ========    ========     =======

<FN>
<F*>The Variable Universal Life 100 product was introduced in 1995, and the
    first deposit was received on June 7, 1995.

                                                                                                            (continued)
</TABLE>



<PAGE> 137

              GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                   NOTES TO FINANCIAL STATEMENTS
                          DECEMBER 31, 1997

NOTE 7 - SUMMARY OF GROSS AND NET DEPOSITS INTO SEPARATE ACCOUNT (CONTINUED)

Variable Universal Life - 100:<F*>
- ----------------------------------
<TABLE>
<CAPTION>
                                                           ASSET ALLOCATION                  INTERNATIONAL INDEX
                                                            FUND DIVISION                     FUND DIVISION<F**>
                                                   --------------------------------    --------------------------------
                                                     1997        1996        1995        1997        1996        1995
                                                   --------    --------     -------    --------    --------     -------
<S>                                                <C>         <C>          <C>        <C>         <C>          <C>
Total gross deposits                               $297,431    $ 91,429     $   926    $380,598    $202,195     $20,494
Transfers between fund divisions and
   General American                                 423,970     233,391      12,569     259,917     315,663      27,674
Surrenders and withdrawals                           (7,250)       (906)          0     (12,338)     (2,005)          0
                                                   --------    --------     -------    --------    --------     -------

Total gross deposits, transfers between
  fund divisions and surrenders                     714,151     323,914      13,495     628,177     515,853      48,168
                                                   --------    --------     -------    --------    --------     -------


Deductions:
   Premium load charges                              10,273       3,162          30      12,990       6,724         656
   Cost of insurance and administrative expenses    159,083      38,520         488     138,712      79,260       8,108
                                                   --------    --------     -------    --------    --------     -------

     Total deductions                               169,356      41,682         518     151,702      85,984       8,764
                                                   --------    --------     -------    --------    --------     -------

Net deposits into Separate Account                 $544,795    $282,232     $12,977    $476,475    $429,869     $39,404
                                                   ========    ========     =======    ========    ========     =======
<FN>
<F*> The Variable Universal Life 100 product was introduced in 1995, and the
     first deposit was received on June 7, 1995.
<F**>This fund was formerly known as the International Equity Fund.
                                                                                                            (continued)

</TABLE>


<PAGE> 138

             GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                  NOTES TO FINANCIAL STATEMENTS
                        DECEMBER 31, 1997

NOTE 7 - SUMMARY OF GROSS AND NET DEPOSITS INTO SEPARATE ACCOUNT (CONTINUED)


Variable Universal Life-100:<F*>
- --------------------------------
<TABLE>
<CAPTION>
                                                            MID-CAP EQUITY                     SMALL-CAP EQUITY
                                                            FUND DIVISION<F**>                  FUND DIVISION
                                                   --------------------------------            ----------------
                                                     1997        1996        1995                 1997<F***>
                                                   --------    --------     -------               ----------
<S>                                                <C>         <C>          <C>                    <C>
Total gross deposits                               $405,467    $232,270     $18,525                $ 48,912
Transfers between fund divisions and
   General American                                 129,102     228,709      34,407                 254,044
Surrenders and withdrawals                          (15,375)     (5,591)          0                       0
                                                   --------    --------     -------                --------

Total gross deposits, transfers between
   fund divisions and surrenders                    519,194     455,388      52,932                 302,956
                                                   --------    --------     -------                --------


Deductions:
   Premium load charges                              13,537       7,772         598                   1,579
   Cost of insurance and administrative expenses    140,909      82,326       8,384                   7,052
                                                   --------    --------     -------                --------

     Total deductions                               154,446      90,098       8,982                   8,631
                                                   --------    --------     -------                --------

Net deposits into Separate Account                 $364,748    $365,290     $43,950                $294,325
                                                   ========    ========     =======                ========


<FN>
<F*>  The Variable Universal Life 100 product was introduced in 1995, and the
      first deposit was received on June 7, 1995.
<F**> This fund was formerly known as the Special Equity Fund.
<F***>The Small-Cap Equity Fund began operations on May 1, 1997.

                                                                                                (continued)
</TABLE>


<PAGE> 139

               GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                    NOTES TO FINANCIAL STATEMENTS
                          DECEMBER 31, 1997

NOTE 7 - SUMMARY OF GROSS AND NET DEPOSITS INTO SEPARATE ACCOUNT (CONTINUED)


Variable Universal Life - 100:<F*>
- ----------------------------------
<TABLE>
<CAPTION>
                                                           EQUITY-INCOME                             GROWTH
                                                           FUND DIVISION                          FUND DIVISION
                                                 ----------------------------------     ----------------------------------
                                                    1997        1996         1995          1997        1996        1995
                                                 ----------  ----------    --------     ----------  ----------    --------
<S>                                              <C>         <C>           <C>          <C>         <C>           <C>
Total gross deposits                             $1,996,233  $  914,095    $ 44,385     $2,402,233  $1,361,304    $ 50,500
Transfers between fund divisions and
   General American                                 792,184   1,521,792     219,488      1,492,743   1,759,062     304,735
Surrenders and withdrawals                          (44,826)     (7,812)          0       (114,282)    (38,619)          0
                                                 ----------  ----------    --------     ----------  ----------    --------

Total gross deposits, transfers between
  fund divisions and surrenders                   2,743,591   2,428,075     263,873      3,780,694   3,081,747     355,235
                                                 ----------  ----------    --------     ----------  ----------    --------


Deductions:
    Premium load charges                             66,340      29,267       1,400         80,190      44,819       1,424
    Cost of insurance and administrative
      expenses                                      572,720     303,902      21,879        842,557     472,178      25,541
                                                 ----------  ----------    --------     ----------  ----------    --------

      Total deductions                              639,060     333,169      23,279        922,747     516,997      26,965
                                                 ----------  ----------    --------     ----------  ----------    --------

Net deposits into Separate Account               $2,104,531  $2,094,906    $240,594     $2,857,947  $2,564,750    $328,270
                                                 ==========  ==========    ========     ==========  ==========    ========
<FN>
<F*>The Variable Universal Life 100 product was introduced in 1995, and the
    first deposit was received on June 7, 1995.
                                                                                                            (continued)
</TABLE>


<PAGE> 140

            GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                 NOTES TO FINANCIAL STATEMENTS
                       DECEMBER 31, 1997

NOTE 7 - SUMMARY OF GROSS AND NET DEPOSITS INTO SEPARATE ACCOUNT (CONTINUED)


Variable Universal Life - 100:<F*>
- ----------------------------------
<TABLE>
<CAPTION>
                                                               OVERSEAS                         ASSET MANAGER
                                                            FUND DIVISION                       FUND DIVISION
                                                   --------------------------------    ---------------------------------
                                                     1997        1996        1995        1997        1996      1995<F**>
                                                   --------    --------    --------    --------    --------    ---------
<S>                                                <C>         <C>         <C>         <C>         <C>          <C>
Total gross deposits                               $508,810    $373,593    $ 25,338    $147,295    $ 50,502     $   964
Transfers between fund divisions and
   General American                                 313,710     307,488      82,196     109,004     137,452      30,404
Surrenders and withdrawals                          (22,505)    (13,206)          0      (5,778)     (2,165)          0
                                                   --------    --------    --------    --------    --------     -------

Total gross deposits, transfers between
  fund divisions and surrenders                     800,015     667,875     107,534     250,521     185,789      31,368
                                                   --------    --------    --------    --------    --------     -------


Deductions:
   Premium load charges                              17,197      11,611         762       4,955       1,674          28
   Cost of insurance and administrative expenses    165,254     112,510      12,165      74,461      24,175       1,033
                                                   --------    --------    --------    --------    --------     -------

     Total deductions                               182,451     124,121      12,927      79,416      25,849       1,061
                                                   --------    --------    --------    --------    --------     -------

Net deposits into Separate Account                 $617,564    $543,754    $ 94,607    $171,105    $159,940     $30,307
                                                   ========    ========    ========    ========    ========     =======

<FN>

<F*> The Variable Universal Life 100 product was introduced in 1995, and the
     first deposit was received on June 7, 1995.
<F**>The Asset Manager Fund began operations on July 19, 1995.
                                                                                                            (continued)
</TABLE>


<PAGE> 141

               GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                    NOTES TO FINANCIAL STATEMENTS
                          DECEMBER 31, 1997

NOTE 7 - SUMMARY OF GROSS AND NET DEPOSITS INTO SEPARATE ACCOUNT (CONTINUED)


Variable Universal Life - 100:<F*>
- ----------------------------------
<TABLE>
<CAPTION>
                                                             HIGH INCOME                       WORLDWIDE HARD ASSETS
                                                            FUND DIVISION                       FUND DIVISION<F***>
                                                   ---------------------------------    --------------------------------
                                                     1997        1996      1995<F**>     1997        1996      1995<F**>
                                                   --------    --------    ---------    -------     -------    ---------
<S>                                                <C>         <C>          <C>         <C>         <C>          <C>
Total gross deposits                               $300,761    $158,842     $ 5,221     $63,004     $22,003      $  193
Transfers between fund divisions and
   General American                                 224,109     297,097      65,982      18,216      53,910       8,300
Surrenders and withdrawals                          (20,348)    (11,551)          0      (4,909)     (5,154)          0
                                                   --------    --------     -------     -------     -------      ------

Total gross deposits, transfers between
  fund divisions and surrenders                     504,522     444,388      71,203      76,311      70,759       8,493
                                                   --------    --------     -------     -------     -------      ------


Deductions:
   Premium load charges                              10,110       4,982         174       2,147         712           8
   Cost of insurance and administrative expenses    105,718      57,557       1,693      19,651      13,421         297
                                                   --------    --------     -------     -------     -------      ------

     Total deductions                               115,828      62,539       1,867      21,798      14,133         305
                                                   --------    --------     -------     -------     -------      ------

Net deposits into Separate Account                 $388,694    $381,849     $69,336     $54,513     $56,626      $8,188
                                                   ========    ========     =======     =======     =======      ======

<FN>
<F*>  The Variable Universal Life 100 product was introduced in 1995, and the
      first deposit was received on June 7, 1995.
<F**> The High Income Fund and Gold & Natural Resources Fund began operations on
      May 24, and August 9, 1995, respectively.
<F***>This fund was formerly known as the Gold & Natural Resources Fund.
                                                                                                            (continued)
</TABLE>


<PAGE> 142

           GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                NOTES TO FINANCIAL STATEMENTS
                     DECEMBER 31, 1997

NOTE 7 - SUMMARY OF GROSS AND NET DEPOSITS INTO SEPARATE ACCOUNT (CONTINUED)


Russell Variable Universal Life:<F*>
- ------------------------------------
<TABLE>
<CAPTION>
                                                   MONEY        MULTI-STYLE        CORE         AGGRESSIVE
                                                   MARKET          EQUITY          BOND           EQUITY        NON-US
                                               FUND DIVISION   FUND DIVISION   FUND DIVISION  FUND DIVISION  FUND DIVISION
                                               -------------   ------------    -------------  -------------  -------------
                                                 1997<F**>       1997<F**>       1997<F**>       1997<F**>     1997<F**>
                                               -------------   ------------    -------------  -------------  -------------
<S>                                             <C>             <C>              <C>            <C>            <C>
Total gross deposits                            $ 4,627,386     $   19,255       $  3,472       $ 12,641       $  8,990
Transfers between fund divisions and
   General American                              (4,374,607)     1,937,967        914,278        987,308        532,277
Surrenders and withdrawals                                0           (328)             0            (94)          (137)
                                                -----------     ----------       --------       --------       --------

Total gross deposits, transfers between
  fund divisions and surrenders                     252,779      1,956,894        917,750        999,855        541,130
                                                -----------     ----------       --------       --------       --------


Deductions:
   Premium load charges                              72,762          1,369              0            822            548
   Cost of insurance and administrative expenses     72,945         19,567         21,735          6,442         10,345
                                                -----------     ----------       --------       --------       --------

     Total deductions                               145,707         20,936         21,735          7,264         10,893
                                                -----------     ----------       --------       --------       --------

Net deposits into Separate Account              $   107,072     $1,935,958       $896,015       $992,591       $530,237
                                                ===========     ==========       ========       ========       ========

<FN>
<F*> Russell Variable Universal Life product was introduced in 1997, and the
     first deposit was received on June 6, 1997.
<F**>The Multi-Style Equity Fund, Core Bond Fund, Aggressive Equity Fund, and
     Non-US Fund began operations on January 2, 1997.
</TABLE>


<PAGE> 143

                                 PART II

                       UNDERTAKING TO FILE REPORTS

      Subject to the terms and conditions of Section 15(d) of the Securities
and Exchange Act of 1934, the undersigned registrant hereby undertakes to
file with the Securities and Exchange Commission such supplementary and
periodic information, documents, and reports as may be prescribed by any rule
or regulation of the Commission heretofore or hereafter duly adopted pursuant
to authority conferred in that section.

                          RULE 484 UNDERTAKING

      Section 351.355 of the Missouri General and Business Corporation Law,
in brief, allows a corporation to indemnify any person who is a party or is
threatened to be made a party to any threatened, pending, or completed
action, suit, or proceeding, whether civil, criminal, administrative, or
investigative by reason of the fact that he is or was a director, officer,
employee, or agent of the corporation, against expenses, including attorneys'
fees, judgments, fines, and amounts paid in settlement actually and
reasonably incurred by him in connection with such action 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.  When any person was or is a party or is
threatened to be made a party in an 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,
indemnification may be paid unless such person shall have been adjudged to be
liable for negligence or misconduct in the performance of his duty to the
corporation.  In the event of such a determination indemnification is allowed
if a court determines that the person is fairly and reasonably entitled to
indemnity.  A corporation has the power to give any further  indemnity  to
any  person  who is or  was a director, officer, employee, or agent, provided
for in the articles of incorporation or as authorized by any by-law which has
been adopted by vote of the shareholders, provided that no such indemnity
shall indemnify any person's conduct which was finally adjudged to have been
knowingly fraudulent, deliberately dishonest, or willful misconduct.

      In accordance with Missouri law, General American's Board of Directors,
at its meeting on 19 November 1987, and the policyholders of General American
at the annual meeting held on 26 January 1988, adopted the following
resolutions:

      "BE IT RESOLVED THAT

      1.  The company shall indemnify any person who is, or was a director,
officer, or employee of the company, or is or was serving at the request of
the company as a director, officer, employee or agent of another corporation,
partnership, joint


                                    II-1
<PAGE> 144

venture, trust or other enterprise, against any and all expenses (including
attorneys' fees), judgments, fines, and amounts paid in settlement, actually
and reasonably incurred by him or her in connection with any civil, criminal,
administrative, or investigative action, proceeding, or claim (including an
action by or in the right of the company), by reason of the fact that he or
she was serving in such capacity if he or she acted in good faith and in a
manner he or she reasonably believed to be in or not opposed to the best
interests of the company; provided that such person's conduct is not finally
adjudged to have been knowingly fraudulent, deliberately dishonest, or
willful misconduct.

      2.  The indemnification provided herein shall not be deemed exclusive
of any other rights to which a director, officer, or employee may be entitled
under any agreement, vote of policyholders or disinterested directors, or
otherwise, both as to action in his or her official capacity and as to action
in another capacity which holding such office, and shall continue as to a
person who has ceased to be a director, officer, or employee and shall inure
to the benefit of the heirs, executors and administrators of such a person."

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


Reasonableness of Fees and Charges

General American, of which Registrant forms a part, hereby represents that
the fees and charges deducted under the terms of the Contract are, in the
aggregate, reasonable in relationship to the services rendered, the expenses
expected, and the risks assumed by General American.


                                    II-2
<PAGE> 145

                   CONTENTS OF REGISTRATION STATEMENT

This Registration Statement comprises the following Papers and Documents:

   
      The facing sheet.
      The Prospectus, consisting of 119 pages.
      The undertaking to file reports required by Section 15 (d), 1934 Act.
      The undertaking pursuant to Rule 484.
      Reasonableness of Fees and Charges.
      The signatures.
      The following exhibits:
    

1.    The following exhibits correspond in number to the numbers under
      paragraph A of the instructions for exhibits to Form N-8B-2:

      (1)   Resolution of the Board of Directors of General
            American authorizing establishment of the Separate Account. <F1>

      (2)   Not applicable.

      (3)   (a)  Principal Underwriting Agreement. <F1>

            (b)  Proposed form of Selling Agreement. <F1>

            (c)  Commission Schedule. <F1>

      (4)   Not applicable.

      (5)   (a)   Proposed form of Policy and Policy Riders. <F1>

   
      (6)   (a)   Amended Charter and Articles of Incorporation
                  of General American. <F3>

            (b)   Amended By-Laws of General American. <F3>
    

      (7)   Not applicable.

      (8)   (a)   Form of Agreement to Purchase Shares of General
                  American Capital Company. <F1>

            (b)   Form of Participation Agreement with Variable
                  Insurance Products Fund. <F2>

            (c)   Form of Participation Agreement with Van Eck
                  Investment Trust. <F1>

            (d)   General American's Undertaking pursuant to Rule
                  27d-2 is included as part of the Principal
                  Underwriting Agreement(see Exhibit 1.(3)(a)). <F1>


                                    II-3
<PAGE> 146

            (e)   Form of Notice of Right of Cancellation and
                  Refund. <F2>

            (f)   Form of Participation Agreement with Variable
                  Insurance Products Fund II. <F2>

      (9)   Not applicable

      (10)  (a)   Proposed form of Application for Policy. <F2>

            (b)   Proposed form of Application for Policy
                  (Simplified Issue). <F2>

      (11)  Memorandum describing General American's issuance,
            transfer, and redemption procedures for the Policies
            and General American's procedure for conversion to a
            fixed benefit policy. <F2>


2.    See Exhibit 1.(5).

3.    Opinion of Robert J. Banstetter, General Counsel of General American. <F1>

4.    Not applicable.

5.    Not applicable.

6.    Opinion and Consent of Alan J. Hobbs, FSA, MAAA, LLIF. <F2>

7.    (a)  Written consent of Robert J. Banstetter, Esq.(see
           Exhibit 3.). <F1>

      (b)  Written consent of Alan J. Hobbs (see Exhibit 6.). <F2>

      (c)  Written consent of KPMG Peat Marwick LLP, Independent
           Certified Public Accountants. <F3>



[FN]
      <F1>  Incorporated herein by reference to the initial
            Registration Statement (file no. 33-84104) filed on
            September 15, 1994.

      <F2>  Incorporated herein by reference to Pre-Effective
            Amendment No. 1 (file no. 33-84104) filed on
            January 23, 1995.

      <F3>  Filed herewith.


                                    II-4
<PAGE> 147

                               SIGNATURES

   
      Pursuant to the requirements of the Securities Act of 1933, General
American Life Insurance Company and General American Separate Account Eleven
certify that they meet all of the requirements for effectiveness of this
amended Registration Statement pursuant to Rule 485(b) under the Securities
Act of 1933 and have duly caused this amended Registration Statement to be
signed on their behalf by the undersigned thereunto duly authorized, and the
seal of General American Life Insurance Company to be hereunto affixed and
attested, all in the City of St. Louis, State of Missouri, on the 29th day of
April, 1998.
    


                                          General American Separate
                                          Account Eleven
(Seal)
                                          General American Life
                                          Insurance Company


Attest: /s/ Robert J. Banstetter          /s/ Richard A. Liddy
        ------------------------          --------------------
        Robert J. Banstetter,             Richard A. Liddy,
        Secretary                         President


                                    II-5
<PAGE> 148

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

   
<TABLE>
<CAPTION>
SIGNATURE                     TITLE                               Date
<S>                           <C>                                 <C>
/s/ Richard A. Liddy                                              4/29/98
- -------------------------
Richard A. Liddy              Chairman, President and
                              Chief Executive Officer
                              (Principal Executive
                              Officer)



/s/ John W. Barber                                                4/29/98
- -------------------------
John W. Barber                Vice President and
                              Controller(Principal
                              Accounting Officer and
                              Principal Financial Officer)



- -------------------------
August A. Busch, III<F*>      Director


- -------------------------
William E. Cornelius<F*>      Director


- -------------------------
John C. Danforth<F*>          Director


- -------------------------
Bernard A. Edison*            Director




/s/ Richard A. Liddy                                        4/29/98
- -------------------------
Richard A. Liddy              Director


                                    II-6
<PAGE> 149

<CAPTION>
SIGNATURE                     TITLE                          Date
<S>                           <C>                           <C>

- -------------------------
William E. Maritz<F*>         Director


- -------------------------
Craig D. Schnuck<F*>          Director


- -------------------------
William P. Stiritz<F*>        Director


- -------------------------
Andrew C. Taylor<F*>          Director


- -------------------------
H Edwin Trusheim<F*>          Director


- -------------------------
Robert L. Virgil, Jr.<F*>     Director


- -------------------------
Virginia V. Weldon<F*>        Director



- -------------------------
Ted C. Wetterau<F*>           Director



By: /s/ Matthew P. McCauley
    ------------------------
    Matthew P. McCauley                                     4/29/98

<FN>
<F*>  Original powers of attorney authorizing Matthew P. McCauley to sign
      this Registration Statement and Amendments thereto on behalf of the Board
      of Directors of General American Life Insurance Company are on file with
      the Securities and Exchange Commission.
</TABLE>


                                    II-7
<PAGE> 150

<TABLE>
                               INDEX TO EXHIBITS
<CAPTION>
                                                                            Source
Exhibit                                                                     or Page
Number                              Description                             Number
<C>       <S>                                                                 <C>
(6)       (a)   Amended Charter and Articles of Incorporation of General
                American.

(6)       (b)   Amended By-Laws of General American.

7.        (c)   Written consent of KPMG Peat Marwick LLP,
                Independent Certified Public Accountants.

</TABLE>
    

                                    II-8


<PAGE> 1
   
                              Exhibit 6 (a)


                      AMENDED AND RESTATED CHARTER
                                   and
                        ARTICLES OF INCORPORATION
                                   of
                 GENERAL AMERICAN LIFE INSURANCE COMPANY


                                ARTICLE I

      The name of the Company shall continue to be General American Life
Insurance Company.

                               ARTICLE II

      The principal office of the Company shall continue to be located at 700
Market Street in the City of St. Louis, in the State of Missouri.

                               ARTICLE III

      The Company is incorporated for the purpose of making insurance upon
the lives of individuals and every assurance pertaining thereto or connected
therewith, to grant, purchase and dispose of annuities and endowments of
every kind and description whatsoever, to provide an indemnity against death
and for weekly or other periodic indemnity for disability occasioned by
accident or sickness to the person of the assured and to have all the further
rights, powers and privileges granted or permitted life insurance companies
organized under the provisions of Chapter 376 R.S.Mo., and all Acts
amendatory thereof or additional thereto.

                               ARTICLE IV

      The Company was originally organized as a domestic stock and mutual
life insurance company in 1933 and, in a process initiated in 1936, converted
to a mutual company with no capital stock.  Pursuant to a Plan of
Reorganization (the "Plan") adopted by the Company as of 26 September 1996,
and in accordance with Senate Bill No. 759 as enacted by the 1996 Session of
the 88th General Assembly of the State of Missouri (Section 376.1300 et seq.
R.S.Mo.)(the "MHC Statute"), the Company converted to a stock form life
insurance company, without members, and each member of the


                                    II-9
<PAGE> 2

Company immediately prior to the consummation of the reorganization described
in the Plan became, automatically by operation of law, a member of General
American Mutual Holding Company in accordance with the provisions of the
Articles of Incorporation and By-laws of General American Mutual Holding
Company and the MHC Statute.

      The aggregate number of shares of stock that the Company shall be
authorized to issue shall be five million (5,000,000) shares of common stock,
with par  value of one dollar ($1.00) per share.

      No holder of stock of the Company shall be entitled as a matter of
right to subscribe for or purchase any part of any new or additional issue of
stock, or securities convertible into stock, of any class whatsoever, whether
now or hereafter authorized, and all such additional shares of stock or other
securities convertible into stock may be issued and disposed of by the Board
of Directors to such person or persons and on such terms and for such
consideration (so far as may be permitted by law) as the Board of Directors,
in its absolute discretion, may deem advisable.

      The Company shall be a continuation of the original corporation of the
same name whose first Certificate of Authority to transact a life insurance
business was granted by the Superintendent of the Insurance Department on the
5th day of September, 1933.

                                ARTICLE V

      The corporate powers of the Company shall be vested in a Board of
Directors and shall be exercised by the Board and by such officers, agents,
employees and committees, including an Advisory Committee, as the Board may,
in its discretion, from time to time appoint and empower.  The Board shall
have the power from time to time to make, amend or repeal such By-laws, rules
and regulations for the transaction of the business of the Company as the
Board may deem expedient and as are not inconsistent with this Amended and
Restated Charter and Articles of Incorporation or the constitution or other
laws of the State of Missouri.  The Company shall have perpetual succession
for a term of nine hundred ninety-nine (999) years.


                                    II-10
<PAGE> 3

                               ARTICLE VI

      The Board of Directors shall consist of not less than nine (9) and not
more than fifteen (15) persons elected as hereinafter provided.  At least one
Director shall be a citizen and resident of the state of Missouri, and a
majority of the Directors shall be policyholders of the Company.  Meetings of
the Board of Directors shall be held at such time and place and upon such
notice as shall be prescribed by the By-laws of the Company.  Vacancies in
the Board of Directors may be filled by the shareholders at any regular
meeting or at any special meeting called for that purpose, or by vote of a
majority of Directors present at any regular or special meeting.  Vacancies
occasioned by death, resignation or disqualification when filled shall be
filled for the unexpired term for which such Director was elected.  Any
Director elected by the Board to fill a vacancy shall have the same
qualifications required of the Director whose place he or she takes.  A
majority of the members of the Board of Directors, or such greater number
thereof as may from time to time be provided for in the By-laws of the
Company, shall constitute a quorum for the transaction of business, but a
smaller number may meet and adjourn from time to time until a quorum is
present.

                               ARTICLE VII

      The incumbent members of the Board of Directors shall continue to be
Directors of the Company until their respective terms have expired or until
their successors are duly elected and qualified.  New Directors will be
elected by class so as to equalize as nearly as possible the number in each
class of Directors.  There shall continue to be three classes of Directors,
each class serving for a three year term expiring one year after expiration
of the term of the immediately preceding class (effective at the annual
meeting of the Company for the year in which the term expires), so that the
term of one class will expire each year.  Each Director shall serve during
the term for which he or she was elected or until a successor is duly elected
and qualified and nothing in this Amended and Restated Charter and Articles
of Incorporation shall be interpreted to prevent a Director whose term is
expiring from being eligible for re-election.


                                    II-11
<PAGE> 4

                              ARTICLE VIII

      The annual meeting of the Company shall be held at the office of the
Company in the City of St. Louis, State of Missouri, on the fourth Thursday
in April in each year or at such other place as may be selected by the Board
of Directors and shall be held at such time as shall be selected by the Board
of Directors or as provided in the By-laws of the Company.  Special meetings
of the Company shall be called at any time by the vote of a majority of the
entire number of the members of the Board of Directors, or upon the written
request of five percent of those shareholders of the Company eligible to vote
at such meeting, which request shall specify the matters proposed to be acted
upon.  Notice of any annual or special meeting shall be given in the manner
provided in the By-laws.

      Each outstanding share of stock shall be entitled to one vote upon each
matter submitted to a vote at any annual or special meeting of the Company.
On all propositions which shall be submitted for decision at any annual or
special meeting of the Company, such matter shall be decided by the vote of
the majority of the shares voting at such meeting.

                               ARTICLE IX

      The policyholders of the Company shall benefit in the earnings and
profits of the Company in such manner as shall be determined from time to
time by the Board of Directors under the laws of the State of Missouri, and
particularly Section 376.360 R.S.Mo. and all Acts amendatory thereof.  Any
allocation of earnings and profits as made by the Board of Directors pursuant
to the provisions of this Article shall be binding and conclusive upon every
person who is entitled to share in its profits or earnings.

                                ARTICLE X

      This Amended and Restated Charter and Articles of Incorporation may be
amended at any annual or special meeting of the Company by the majority vote
of the shareholders voting at such meeting; provided that if it is proposed
to amend the same at any special meeting a copy of the proposed amendment and
a copy of the notice of the meeting of the shareholders of the Company called
for that purpose shall be mailed at least ten (10) days


                                    II-12
<PAGE> 5

before such meeting to each shareholder as the shareholder's address appears
upon the books of the Company.

      If it be proposed to amend Articles IV, V, IX and X of this Amended and
Restated Charter and Articles of Incorporation at any meeting, annual or
otherwise, then the notice and a copy of the proposed amendment, provided in
the preceding paragraph, shall be mailed at least thirty (30) days before
such meeting and a true and correct list of the shareholders of the Company,
together with the address of each as shown on the books and records of the
Company, shall be filed with the Director of the Department of Insurance of
the State of Missouri at least twenty (20) days before such meeting.

                               ARTICLE XI

      Whenever in this Amended and Restated Charter and Articles of
Incorporation notice is required or permitted to be given by mail, the
affidavit of the person who mailed such notice, filed with the Secretary of
the Company, shall constitute conclusive evidence that such notice has been
given and mailed.

                      ARTICLE XII:  INDEMNIFICATION

      The Company shall indemnify each of its directors, officers, employees,
and agents to the full extent specified by Section 351.355 R.S.Mo., as
amended from time to time (the "Indemnification Statute"), and, in addition,
shall indemnify each of them against all expenses (including, without
limitation, attorneys' fees, judgments, fines, taxes, and amounts paid in
settlement) actually and reasonably incurred by him or her in connection with
any claim (including, without limitation, any threatened, pending, or
completed action, suit, or proceeding whether civil, criminal,
administrative, or investigative and whether or not by or in the right of any
corporation) by reason of the fact that he or she is or was serving the
Company or at the request of the Company in any of the capacities referred to
in the Indemnification Statute or arising out of his or her status in any
such capacity, provided that the Company shall not indemnify any person from
or on account of such person's conduct which was finally adjudged to have
been knowingly fraudulent, deliberately dishonest or willful misconduct.

      The Company is authorized to give or supplement any of the aforesaid
indemnifications by By-law, agreement, or otherwise and


                                    II-13
<PAGE> 6

support them by insurance to the extent it deems appropriate.  Amounts to be
paid under this Article XII shall be disbursed at such times and upon such
procedures as the Company shall determine.  All such indemnification shall
continue as to any person who has ceased to serve in any of the aforesaid
capacities and shall inure to the benefit of the heirs, devisees, and
personal representatives of such person.  Indemnification given under this
Article XII shall survive elimination or modification of this Article XII
with respect to any such expenses incurred in connection with claims arising
out of acts or omissions occurring prior to such elimination or modification
and persons to whom such indemnification is given shall be entitled to rely
on such indemnification as a contract with the Company.


Originally filed 2/21/97
Amended 9/10/97 (Article IV, paragraph 2)


                                    II-14
    

<PAGE> 1
   
                              Exhibit 6 (b)


                      AMENDED AND RESTATED BY-LAWS
                                   of
                 GENERAL AMERICAN LIFE INSURANCE COMPANY

                                ARTICLE I
                              Shareholders

      Section 1.  Annual Meeting.  The annual meeting of the Company shall be
                  --------------
held on the fourth Thursday in April in each year, if not a legal holiday,
and if a legal holiday, then on the next day not a legal holiday, when
members of the Board of Directors shall be elected to succeed those whose
terms are then expiring and such other business shall be transacted as may
properly be brought before the meeting.

      Section 2.  Special Meetings.  Special meetings of the Company may be
                  ----------------
called at any time by the vote of a majority of the entire number of the
members of the Board of Directors.  Business transacted at all special
meetings of the Company shall be confined to the purpose or purposes stated
in the notice of the meeting.

      Section 3.  Place and Hour of Meeting.  Every annual meeting of the
                  -------------------------
Company shall commence immediately after the annual meeting of the members of
General American Mutual Holding Company shall have been concluded.  Every
special meeting of the Company shall be held at such time as may be selected
by the Board of Directors.  Every meeting of the Company, whether an annual
or a special meeting, shall be continued during at least three hours, unless
the object for which it was called shall be accomplished sooner and shall be
held at the office of the Company in the City of St. Louis, in the State of
Missouri, or at such other place as may be selected by the Board of
Directors.

      Section 4.  Notice of Meetings; Record Date.  Notice of each meeting of
                  -------------------------------
the Company shall be mailed to each shareholder of the Company not less than
ten nor more than fifty days previous to such meeting, and every such notice
shall state the day and hour and the place at which the meeting is to be held
and, in the case of any special meeting, shall indicate briefly the purpose
or purposes thereof.  The Board of Directors of the Company shall have the
power to close the transfer books of the Company for a


                                    II-15
<PAGE> 2

period not exceeding seventy days preceding the date of any meeting of
shareholders or the date of payment of any dividend or the date for the
allotment of rights or the date when any change or conversion or exchange of
shares goes into effect.  In lieu, however, of closing the stock transfer
books, the Board of Directors may fix in advance a date, not exceeding
seventy days preceding the dates of the aforenamed occurrences, as a record
date for the determination of the shareholders entitled to notice of, and to
vote at, any such meeting and any adjournment thereof, or entitled to receive
payment of any such dividend or to any such allotment of rights, or to
exercise the rights in respect of any such change, conversion or exchange of
shares.  In such case, such shareholders, and only such shareholders as are
shareholders of the Company of record on the date of closing the transfer
books or on the record date so fixed, are entitled to notice of, and to vote
at, such meeting and any adjournment thereof, or to receive payment of such
dividend, or to receive such allotment of rights, or to exercise such rights,
as the case may be, notwithstanding any transfer of any shares on the books
of the Company after such date of closing of the transfer books or such
record date so fixed.  If the Board of Directors shall not close the transfer
books or set a record date for the determination of the shareholders entitled
to notice of, and to vote at, a meeting of shareholders, only the
shareholders who are shareholders of record at the close of business on the
20th day preceding the date of the meeting are entitled to notice of, and to
vote at, the meeting and any adjournment of the meeting.

      Section 5.  List of Voters.  A complete list of all shareholders
                  --------------
entitled to vote at any annual and special meeting of the Company's
shareholders is to be compiled at least ten days before such meeting by the
officer or agent having charge of the transfer books for shares of stock of
the Company.  Such list is to be compiled in alphabetical order with the
address and the number of shares held by each shareholder.  The list must be
kept on file in the registered office of the Company for a period of at least
ten days prior to such meeting and must be open to inspection by any
shareholder for such period during usual business hours.  Such list must also
be present and kept open at the time and place of such meeting and is subject
to the inspection of any shareholder during such meeting.  The original share
ledger or transfer book, or a duplicate thereof kept in Missouri, is prima
facie evidence as to who are the shareholders of the Company entitled to
examine such list or share ledger or transfer book, or to vote at any meeting
of shareholders.  Failure


                                    II-16
<PAGE> 3

to comply with the requirements of this section does not affect the validity
of any action taken at such meeting.

      Section 6.  Quorum.  A majority of the outstanding shares entitled to
                  ------
notice of and to vote at a meeting, present in person or by proxy conforming
to Section 9 of this Article I, shall constitute a quorum for the transaction
of any business coming before any regular or special meeting of the Company
duly and properly called, except as provided by law, the Amended and Restated
Charter and Articles of Incorporation of the Company, or these By-Laws.  If,
however, such quorum of shareholders shall not be present or represented at
any meeting of the Company, the shareholders entitled to vote thereat,
present in person or by proxy, shall have power to adjourn the meeting from
time to time, without notice other than announcement at the meeting, until
requisite number of shareholders shall be present.  At any such adjourned
meeting at which the requisite number of shareholders shall be represented
any business may be transacted which might have been transacted at the
meeting as originally notified.

      Section 7.  Voting Rights.  Each outstanding share of stock shall be
                  -------------
entitled to one vote upon each matter submitted to a vote at any annual or
special meeting of the Company.

      Section 8.  Inspectors of Election.  At every meeting of the Company,
                  ----------------------
the President shall appoint not less than two persons, who are not Directors,
inspectors to receive and canvass the votes given at the meeting, and certify
the result to him.  At the next meeting of the Board of Directors held
thereafter, the President shall lay before the Board the returns so
certified, and thereupon such proceedings shall be had as the subject-matter
decided by the election or the vote may require.  Each such inspector, before
he shall enter on the duties of his office, shall take and subscribe the
following oath before any officer authorized by law to administer oaths:  "I
do solemnly swear that I will execute the duties of an inspector of the
election now to be held with strict impartiality and according to the best of
my ability."

      Section 9.  Voting by Proxy.  Every person legally entitled to vote as
                  ---------------
a shareholder at any election, or on any question relating to the management
or business of the Company may cast such vote by proxy; but said proxy shall
be a shareholder of the Company otherwise entitled to vote, and the authority
to cast such vote shall be in writing and shall state the name of the person
authorized to cast such vote and the date of the meeting at which


                                    II-17
<PAGE> 4

such vote shall be cast.  In no event shall a proxy be valid for more than
one annual or special meeting, as the case may be.

      Section 10.  Voting of Shares by Certain Holders.
                   -----------------------------------

            (a)   Shares of stock in the name of another corporation, foreign
or domestic, are to be voted by such officer, agent, or proxy as the bylaws
of such corporation may prescribe, or in the absence of such provision, as
the Board of Directors of such corporation may determine.

            (b)   Shares of stock in the name of a deceased person are to be
voted by his executor or administrator in person or by proxy.

            (c)   Shares of stock in the name of a fiduciary, such as
guardian, curator, or trustee are to be voted by such fiduciary either in
person or by proxy provided the books of the Company show the stock to be in
the name of such fiduciary in such capacity.

            (d)   Shares of stock in the name of a receiver are to be voted
by such receiver, and shares held by, or in the control of, a receiver are to
be voted by such receiver without the transfer thereof into his name, if such
voting authority is contained in an appropriate order of the court by which
such receiver was appointed.

            (e)   Shares of stock which have been pledged are to be voted by
the pledgor until the shares of stock have been transferred into the name of
the pledgee, and thereafter, the pledgee is entitled to vote the shares so
transferred.

      Section 11.  Informal Action by Unanimous Consent of Shareholders.  Any
                   ----------------------------------------------------
action required by law to be taken at a meeting of the shareholders of the
Company, or any action which may be taken at a meeting of the shareholders,
may be taken without a meeting if all of the shareholders entitled to vote
with respect to the subject matter thereof sign written consents that set
forth the action so taken.  Such consents have the same force and effect as a
unanimous vote of the shareholders at a meeting duly held, and may be stated
as such in any certificate or document filed with the Secretary of State of
the State of Missouri or any other state in the United States of America or
other Country.  The


                                    II-18
<PAGE> 5

Secretary of the Company shall file such consents with the minutes of the
meetings of the shareholders of the Company.

      Section 12.  Shareholder Proposals and Director Nominations.  (a)  All
                   ----------------------------------------------
shareholder proposals and Director nominations that have not been proposed,
adopted, or ratified by the Company's Board of Directors must be submitted by
certified mail to, and received by, the Company's Secretary no later than
sixty (60) days prior to the date of meeting at which the proposal or
nomination is to be voted upon by the shareholders.  All such proposals must
be accompanied by: (i) the proponent's name, address, and telephone number;
(ii) a brief narrative that describes in sufficient detail the purpose and
the anticipated costs and benefits of the proposal; and (iii) the financial
interests, if any, of the proponent in the proposal.  All such Director
nominations must be accompanied by the nominee's biographical, background,
and related information as required by federal securities laws in the
solicitation of proxies for the election of directors, as if proxies were
being solicited for the election of the nominee under the federal securities
laws.  In addition, all such shareholder proposals and Director nominations
must be accompanied by: (i) a list of shareholders that have signed written
consents in support of the proposal or Director nomination; (ii) an affidavit
attesting that the list of shareholders is accurate and that each person on
the list has submitted a signed written consent in favor of the proposal or
nomination; and (iii) copies of the written consents.  The list must contain
at least five percent (5%) of the shares eligible to vote on the proposal or
nomination.  The Secretary shall examine the list and written consents in
order to satisfy himself or herself of the validity and level of shareholder
support.  If the Secretary determines that the proposal or nomination is
supported by less than five percent (5%) of the Company's shares eligible to
vote, then this requirement will not be met.

            (b)  All costs associated with complying with this Section 12 of
the Bylaws shall be borne by the proponent of the proposal or nomination.
Shareholder proposals and Director nominations that have not been proposed,
adopted, or ratified by the Company's Board of Directors, and that fail to
comply fully with each of the requirements set forth in this Section 12 of
the Bylaws shall be considered void and of no effect, and shall not be
presented to the shareholders for consideration or vote.


                                    II-19
<PAGE> 6

                               ARTICLE II
                           Board of Directors

      Section 1.  Number and Term of Office.  The property and the business
                  -------------------------
of the Company shall be managed by its Board of Directors, at least nine and
not more than fifteen in number, at least one of whom shall be a citizen and
resident of the State of Missouri.  Directors will be elected by class so as
to equalize as nearly as possible the number in each class of Directors.
There shall be three classes of Directors, each class serving for a three
year term expiring one year after expiration of the term of the immediately
preceding class (effective at the annual meeting of the Company for the year
in which the term expires), so that the term of one class will expire each
year.  All Directors shall serve during the term for which they were elected
or until their successors are duly elected and qualified, except that if any
Director shall fail to attend at least two meetings (either regular or
special) of the Board of Directors during a calendar year, he may be deemed
to have resigned as a Director effective on December 31 of such year, and the
vacancy so created shall be filled by the Board of Directors in the manner
provided in Section 2 of Article II of these By-Laws.  Nothing in these
By-Laws shall be interpreted to prevent a Director or Officer whose term is
expiring from being eligible for re-election or reappointment.

      Section 2.  Filling of Vacancies.  Vacancies in the Board of Directors
                  --------------------
when not filled by shareholders may be filled by the Directors, as provided
for in Article VI of the Amended and Restated Charter and Articles of
Incorporation.  Vacancies occasioned by death, resignation, or
disqualification, when filled, shall be filled for the unexpired term for
which such Director was elected.  Any Director elected by the Board to fill
such a vacancy shall have the same qualifications required of the Director
whose seat he fills.

      Section 3.  Place of Meeting, etc.  The Board of Directors may hold
                  ---------------------
their meetings and have one or more offices, and keep the books of the
Company, except as otherwise required by law, at the office of the Company,
in the City of St. Louis, Missouri, or at such other place or places as they
may from time to time by resolution determine.

      Section 4.  Regular Meetings.  Regular meetings of the Board of
                  ----------------
Directors shall be held on the Thursday following the fourth


                                    II-20
<PAGE> 7

Tuesday of January, on the fourth Thursday of February, April, July, October,
and on the third Thursday of December in each year and shall commence
immediately after the meeting of the Board of Directors of General American
Mutual Holding Company shall have been concluded, or at such time or times of
day as the Board may determine.

      Section 5.  Special Meetings.  Special meetings of the Board of
                  ----------------
Directors may be called by the President on three days' notice to each
Director specifying the time and place of such meeting, which notice may be
given, either personally or by mail or by facsimile addressed to the
Director; and shall be called by the Secretary in like manner and on like
notice on the written request of any five Directors.  Every special meeting
shall be held either at the office of the Company in the City of St. Louis,
Missouri, or at some other place which shall have been previously designated
by resolution of the Board as one of the places at which special meetings of
the Board may be held.  Except as herein otherwise provided, or unless
otherwise indicated in the notice thereof, any business may be transacted at
any special meeting, and any business may be transacted at any meeting at
which every Director shall be present, even though without any notice.

      Section 6.  Quorum.  At all meetings of the Board of Directors, a
                  ------
majority of the Directors then in office shall be necessary and sufficient to
constitute a quorum for the transaction of business, but if, at any meeting,
less than a quorum shall be present, a majority of those present may adjourn
the meeting from time to time, and the act of a majority of the Directors
present at any meeting at which there is a quorum shall be the act of the
Board of Directors, except as may be otherwise specifically provided by
statute or by the Amended and Restated Charter and Articles of Incorporation
of the Company or by these By-laws.

      Section 7.  Compensation of Directors.  Members of the Board of
                  -------------------------
Directors, who are not salaried officers of the Company, shall receive such
annual compensation as shall be fixed from time to time by resolution of the
Board of Directors; and, in addition, the Directors who are not salaried
officers of the Company shall receive a sum in such amount as shall be fixed
from time to time by resolution of the Board of Directors, and the expenses
of attendance, if any, for attendance at each regular or special meeting of
the Board, whether or not an adjournment be had because of the absence of a
quorum.


                                    II-21
<PAGE> 8

      Section 8.  Action by Unanimous Consent of Directors.  If all the
                  ----------------------------------------
Directors severally or collectively consent in writing to any action taken or
to be taken by the Directors, such consents have the same force and effect as
a unanimous vote of the Directors at a meeting duly held, and may be stated
as such in any certificate or document filed with the Secretary of State of
the State of Missouri or any other state in the United States of America or
other Country.  The Secretary of the Company shall file such consents with
the minutes of the meetings of the Board of Directors.


                               ARTICLE III
                  Executive Committee; Other Committees

      Section 1.  Executive Committee, Powers.  The Chief Executive Officer
                  ---------------------------
of the Company may, subject to the approval of the Board of Directors,
appoint an Executive Committee to consist of himself, the President of the
Company, whether or not he is the Chief Executive Officer, the elected
Chairman of the Executive Committee, if any, and five other Directors.  The
Committee shall have and exercise any or all of the powers of the Board of
Directors in the management of the business and affairs of the Company, and
the action of the Chief Executive Officer and any three other members of said
Committee shall for all purposes be and be deemed to be the action of the
Executive Committee whether or not the other members thereof shall have had
notice of such action or of the meeting at which such action shall have been
taken.

      The Chief Executive Officer may, for the purpose of completing a
quorum, or to obtain the benefit of the advice and judgment of any Director
or Directors, invite any Director or Directors not a member or members of the
Executive Committee to attend any meeting of the Committee and each Director
so invited shall at such meeting have all the powers and authority of a
member of the Committee, including the right to vote.

      Section 2.  Term of Office.  The members of the Executive Committee
                  --------------
shall hold office until the meeting of the Board of Directors next following
the annual meeting of the Company after their appointment, and until their
successors are appointed, but any member of the Executive Committee ceasing
to be a Director shall forthwith cease to be a member of the Executive
Committee,


                                    II-22
<PAGE> 9

and all or any of the members of the Executive Committee may be removed at
any time by a majority vote of the Board of Directors.

      Section 3.  Organization.  The Chairman of the Executive Committee, if
                  ------------
any, shall preside at its meetings but in the absence of the Chairman of the
Executive Committee, the President shall preside.  In all other matters the
Executive Committee shall fix its own rules of procedure and shall meet where
and as provided by such rules.

      Section 4.  Quorum.  At all meetings of the Executive Committee four
                  ------
Directors shall be necessary and sufficient to constitute a quorum for the
transaction of business, and the affirmative vote of four of the regular or
acting members of the Committee in all cases shall be necessary for its
adoption of any resolution.  Any resolution adopted by the affirmative vote
of a majority of the regular or acting members of the Executive Committee and
any action taken by such majority shall for all purposes be deemed to be the
act of said Committee, whether or not such vote be had or action taken at a
meeting duly called and held in conformity with these By-laws or with any
rules of procedure adopted by the Committee.

      Section 5.  Contracts.  Any member of the Executive Committee, or of
                  ---------
any other Committee of the Board of Directors, individually, may be a party
to, or may be interested in any contract or transaction of the Company;
provided that such contract or transaction shall be approved or ratified by
the affirmative vote of a majority of the members of such Committee not so
interested (if such majority shall be sufficient to constitute a quorum); and
no such Committee member shall be liable or responsible on account of such
contract or transaction, but the mere ownership of stock in another
corporation by any Director (whether or not a member of the Executive
Committee or of any other Committee of the Board of Directors), shall not
disqualify him to vote as a Director, or as a member of said Committee, in
respect of any transaction between the Company and such other corporation.

      Section 6.  Minutes.  The minutes of all proceedings of the Executive
                  -------
Committee shall be entered in a book kept for that purpose.

      Section 7.  Other Committees.  The Chief Executive Officer of the
                  ----------------
Company may appoint a Compensation Committee to consist of


                                    II-23
<PAGE> 10

himself and not less than two other officers of the Company which, to the
extent provided by resolution or resolutions passed by a majority of the
Board of Directors, shall have and exercise the powers of the Board of
Directors in compensation matters.  Further, the Board of Directors may, by
resolution or resolutions passed by a majority of the whole Board, designate
one or more committees, each committee to consist of three or more of the
Directors of the Company which, to the extent provided in said resolution or
resolutions, shall have and may exercise the powers of the Board of Directors
in the management of the business and affairs of the Company and may have
power to authorize the seal of the Company to be affixed to all papers which
may require it.  Each such committee shall have such name as may be
determined from time to time by resolution adopted by the Board of Directors.

      Section 8.  Compensation.  Members of the Executive Committee, who are
                  ------------
not salaried officers of the Company, shall receive such annual compensation
as shall be fixed from time to time by resolution of the Board of Directors;
and members of the Executive Committee, and of any other committee or
committees of the Board of Directors, including Directors invited by the
Chairman or President to sit thereon at any meeting, except salaried officers
of the Company, may be allowed such additional sum, and the expenses of
attendance, if any, as shall be fixed from time to time by resolution of the
Board of Directors for attendance at each meeting of any committee specified
in any such resolution, whether or not an adjournment be had because of the
absence of a quorum.


                               ARTICLE IV
                            Advisory Council

      Section 1.  Advisory Council.  Subject to the approval of the Board of
                  ----------------
Directors, the President may appoint annually an Advisory Council to consist
of not more than five members.

      Section 2.  Term.  The members of the Advisory Council shall be
                  ----
appointed for a term of not to exceed one year, the term expiring on the date
of each annual meeting, and all or any of the members of the Advisory Council
may be removed at any time by a majority vote of the Board of Directors.

      Section 3.  Organization.  The Board of Directors shall each year
                  ------------
select a Chairman of the Advisory Council; otherwise the


                                    II-24
<PAGE> 11

Advisory Council shall fix its own rules of procedure and shall meet where
and as provided by such rules.

      Section 4.  Duties.  The duties and functions of the Advisory Council
                  ------
shall be advisory only, the purpose of such Council being to secure the
advice of capable and competent people interested in the Company and its
affairs for the benefit of the Board of Directors and officers of the Company
in transacting the business of the Company.

      Section 5.  Quorum.  At all meetings of the Advisory Council, a
                  ------
majority of those then appointed shall constitute a quorum for the
transaction of business.

      Section 6.  Chairman.  The Chairman of the Advisory Council shall be
                  --------
invited by the President to attend all meetings of the Board and he shall
receive the same compensation as then prevails as the compensation for
Directors.  On the date of his attendance at any such Directors' meeting, if
there be an Executive Committee meeting or meetings, then the Chairman of the
Advisory Council shall be invited to attend such Executive Committee meeting
or meetings and shall receive such attendance fees as are then provided for
the members of the Executive Committee.


                                ARTICLE V
                                Officers

      Section 1.  Officers.  The officers of the Company shall be chosen by
                  --------
the Board of Directors and shall be a Chairman of the Board, unless the Board
of Directors desires the duties of the Chairman of the Board to devolve upon
the President, a Chairman of the Executive Committee, a President, one or
more Executive Vice-Presidents, as deemed necessary, one or more
Vice-Presidents, a Secretary, one or more Assistant Secretaries, an Actuary, a
Medical Director, General Counsel, Treasurer, and such other officers as the
Board of Directors may deem advisable, who shall have such authority and
perform such duties as from time to time may be prescribed by the Board of
Directors, or, in the event of their failure so to prescribe, then by the
President.  The Chairman of the Board, the Chairman of the Executive
Committee and the President shall be chosen from among the Directors and
other officers may, but need not, be Directors.  All such officers shall be
elected by the Board of Directors at the regular meeting of the Board held
after each annual meeting of the shareholders.  One


                                    II-25
<PAGE> 12

person may hold more than one office except that no one person shall hold the
offices of President and Secretary and no one person shall hold the offices
of Chairman of the Board and Secretary.

      Section 2.  Chairman of the Board.  The Chairman of the Board or the
                  ---------------------
President, if it is the desire of the Board of Directors that the duties of
the Chairman of the Board devolve upon him, shall preside at all meetings of
the Board of Directors.  The Chairman of the Board shall have such other
duties as may from time to time be provided by a resolution or resolutions of
the Board of Directors and he may be designated as the Chief Executive
Officer of the Company if the Board of Directors shall so determine.

      Section 2A.  Chairman of the Executive Committee.  The Chairman of the
                   -----------------------------------
Executive Committee, if any, otherwise the President, shall preside at all
meetings of the Executive Committee.  In the absence of the Chairman of the
Executive Committee, the President shall preside.  The Chairman of the
Executive Committee shall have such other duties as may from time to time be
provided by resolution or resolutions of the Board of Directors.

      Section 2B.  Chief Executive Officer.  Either the Chairman of the Board
                   -----------------------
of Directors or the President shall be designated the Chief Executive Officer
of the Company and such designation shall be made by the Board of Directors
by a resolution or resolutions adopted from time to time.

      The Chief Executive Officer shall have general charge and control of
all of its business and affairs and shall preside at all meetings of the
Company.  He shall be ex-officio a member of all committees of the Board of
Directors and he shall from time to time secure information concerning the
business and affairs of the Company and shall promptly lay such information
before the Board of Directors or any of its committees authorized for such
purpose.

      The Chairman of the Board, when he is the Chief Executive Officer of
the Company, shall exercise all powers and duties otherwise specifically
delegated in these By-laws to the President of the Company, provided that in
the absence of the Chairman of the Board of Directors his duties and
responsibilities as Chief Executive Officer of the Company shall devolve upon
the President, as provided for in Article V, Section 3 of these By-laws,


                                    II-26
<PAGE> 13

notwithstanding the provisions of Article V, Section 4 of these By-laws, as
amended, and provided further that the President of the Company, regardless
of whether he is the Chief Executive Officer, the Chairman of the Board, if
he is the Chief Executive Officer, an Executive Vice-President or a
Vice-President may sign contracts with the Secretary in the name of the
Company, as authorized in Article V, Section 6 of these By-laws.

      Section 3.  President.  The President may be designated as the Chief
                  ---------
Executive Officer of the Company if the Board of Directors shall so
determine.

      If he is not designated as Chief Executive Officer, the President shall
perform such duties as may from time to time be assigned to him by resolution
of the Board of Directors or of the Executive Committee or by the Chairman of
the Board.  In the absence of the Chairman of the Board of Directors his
duties and responsibilities as Chief Executive Officer of the Company shall
devolve upon the President.

      Section 4.  Executive Vice-Presidents.  Each Executive Vice-President
                  -------------------------
shall perform such duties as may from time to time be assigned to him by
resolution of the Board of Directors or of the Executive Committee or by the
Chief Executive Officer of the Company or by the President of the Company.
In the absence of the President, his duties should devolve upon the Executive
Vice-Presidents.

      Section 5.  Vice-Presidents.  Each Vice-President shall perform such
                  ---------------
duties as may from time to time be assigned to him by resolution of the Board
of Directors or of the Executive Committee or by the President.

      Section 6.  Secretary.  The Secretary shall keep the minutes of all
                  ---------
meetings of the Board of Directors and the minutes of all meetings of the
Company in books provided for that purpose; he shall attend to the giving or
serving of all notices of the Company; he may sign with the President, an
Executive Vice-President, or a Vice-President, in the name of the Company,
all contracts authorized by the Board of Directors or by any Committee of the
Company, having the requisite authority and, when so ordered by the Board of
Directors or such Committee, he shall affix the seal of the Company thereto;
he shall have charge of such books and papers as the Board of Directors or
the Executive Committee shall direct, all of which shall at all reasonable
times


                                    II-27
<PAGE> 14

be open to the examination of any Director, upon application at the office of
the Company during business hours; and he shall in general perform all the
duties incident to the office of the Secretary, subject to the control of the
Board of Directors, the Executive Committee, the Chairman of the Board, and
the President.

      Section 7.  Compensation of Officers.  The President and the other
                  ------------------------
officers of the Company shall be entitled to receive such compensation for
their services as may from time to time be determined by the Board of
Directors.

      Section 8.  Removal of Officers.  The President, subject to the
                  -------------------
approval of the Board of Directors, may at any time remove any of the
officers of the Company and the salary of any officer so removed by him shall
cease upon the approval of such removal being given by the Board.  Except
where otherwise expressly provided in a contract duly authorized by the Board
of Directors, all officers and agents shall be subject to removal at any time
by the affirmative vote of a majority of the whole Board of Directors, and
all officers, agents, and employees other than officers appointed by the
Board of Directors shall hold office at the discretion of the Committee or of
the officers appointing them.

      Section 9.  Offices to Be Kept in Missouri.  The Chairman of the Board,
                  ------------------------------
when he is the Chief Executive Officer, the President, the Executive
Vice-Presidents, the Treasurer, and the Secretary of the Company shall have
and keep their offices in this State.

      Section 10.  Other Employees.  Except as hereinbefore provided, the
                   ---------------
President shall have full power to appoint, remove, and fix the compensation
of each and every person employed by the Company.


                               ARTICLE VI
                Indemnification of Officers and Directors
                    Against Liabilities and Expenses

      Section 1.  Indemnification with Respect to Third Party Actions.   The
                  ---------------------------------------------------
Company 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 Company) by reason of the fact that
he is or was a director, officer, employee, or agent of the Company,


                                    II-28
<PAGE> 15

or is or was serving at the request of the Company as a director, officer,
employee, partner, trustee or agent of another corporation, partnership,
joint venture, trust, or other enterprise, against expenses (including
attorneys' fees), judgments, fines, taxes, and amounts paid in settlement
actually and reasonably incurred by him in connection with such action, suit,
or proceeding if he acted in good faith and in a manner he reasonably
believed to be in or not opposed to the best interests of the Company, and,
with respect to any criminal action or proceeding, had no reasonable cause to
believe his conduct was unlawful.  The termination of any action, suit, or
proceeding by judgment, order, settlement, conviction, or upon a plea of nolo
contendere or its equivalent, does 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 Company, and,
with respect to any criminal action or proceeding, had reasonable cause to
believe that his conduct was unlawful.  Any indemnification under this
Section 1 is to be made by the Company only as authorized in the specific
case upon a determination that indemnification of the director, officer,
employee, partner, trustee, or agent is proper in the circumstances because
he has met the applicable standard of conduct set forth in this Section 1.
Such determination is to be made (a) by the Board of Directors by a majority
vote of a quorum consisting of Directors who were not parties to such action,
suit, or proceeding, or (b) if such a quorum is not obtainable, or, even if
obtainable a quorum of disinterested Directors so directs, by independent
legal counsel in a written opinion, or (c) by the shareholders.

      Section 2.  Indemnification with Respect to Actions by or in the Right
                  ----------------------------------------------------------
of the Company.  The Company 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 or suit by or in the right of the Company 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 Company, or is or was serving at the request of the Company
as a director, officer, employee, partner, trustee, or agent of another
corporation, partnership, joint venture, trust, or other enterprise against
expenses (including attorneys' fees), judgments, fines, taxes, and amounts
paid in settlement actually and reasonably incurred by him in connection with
such action, suit, or proceeding if he acted in good faith and in a manner he
reasonably believed to be in or not opposed to the best interests of the
Company.  No indemnification, however, shall be made in


                                    II-29
<PAGE> 16

respect of any claim, issue or matter as to which such person has been
adjudged to be liable for gross negligence or willful misconduct in the
performance of his duty to the Company unless and only to the extent that the
court in which such action or suit was brought determines 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 which the court deems proper.  Any
indemnification under this Section 2 (unless ordered by a court) is to be
made by the Company only as authorized in the specific case upon a
determination that indemnification of the director, officer, employee,
partner, trustee, or agent is proper in the circumstances because he has met
the applicable standard of conduct set forth in this Section 2. Such
determination is to be made (a) by the Board of Directors by a majority vote
of a quorum consisting of Directors who were not parties to such action,
suit, or proceeding, or (b) if such a quorum is not obtainable, or, even if
obtainable a quorum of disinterested Directors so directs, by independent
legal counsel in a written opinion, or (c) by the shareholders.

      Section 3.  Payment of Expenses in Advance of Disposition of Action.
                  -------------------------------------------------------
Expenses incurred in defending any actual or threatened civil or criminal
action, suit, or proceeding shall be paid by the Company in advance of the
final disposition of such action, suit, or proceeding as authorized by the
Board of Directors in the specific case upon receipt of an undertaking by or
on behalf of the Director, officer, employee, partner, trustee, or agent to
repay such amount if it is ultimately determined that he is not entitled to
be indemnified by the Company as authorized in this Article.

      Section 4.  Indemnification Provided in This Article Non-Exclusive.
                  ------------------------------------------------------
The indemnification provided by this Article is not exclusive of any other
rights to which one seeking indemnification may be entitled under any By-law,
agreement, vote of shareholders or disinterested Directors, or otherwise,
both as to action in his official capacity while holding such office, and as
to a person who has ceased to be a Director, officer, employee, partner,
trustee, or agent and the indemnification inures to the benefit of the heirs,
executors, and administrators of such a person.


                                    II-30
<PAGE> 17

      Section 5.  Definition of "Company".  For the purposes of this Article,
                  -----------------------
references to the "Company" include all constituent corporations absorbed in
a consolidation or merger as well as the resulting or surviving corporation
so that any person who is or was a director, officer, employee, partner,
trustee, or agent of such a constituent corporation or is or was serving at
the request of such constituent corporation as a director, officer, employee,
partner, trustee, or agent of another corporation, partnership, joint
venture, trust, or other enterprise stands in the same position under the
provisions of this Article with respect to the resulting or surviving
corporation in the same capacity.


                               ARTICLE VII
                        Miscellaneous Provisions

      Section 1.  Corporate Seal.  The Board of Directors shall provide a
                  --------------
suitable seal, containing the name of the Company, the year of its
incorporation and the words CORPORATE SEAL, MISSOURI, which seal shall be in
charge of the Secretary.  Such seal may from time to time, upon the order of
the Board of Directors, expressed by a resolution of said Board, be used by
causing a facsimile thereof to be impressed, affixed, or reproduced.  If and
when so directed by the Board of Directors, a duplicate of the seal may be
kept and be used by any Assistant Secretary or other officer.

      Section 2.  Fiscal Year.  The fiscal year of the Company shall begin on
                  -----------
the first day of January and terminate on the thirty-first day of December in
each year.

      Section 3.  Manner of Giving Notice.  Whenever under the provisions of
                  -----------------------
these By-laws notice is required to be given to any Director or shareholder,
it shall not be construed to mean personal notice, but such notice may be
given in writing, by mail, by depositing the same in a postoffice or letter
box, in a post-paid sealed wrapper, addressed to such Director or shareholder
at his address as it appears on the records of the Company, and such notice
shall be deemed to be given at the time when the same shall be thus mailed.
Any shareholder of the Company, Director, officer or committee member may
waive any notice required to be given under these By-laws.  Whenever in the
Company's Amended and Restated Charter and Articles of Incorporation or these
By-laws notice is required or permitted to be given by mail, the affidavit of
the person who mailed such notice, filed with the Secretary of


                                    II-31
<PAGE> 18

the Company, shall constitute conclusive evidence that such notice has been
given and mailed.

      Section 4.  Certificates for Shares.  The Board of Directors is to
                  -----------------------
prescribe the form of the certificate of stock of the Company.  The
certificate is to be signed by the President or Vice-President and by the
Secretary, Treasurer, or Assistant Secretary or Assistant Treasurer, is to be
sealed with the seal of the Company and is to be numbered consecutively.  The
name of the owner of the certificate, the number of shares of stock
represented thereby, and the date of issue are to be recorded on the books of
the Company.  Certificates of stock surrendered to the Company for transfer
are to be canceled, and new certificates of stock representing the
transferred shares issued.  New stock certificates may be issued to replace
lost, destroyed or mutilated certificates upon such terms and with such
security to the Company as the Board of Directors may require.

      Section 5.  Transfer of Shares.  Shares of stock of the Company may be
                  ------------------
transferred on the books of the Company by the delivery of the certificates
representing such shares to the Company for cancellation, and with an
assignment in writing on the back of the certificate executed by the person
named in the certificates as the owner thereof, or by a written power of
attorney executed for such purpose by such person.  The person registered on
the books of the Company as the owner of shares of stock of the Company is
deemed the owner thereof and is entitled to all rights of ownership with
respect to such shares.

      Section 6.  Transfer Books.  Transfer books are to be maintained under
                  --------------
the direction of the Secretary, showing the ownership and transfer of all
certificates of stock issued by the Company.

      Section 7.  Construction.  Whenever a word in the masculine gender is
                  ------------
used in these By-laws it shall be understood to be in or include the feminine
gender where appropriate under the circumstances.  These By-laws are to be
construed to be consistent with applicable law, and if such construction is
not possible then the invalidity of a By-law or a portion thereof shall not
affect the validity of the remainder of the By-laws, which shall remain in
full force and effect.


                                    II-32
<PAGE> 19
                              ARTICLE VIII
                               Amendments

      These By-laws may be altered, amended or repealed, or new By-laws may
be adopted, by vote of a majority of all of the members of the Board of
Directors then in office, at any regular or special meeting of the Board;
provided, no By-law may be adopted or amended so as to be inconsistent with
the Amended and Restated Charter and Articles of Incorporation of the Company
or the Constitution or other laws of the State of Missouri.


Amendments:

Article I, Section 12 added by amendment on 1/29/98


                                    II-33
    

<PAGE> 1
                              Exhibit 7 (c)


       WRITTEN CONSENT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS


                                    II-34
<PAGE> 2



The Board of Directors
General American Life Insurance Company


                                          RE:   VUL-100

   
We consent to the use of our reports included herein and to the reference to
our firm under the heading "Experts" in the Registration Statement and
Prospectus for General American Separate Account Eleven.  Our report on the
consolidated financial statements of General American Life Insurance Company and
subsidiaries refers to the adoption of Statement of Financial Accounting
Standards No. 120, Accounting and Reporting by Mutual Life Insurance Enterprises
and by Insurance Enterprises for Certain Long-Duration Participating Contracts
in 1996.
    


                                          KPMG Peat Marwick LLP


St. Louis, Missouri
   
April 29, 1998
    


                                    II-35


<TABLE> <S> <C>

<ARTICLE>                                            6
<SERIES>
<NAME>                   Sep. Acct. 11 - S&P 500 Index
<NUMBER>                                             1
<MULTIPLIER>                                      1000
<PERIOD-START>                             JAN-01-1997
<PERIOD-TYPE>                                     YEAR
<FISCAL-YEAR-END>                          DEC-31-1997
<PERIOD-END>                               DEC-31-1997
<INVESTMENTS-AT-COST>                           17,073
<INVESTMENTS-AT-VALUE>                          20,582
<RECEIVABLES>                                        0
<ASSETS-OTHER>                                       0
<OTHER-ITEMS-ASSETS>                                 0
<TOTAL-ASSETS>                                  20,582
<PAYABLE-FOR-SECURITIES>                             0
<SENIOR-LONG-TERM-DEBT>                              0
<OTHER-ITEMS-LIABILITIES>                            4
<TOTAL-LIABILITIES>                                  4
<SENIOR-EQUITY>                                      0
<PAID-IN-CAPITAL-COMMON>                             0
<SHARES-COMMON-STOCK>                              522
<SHARES-COMMON-PRIOR>                              488
<ACCUMULATED-NII-CURRENT>                            0
<OVERDISTRIBUTION-NII>                               0
<ACCUMULATED-NET-GAINS>                              0
<OVERDISTRIBUTION-GAINS>                             0
<ACCUM-APPREC-OR-DEPREC>                             0
<NET-ASSETS>                                    20,578
<DIVIDEND-INCOME>                                    0
<INTEREST-INCOME>                                    0
<OTHER-INCOME>                                       0
<EXPENSES-NET>                                    (125)
<NET-INVESTMENT-INCOME>                           (125)
<REALIZED-GAINS-CURRENT>                         2,484
<APPREC-INCREASE-CURRENT>                        1,527
<NET-CHANGE-FROM-OPS>                            3,886
<EQUALIZATION>                                       0
<DISTRIBUTIONS-OF-INCOME>                            0
<DISTRIBUTIONS-OF-GAINS>                             0
<DISTRIBUTIONS-OTHER>                                0
<NUMBER-OF-SHARES-SOLD>                              0
<NUMBER-OF-SHARES-REDEEMED>                          0
<SHARES-REINVESTED>                                  0
<NET-CHANGE-IN-ASSETS>                           6,095
<ACCUMULATED-NII-PRIOR>                              0
<ACCUMULATED-GAINS-PRIOR>                            0
<OVERDISTRIB-NII-PRIOR>                              0
<OVERDIST-NET-GAINS-PRIOR>                           0
<GROSS-ADVISORY-FEES>                                0
<INTEREST-EXPENSE>                                   0
<GROSS-EXPENSE>                                      0
<AVERAGE-NET-ASSETS>                                 0
<PER-SHARE-NAV-BEGIN>                                0
<PER-SHARE-NII>                                      0
<PER-SHARE-GAIN-APPREC>                              0
<PER-SHARE-DIVIDEND>                                 0
<PER-SHARE-DISTRIBUTIONS>                            0
<RETURNS-OF-CAPITAL>                                 0
<PER-SHARE-NAV-END>                                  0
<EXPENSE-RATIO>                                      0
<AVG-DEBT-OUTSTANDING>                               0
<AVG-DEBT-PER-SHARE>                                 0

</TABLE>

<TABLE> <S> <C>

<ARTICLE>                                            6
<SERIES>
<NAME>                    Sep. Acct. 11 - Money Market
<NUMBER>                                             2
<MULTIPLIER>                                      1000
<PERIOD-START>                             JAN-01-1997
<PERIOD-TYPE>                                     YEAR
<FISCAL-YEAR-END>                          DEC-31-1997
<PERIOD-END>                               DEC-31-1997
<INVESTMENTS-AT-COST>                            8,674
<INVESTMENTS-AT-VALUE>                           8,600
<RECEIVABLES>                                      716
<ASSETS-OTHER>                                       0
<OTHER-ITEMS-ASSETS>                                 0
<TOTAL-ASSETS>                                   9,316
<PAYABLE-FOR-SECURITIES>                             0
<SENIOR-LONG-TERM-DEBT>                              0
<OTHER-ITEMS-LIABILITIES>                            0
<TOTAL-LIABILITIES>                                  0
<SENIOR-EQUITY>                                      0
<PAID-IN-CAPITAL-COMMON>                             0
<SHARES-COMMON-STOCK>                              472
<SHARES-COMMON-PRIOR>                              476
<ACCUMULATED-NII-CURRENT>                            0
<OVERDISTRIBUTION-NII>                               0
<ACCUMULATED-NET-GAINS>                              0
<OVERDISTRIBUTION-GAINS>                             0
<ACCUM-APPREC-OR-DEPREC>                             0
<NET-ASSETS>                                     9,316
<DIVIDEND-INCOME>                                    0
<INTEREST-INCOME>                                    0
<OTHER-INCOME>                                       0
<EXPENSES-NET>                                     (36)
<NET-INVESTMENT-INCOME>                            (36)
<REALIZED-GAINS-CURRENT>                            73
<APPREC-INCREASE-CURRENT>                          184
<NET-CHANGE-FROM-OPS>                              221
<EQUALIZATION>                                       0
<DISTRIBUTIONS-OF-INCOME>                            0
<DISTRIBUTIONS-OF-GAINS>                             0
<DISTRIBUTIONS-OTHER>                                0
<NUMBER-OF-SHARES-SOLD>                              0
<NUMBER-OF-SHARES-REDEEMED>                          0
<SHARES-REINVESTED>                                  0
<NET-CHANGE-IN-ASSETS>                           1,154
<ACCUMULATED-NII-PRIOR>                              0
<ACCUMULATED-GAINS-PRIOR>                            0
<OVERDISTRIB-NII-PRIOR>                              0
<OVERDIST-NET-GAINS-PRIOR>                           0
<GROSS-ADVISORY-FEES>                                0
<INTEREST-EXPENSE>                                   0
<GROSS-EXPENSE>                                      0
<AVERAGE-NET-ASSETS>                                 0
<PER-SHARE-NAV-BEGIN>                                0
<PER-SHARE-NII>                                      0
<PER-SHARE-GAIN-APPREC>                              0
<PER-SHARE-DIVIDEND>                                 0
<PER-SHARE-DISTRIBUTIONS>                            0
<RETURNS-OF-CAPITAL>                                 0
<PER-SHARE-NAV-END>                                  0
<EXPENSE-RATIO>                                      0
<AVG-DEBT-OUTSTANDING>                               0
<AVG-DEBT-PER-SHARE>                                 0

</TABLE>

<TABLE> <S> <C>

<ARTICLE>                                            6
<SERIES>
<NAME>                      Sep. Acct. 11 - Bond Index
<NUMBER>                                             3
<MULTIPLIER>                                      1000
<PERIOD-START>                             JAN-01-1997
<PERIOD-TYPE>                                     YEAR
<FISCAL-YEAR-END>                          DEC-31-1997
<PERIOD-END>                               DEC-31-1997
<INVESTMENTS-AT-COST>                            3,434
<INVESTMENTS-AT-VALUE>                           3,450
<RECEIVABLES>                                        0
<ASSETS-OTHER>                                       0
<OTHER-ITEMS-ASSETS>                                 0
<TOTAL-ASSETS>                                   3,450
<PAYABLE-FOR-SECURITIES>                             0
<SENIOR-LONG-TERM-DEBT>                              0
<OTHER-ITEMS-LIABILITIES>                            2
<TOTAL-LIABILITIES>                                  2
<SENIOR-EQUITY>                                      0
<PAID-IN-CAPITAL-COMMON>                             0
<SHARES-COMMON-STOCK>                              149
<SHARES-COMMON-PRIOR>                              319
<ACCUMULATED-NII-CURRENT>                            0
<OVERDISTRIBUTION-NII>                               0
<ACCUMULATED-NET-GAINS>                              0
<OVERDISTRIBUTION-GAINS>                             0
<ACCUM-APPREC-OR-DEPREC>                             0
<NET-ASSETS>                                     3,448
<DIVIDEND-INCOME>                                    0
<INTEREST-INCOME>                                    0
<OTHER-INCOME>                                       0
<EXPENSES-NET>                                     (23)
<NET-INVESTMENT-INCOME>                            (23)
<REALIZED-GAINS-CURRENT>                           (10)
<APPREC-INCREASE-CURRENT>                          250
<NET-CHANGE-FROM-OPS>                              217
<EQUALIZATION>                                       0
<DISTRIBUTIONS-OF-INCOME>                            0
<DISTRIBUTIONS-OF-GAINS>                             0
<DISTRIBUTIONS-OTHER>                                0
<NUMBER-OF-SHARES-SOLD>                              0
<NUMBER-OF-SHARES-REDEEMED>                          0
<SHARES-REINVESTED>                                  0
<NET-CHANGE-IN-ASSETS>                          (3,315)
<ACCUMULATED-NII-PRIOR>                              0
<ACCUMULATED-GAINS-PRIOR>                            0
<OVERDISTRIB-NII-PRIOR>                              0
<OVERDIST-NET-GAINS-PRIOR>                           0
<GROSS-ADVISORY-FEES>                                0
<INTEREST-EXPENSE>                                   0
<GROSS-EXPENSE>                                      0
<AVERAGE-NET-ASSETS>                                 0
<PER-SHARE-NAV-BEGIN>                                0
<PER-SHARE-NII>                                      0
<PER-SHARE-GAIN-APPREC>                              0
<PER-SHARE-DIVIDEND>                                 0
<PER-SHARE-DISTRIBUTIONS>                            0
<RETURNS-OF-CAPITAL>                                 0
<PER-SHARE-NAV-END>                                  0
<EXPENSE-RATIO>                                      0
<AVG-DEBT-OUTSTANDING>                               0
<AVG-DEBT-PER-SHARE>                                 0

</TABLE>

<TABLE> <S> <C>

<ARTICLE>                                            6
<SERIES>
<NAME>                  Sep. Acct. 11 - Managed Equity
<NUMBER>                                             4
<MULTIPLIER>                                      1000
<PERIOD-START>                             JAN-01-1997
<PERIOD-TYPE>                                     YEAR
<FISCAL-YEAR-END>                          DEC-31-1997
<PERIOD-END>                               DEC-31-1997
<INVESTMENTS-AT-COST>                            3,757
<INVESTMENTS-AT-VALUE>                           4,242
<RECEIVABLES>                                        0
<ASSETS-OTHER>                                       0
<OTHER-ITEMS-ASSETS>                                 0
<TOTAL-ASSETS>                                   4,242
<PAYABLE-FOR-SECURITIES>                             0
<SENIOR-LONG-TERM-DEBT>                              0
<OTHER-ITEMS-LIABILITIES>                            7
<TOTAL-LIABILITIES>                                  7
<SENIOR-EQUITY>                                      0
<PAID-IN-CAPITAL-COMMON>                             0
<SHARES-COMMON-STOCK>                              136
<SHARES-COMMON-PRIOR>                              110
<ACCUMULATED-NII-CURRENT>                            0
<OVERDISTRIBUTION-NII>                               0
<ACCUMULATED-NET-GAINS>                              0
<OVERDISTRIBUTION-GAINS>                             0
<ACCUM-APPREC-OR-DEPREC>                             0
<NET-ASSETS>                                     4,235
<DIVIDEND-INCOME>                                    0
<INTEREST-INCOME>                                    0
<OTHER-INCOME>                                       0
<EXPENSES-NET>                                     (29)
<NET-INVESTMENT-INCOME>                            (29)
<REALIZED-GAINS-CURRENT>                           347
<APPREC-INCREASE-CURRENT>                          368
<NET-CHANGE-FROM-OPS>                              686
<EQUALIZATION>                                       0
<DISTRIBUTIONS-OF-INCOME>                            0
<DISTRIBUTIONS-OF-GAINS>                             0
<DISTRIBUTIONS-OTHER>                                0
<NUMBER-OF-SHARES-SOLD>                              0
<NUMBER-OF-SHARES-REDEEMED>                          0
<SHARES-REINVESTED>                                  0
<NET-CHANGE-IN-ASSETS>                           1,465
<ACCUMULATED-NII-PRIOR>                              0
<ACCUMULATED-GAINS-PRIOR>                            0
<OVERDISTRIB-NII-PRIOR>                              0
<OVERDIST-NET-GAINS-PRIOR>                           0
<GROSS-ADVISORY-FEES>                                0
<INTEREST-EXPENSE>                                   0
<GROSS-EXPENSE>                                      0
<AVERAGE-NET-ASSETS>                                 0
<PER-SHARE-NAV-BEGIN>                                0
<PER-SHARE-NII>                                      0
<PER-SHARE-GAIN-APPREC>                              0
<PER-SHARE-DIVIDEND>                                 0
<PER-SHARE-DISTRIBUTIONS>                            0
<RETURNS-OF-CAPITAL>                                 0
<PER-SHARE-NAV-END>                                  0
<EXPENSE-RATIO>                                      0
<AVG-DEBT-OUTSTANDING>                               0
<AVG-DEBT-PER-SHARE>                                 0

</TABLE>

<TABLE> <S> <C>

<ARTICLE>                                            6
<SERIES>
<NAME>                Sep. Acct. 11 - Asset Allocation
<NUMBER>                                             5
<MULTIPLIER>                                      1000
<PERIOD-START>                             JAN-01-1997
<PERIOD-TYPE>                                     YEAR
<FISCAL-YEAR-END>                          DEC-31-1997
<PERIOD-END>                               DEC-31-1997
<INVESTMENTS-AT-COST>                            8,720
<INVESTMENTS-AT-VALUE>                          10,482
<RECEIVABLES>                                        0
<ASSETS-OTHER>                                       0
<OTHER-ITEMS-ASSETS>                                 0
<TOTAL-ASSETS>                                  10,482
<PAYABLE-FOR-SECURITIES>                             0
<SENIOR-LONG-TERM-DEBT>                              0
<OTHER-ITEMS-LIABILITIES>                            6
<TOTAL-LIABILITIES>                                  6
<SENIOR-EQUITY>                                      0
<PAID-IN-CAPITAL-COMMON>                             0
<SHARES-COMMON-STOCK>                              329
<SHARES-COMMON-PRIOR>                              300
<ACCUMULATED-NII-CURRENT>                            0
<OVERDISTRIBUTION-NII>                               0
<ACCUMULATED-NET-GAINS>                              0
<OVERDISTRIBUTION-GAINS>                             0
<ACCUM-APPREC-OR-DEPREC>                             0
<NET-ASSETS>                                    10,476
<DIVIDEND-INCOME>                                    0
<INTEREST-INCOME>                                    0
<OTHER-INCOME>                                       0
<EXPENSES-NET>                                     (80)
<NET-INVESTMENT-INCOME>                            (80)
<REALIZED-GAINS-CURRENT>                           507
<APPREC-INCREASE-CURRENT>                        1,105
<NET-CHANGE-FROM-OPS>                            1,532
<EQUALIZATION>                                       0
<DISTRIBUTIONS-OF-INCOME>                            0
<DISTRIBUTIONS-OF-GAINS>                             0
<DISTRIBUTIONS-OTHER>                                0
<NUMBER-OF-SHARES-SOLD>                              0
<NUMBER-OF-SHARES-REDEEMED>                          0
<SHARES-REINVESTED>                                  0
<NET-CHANGE-IN-ASSETS>                           2,442
<ACCUMULATED-NII-PRIOR>                              0
<ACCUMULATED-GAINS-PRIOR>                            0
<OVERDISTRIB-NII-PRIOR>                              0
<OVERDIST-NET-GAINS-PRIOR>                           0
<GROSS-ADVISORY-FEES>                                0
<INTEREST-EXPENSE>                                   0
<GROSS-EXPENSE>                                      0
<AVERAGE-NET-ASSETS>                                 0
<PER-SHARE-NAV-BEGIN>                                0
<PER-SHARE-NII>                                      0
<PER-SHARE-GAIN-APPREC>                              0
<PER-SHARE-DIVIDEND>                                 0
<PER-SHARE-DISTRIBUTIONS>                            0
<RETURNS-OF-CAPITAL>                                 0
<PER-SHARE-NAV-END>                                  0
<EXPENSE-RATIO>                                      0
<AVG-DEBT-OUTSTANDING>                               0
<AVG-DEBT-PER-SHARE>                                 0

</TABLE>

<TABLE> <S> <C>

<ARTICLE>                                            6
<SERIES>
<NAME>            Sep. Acct. 11 - International Equity
<NUMBER>                                             6
<MULTIPLIER>                                      1000
<PERIOD-START>                             JAN-01-1997
<PERIOD-TYPE>                                     YEAR
<FISCAL-YEAR-END>                          DEC-31-1997
<PERIOD-END>                               DEC-31-1997
<INVESTMENTS-AT-COST>                            7,798
<INVESTMENTS-AT-VALUE>                           7,867
<RECEIVABLES>                                        0
<ASSETS-OTHER>                                       0
<OTHER-ITEMS-ASSETS>                                 0
<TOTAL-ASSETS>                                   7,867
<PAYABLE-FOR-SECURITIES>                             0
<SENIOR-LONG-TERM-DEBT>                              0
<OTHER-ITEMS-LIABILITIES>                            3
<TOTAL-LIABILITIES>                                  3
<SENIOR-EQUITY>                                      0
<PAID-IN-CAPITAL-COMMON>                             0
<SHARES-COMMON-STOCK>                              474
<SHARES-COMMON-PRIOR>                              419
<ACCUMULATED-NII-CURRENT>                            0
<OVERDISTRIBUTION-NII>                               0
<ACCUMULATED-NET-GAINS>                              0
<OVERDISTRIBUTION-GAINS>                             0
<ACCUM-APPREC-OR-DEPREC>                             0
<NET-ASSETS>                                     7,864
<DIVIDEND-INCOME>                                    0
<INTEREST-INCOME>                                    0
<OTHER-INCOME>                                       0
<EXPENSES-NET>                                     (63)
<NET-INVESTMENT-INCOME>                            (63)
<REALIZED-GAINS-CURRENT>                           357
<APPREC-INCREASE-CURRENT>                         (199)
<NET-CHANGE-FROM-OPS>                               95
<EQUALIZATION>                                       0
<DISTRIBUTIONS-OF-INCOME>                            0
<DISTRIBUTIONS-OF-GAINS>                             0
<DISTRIBUTIONS-OTHER>                                0
<NUMBER-OF-SHARES-SOLD>                              0
<NUMBER-OF-SHARES-REDEEMED>                          0
<SHARES-REINVESTED>                                  0
<NET-CHANGE-IN-ASSETS>                           1,075
<ACCUMULATED-NII-PRIOR>                              0
<ACCUMULATED-GAINS-PRIOR>                            0
<OVERDISTRIB-NII-PRIOR>                              0
<OVERDIST-NET-GAINS-PRIOR>                           0
<GROSS-ADVISORY-FEES>                                0
<INTEREST-EXPENSE>                                   0
<GROSS-EXPENSE>                                      0
<AVERAGE-NET-ASSETS>                                 0
<PER-SHARE-NAV-BEGIN>                                0
<PER-SHARE-NII>                                      0
<PER-SHARE-GAIN-APPREC>                              0
<PER-SHARE-DIVIDEND>                                 0
<PER-SHARE-DISTRIBUTIONS>                            0
<RETURNS-OF-CAPITAL>                                 0
<PER-SHARE-NAV-END>                                  0
<EXPENSE-RATIO>                                      0
<AVG-DEBT-OUTSTANDING>                               0
<AVG-DEBT-PER-SHARE>                                 0

</TABLE>

<TABLE> <S> <C>

<ARTICLE>                                            6
<SERIES>
<NAME>                  Sep. Acct. 11 - Mid-Cap Equity
<NUMBER>                                             7
<MULTIPLIER>                                      1000
<PERIOD-START>                             JAN-01-1997
<PERIOD-TYPE>                                     YEAR
<FISCAL-YEAR-END>                          DEC-31-1997
<PERIOD-END>                               DEC-31-1997
<INVESTMENTS-AT-COST>                            5,263
<INVESTMENTS-AT-VALUE>                           6,233
<RECEIVABLES>                                        2
<ASSETS-OTHER>                                       0
<OTHER-ITEMS-ASSETS>                                 0
<TOTAL-ASSETS>                                   6,235
<PAYABLE-FOR-SECURITIES>                             0
<SENIOR-LONG-TERM-DEBT>                              0
<OTHER-ITEMS-LIABILITIES>                            0
<TOTAL-LIABILITIES>                                  0
<SENIOR-EQUITY>                                      0
<PAID-IN-CAPITAL-COMMON>                             0
<SHARES-COMMON-STOCK>                              282
<SHARES-COMMON-PRIOR>                              249
<ACCUMULATED-NII-CURRENT>                            0
<OVERDISTRIBUTION-NII>                               0
<ACCUMULATED-NET-GAINS>                              0
<OVERDISTRIBUTION-GAINS>                             0
<ACCUM-APPREC-OR-DEPREC>                             0
<NET-ASSETS>                                     6,235
<DIVIDEND-INCOME>                                    0
<INTEREST-INCOME>                                    0
<OTHER-INCOME>                                       0
<EXPENSES-NET>                                     (41)
<NET-INVESTMENT-INCOME>                            (41)
<REALIZED-GAINS-CURRENT>                           452
<APPREC-INCREASE-CURRENT>                          945
<NET-CHANGE-FROM-OPS>                            1,356
<EQUALIZATION>                                       0
<DISTRIBUTIONS-OF-INCOME>                            0
<DISTRIBUTIONS-OF-GAINS>                             0
<DISTRIBUTIONS-OTHER>                                0
<NUMBER-OF-SHARES-SOLD>                              0
<NUMBER-OF-SHARES-REDEEMED>                          0
<SHARES-REINVESTED>                                  0
<NET-CHANGE-IN-ASSETS>                           2,150
<ACCUMULATED-NII-PRIOR>                              0
<ACCUMULATED-GAINS-PRIOR>                            0
<OVERDISTRIB-NII-PRIOR>                              0
<OVERDIST-NET-GAINS-PRIOR>                           0
<GROSS-ADVISORY-FEES>                                0
<INTEREST-EXPENSE>                                   0
<GROSS-EXPENSE>                                      0
<AVERAGE-NET-ASSETS>                                 0
<PER-SHARE-NAV-BEGIN>                                0
<PER-SHARE-NII>                                      0
<PER-SHARE-GAIN-APPREC>                              0
<PER-SHARE-DIVIDEND>                                 0
<PER-SHARE-DISTRIBUTIONS>                            0
<RETURNS-OF-CAPITAL>                                 0
<PER-SHARE-NAV-END>                                  0
<EXPENSE-RATIO>                                      0
<AVG-DEBT-OUTSTANDING>                               0
<AVG-DEBT-PER-SHARE>                                 0

</TABLE>

<TABLE> <S> <C>

<ARTICLE>                                            6
<SERIES>
<NAME>                Sep. Acct. 11 - Small-Cap Equity
<NUMBER>                                             8
<MULTIPLIER>                                      1000
<PERIOD-START>                             JAN-01-1997
<PERIOD-TYPE>                                     YEAR
<FISCAL-YEAR-END>                          DEC-31-1997
<PERIOD-END>                               DEC-31-1997
<INVESTMENTS-AT-COST>                            1,277
<INVESTMENTS-AT-VALUE>                           1,144
<RECEIVABLES>                                        0
<ASSETS-OTHER>                                       0
<OTHER-ITEMS-ASSETS>                                 0
<TOTAL-ASSETS>                                   1,144
<PAYABLE-FOR-SECURITIES>                             0
<SENIOR-LONG-TERM-DEBT>                              0
<OTHER-ITEMS-LIABILITIES>                            0
<TOTAL-LIABILITIES>                                  0
<SENIOR-EQUITY>                                      0
<PAID-IN-CAPITAL-COMMON>                             0
<SHARES-COMMON-STOCK>                               24
<SHARES-COMMON-PRIOR>                                0
<ACCUMULATED-NII-CURRENT>                            0
<OVERDISTRIBUTION-NII>                               0
<ACCUMULATED-NET-GAINS>                              0
<OVERDISTRIBUTION-GAINS>                             0
<ACCUM-APPREC-OR-DEPREC>                             0
<NET-ASSETS>                                     1,144
<DIVIDEND-INCOME>                                    0
<INTEREST-INCOME>                                    0
<OTHER-INCOME>                                       0
<EXPENSES-NET>                                      (2)
<NET-INVESTMENT-INCOME>                             (2)
<REALIZED-GAINS-CURRENT>                           150
<APPREC-INCREASE-CURRENT>                         (133)
<NET-CHANGE-FROM-OPS>                               15
<EQUALIZATION>                                       0
<DISTRIBUTIONS-OF-INCOME>                            0
<DISTRIBUTIONS-OF-GAINS>                             0
<DISTRIBUTIONS-OTHER>                                0
<NUMBER-OF-SHARES-SOLD>                              0
<NUMBER-OF-SHARES-REDEEMED>                          0
<SHARES-REINVESTED>                                  0
<NET-CHANGE-IN-ASSETS>                           1,144
<ACCUMULATED-NII-PRIOR>                              0
<ACCUMULATED-GAINS-PRIOR>                            0
<OVERDISTRIB-NII-PRIOR>                              0
<OVERDIST-NET-GAINS-PRIOR>                           0
<GROSS-ADVISORY-FEES>                                0
<INTEREST-EXPENSE>                                   0
<GROSS-EXPENSE>                                      0
<AVERAGE-NET-ASSETS>                                 0
<PER-SHARE-NAV-BEGIN>                                0
<PER-SHARE-NII>                                      0
<PER-SHARE-GAIN-APPREC>                              0
<PER-SHARE-DIVIDEND>                                 0
<PER-SHARE-DISTRIBUTIONS>                            0
<RETURNS-OF-CAPITAL>                                 0
<PER-SHARE-NAV-END>                                  0
<EXPENSE-RATIO>                                      0
<AVG-DEBT-OUTSTANDING>                               0
<AVG-DEBT-PER-SHARE>                                 0

</TABLE>

<TABLE> <S> <C>

<ARTICLE>                                            6
<SERIES>
<NAME>                   Sep. Acct. 11 - Equity Income
<NUMBER>                                             9
<MULTIPLIER>                                      1000
<PERIOD-START>                             JAN-01-1997
<PERIOD-TYPE>                                     YEAR
<FISCAL-YEAR-END>                          DEC-31-1997
<PERIOD-END>                               DEC-31-1997
<INVESTMENTS-AT-COST>                           13,671
<INVESTMENTS-AT-VALUE>                          17,001
<RECEIVABLES>                                        0
<ASSETS-OTHER>                                       0
<OTHER-ITEMS-ASSETS>                                 0
<TOTAL-ASSETS>                                  17,001
<PAYABLE-FOR-SECURITIES>                             0
<SENIOR-LONG-TERM-DEBT>                              0
<OTHER-ITEMS-LIABILITIES>                            5
<TOTAL-LIABILITIES>                                  5
<SENIOR-EQUITY>                                      0
<PAID-IN-CAPITAL-COMMON>                             0
<SHARES-COMMON-STOCK>                              700
<SHARES-COMMON-PRIOR>                              491
<ACCUMULATED-NII-CURRENT>                            0
<OVERDISTRIBUTION-NII>                               0
<ACCUMULATED-NET-GAINS>                              0
<OVERDISTRIBUTION-GAINS>                             0
<ACCUM-APPREC-OR-DEPREC>                             0
<NET-ASSETS>                                    16,996
<DIVIDEND-INCOME>                                  187
<INTEREST-INCOME>                                    0
<OTHER-INCOME>                                       0
<EXPENSES-NET>                                    (111)
<NET-INVESTMENT-INCOME>                             76
<REALIZED-GAINS-CURRENT>                         1,249
<APPREC-INCREASE-CURRENT>                        1,802
<NET-CHANGE-FROM-OPS>                            3,127
<EQUALIZATION>                                       0
<DISTRIBUTIONS-OF-INCOME>                            0
<DISTRIBUTIONS-OF-GAINS>                             0
<DISTRIBUTIONS-OTHER>                                0
<NUMBER-OF-SHARES-SOLD>                              0
<NUMBER-OF-SHARES-REDEEMED>                          0
<SHARES-REINVESTED>                                  0
<NET-CHANGE-IN-ASSETS>                           6,643
<ACCUMULATED-NII-PRIOR>                              0
<ACCUMULATED-GAINS-PRIOR>                            0
<OVERDISTRIB-NII-PRIOR>                              0
<OVERDIST-NET-GAINS-PRIOR>                           0
<GROSS-ADVISORY-FEES>                                0
<INTEREST-EXPENSE>                                   0
<GROSS-EXPENSE>                                      0
<AVERAGE-NET-ASSETS>                                 0
<PER-SHARE-NAV-BEGIN>                                0
<PER-SHARE-NII>                                      0
<PER-SHARE-GAIN-APPREC>                              0
<PER-SHARE-DIVIDEND>                                 0
<PER-SHARE-DISTRIBUTIONS>                            0
<RETURNS-OF-CAPITAL>                                 0
<PER-SHARE-NAV-END>                                  0
<EXPENSE-RATIO>                                      0
<AVG-DEBT-OUTSTANDING>                               0
<AVG-DEBT-PER-SHARE>                                 0

</TABLE>

<TABLE> <S> <C>

<ARTICLE>                                            6
<SERIES>
<NAME>                          Sep. Acct. 11 - Growth
<NUMBER>                                            10
<MULTIPLIER>                                      1000
<PERIOD-START>                             JAN-01-1997
<PERIOD-TYPE>                                     YEAR
<FISCAL-YEAR-END>                          DEC-31-1997
<PERIOD-END>                               DEC-31-1997
<INVESTMENTS-AT-COST>                           17,509
<INVESTMENTS-AT-VALUE>                          22,238
<RECEIVABLES>                                        0
<ASSETS-OTHER>                                       0
<OTHER-ITEMS-ASSETS>                                 0
<TOTAL-ASSETS>                                  22,238
<PAYABLE-FOR-SECURITIES>                             0
<SENIOR-LONG-TERM-DEBT>                              0
<OTHER-ITEMS-LIABILITIES>                            9
<TOTAL-LIABILITIES>                                  9
<SENIOR-EQUITY>                                      0
<PAID-IN-CAPITAL-COMMON>                             0
<SHARES-COMMON-STOCK>                              599
<SHARES-COMMON-PRIOR>                              429
<ACCUMULATED-NII-CURRENT>                            0
<OVERDISTRIBUTION-NII>                               0
<ACCUMULATED-NET-GAINS>                              0
<OVERDISTRIBUTION-GAINS>                             0
<ACCUM-APPREC-OR-DEPREC>                             0
<NET-ASSETS>                                    22,229
<DIVIDEND-INCOME>                                   94
<INTEREST-INCOME>                                    0
<OTHER-INCOME>                                       0
<EXPENSES-NET>                                    (145)
<NET-INVESTMENT-INCOME>                            (51)
<REALIZED-GAINS-CURRENT>                           802
<APPREC-INCREASE-CURRENT>                        2,689
<NET-CHANGE-FROM-OPS>                            3,440
<EQUALIZATION>                                       0
<DISTRIBUTIONS-OF-INCOME>                            0
<DISTRIBUTIONS-OF-GAINS>                             0
<DISTRIBUTIONS-OTHER>                                0
<NUMBER-OF-SHARES-SOLD>                              0
<NUMBER-OF-SHARES-REDEEMED>                          0
<SHARES-REINVESTED>                                  0
<NET-CHANGE-IN-ASSETS>                           8,858
<ACCUMULATED-NII-PRIOR>                              0
<ACCUMULATED-GAINS-PRIOR>                            0
<OVERDISTRIB-NII-PRIOR>                              0
<OVERDIST-NET-GAINS-PRIOR>                           0
<GROSS-ADVISORY-FEES>                                0
<INTEREST-EXPENSE>                                   0
<GROSS-EXPENSE>                                      0
<AVERAGE-NET-ASSETS>                                 0
<PER-SHARE-NAV-BEGIN>                                0
<PER-SHARE-NII>                                      0
<PER-SHARE-GAIN-APPREC>                              0
<PER-SHARE-DIVIDEND>                                 0
<PER-SHARE-DISTRIBUTIONS>                            0
<RETURNS-OF-CAPITAL>                                 0
<PER-SHARE-NAV-END>                                  0
<EXPENSE-RATIO>                                      0
<AVG-DEBT-OUTSTANDING>                               0
<AVG-DEBT-PER-SHARE>                                 0

</TABLE>

<TABLE> <S> <C>

<ARTICLE>                                            6
<SERIES>
<NAME>                        Sep. Acct. 11 - Overseas
<NUMBER>                                            11
<MULTIPLIER>                                      1000
<PERIOD-START>                             JAN-01-1997
<PERIOD-TYPE>                                     YEAR
<FISCAL-YEAR-END>                          DEC-31-1997
<PERIOD-END>                               DEC-31-1997
<INVESTMENTS-AT-COST>                            7,473
<INVESTMENTS-AT-VALUE>                           8,175
<RECEIVABLES>                                        0
<ASSETS-OTHER>                                       0
<OTHER-ITEMS-ASSETS>                                 0
<TOTAL-ASSETS>                                   8,175
<PAYABLE-FOR-SECURITIES>                             0
<SENIOR-LONG-TERM-DEBT>                              0
<OTHER-ITEMS-LIABILITIES>                            4
<TOTAL-LIABILITIES>                                  4
<SENIOR-EQUITY>                                      0
<PAID-IN-CAPITAL-COMMON>                             0
<SHARES-COMMON-STOCK>                              426
<SHARES-COMMON-PRIOR>                              289
<ACCUMULATED-NII-CURRENT>                            0
<OVERDISTRIBUTION-NII>                               0
<ACCUMULATED-NET-GAINS>                              0
<OVERDISTRIBUTION-GAINS>                             0
<ACCUM-APPREC-OR-DEPREC>                             0
<NET-ASSETS>                                     8,171
<DIVIDEND-INCOME>                                   99
<INTEREST-INCOME>                                    0
<OTHER-INCOME>                                       0
<EXPENSES-NET>                                     (57)
<NET-INVESTMENT-INCOME>                             42
<REALIZED-GAINS-CURRENT>                           466
<APPREC-INCREASE-CURRENT>                           63
<NET-CHANGE-FROM-OPS>                              571
<EQUALIZATION>                                       0
<DISTRIBUTIONS-OF-INCOME>                            0
<DISTRIBUTIONS-OF-GAINS>                             0
<DISTRIBUTIONS-OTHER>                                0
<NUMBER-OF-SHARES-SOLD>                              0
<NUMBER-OF-SHARES-REDEEMED>                          0
<SHARES-REINVESTED>                                  0
<NET-CHANGE-IN-ASSETS>                           2,726
<ACCUMULATED-NII-PRIOR>                              0
<ACCUMULATED-GAINS-PRIOR>                            0
<OVERDISTRIB-NII-PRIOR>                              0
<OVERDIST-NET-GAINS-PRIOR>                           0
<GROSS-ADVISORY-FEES>                                0
<INTEREST-EXPENSE>                                   0
<GROSS-EXPENSE>                                      0
<AVERAGE-NET-ASSETS>                                 0
<PER-SHARE-NAV-BEGIN>                                0
<PER-SHARE-NII>                                      0
<PER-SHARE-GAIN-APPREC>                              0
<PER-SHARE-DIVIDEND>                                 0
<PER-SHARE-DISTRIBUTIONS>                            0
<RETURNS-OF-CAPITAL>                                 0
<PER-SHARE-NAV-END>                                  0
<EXPENSE-RATIO>                                      0
<AVG-DEBT-OUTSTANDING>                               0
<AVG-DEBT-PER-SHARE>                                 0

</TABLE>

<TABLE> <S> <C>

<ARTICLE>                                            6
<SERIES>
<NAME>                   Sep. Acct. 11 - Asset Manager
<NUMBER>                                            12
<MULTIPLIER>                                      1000
<PERIOD-START>                             JAN-01-1997
<PERIOD-TYPE>                                     YEAR
<FISCAL-YEAR-END>                          DEC-31-1997
<PERIOD-END>                               DEC-31-1997
<INVESTMENTS-AT-COST>                              524
<INVESTMENTS-AT-VALUE>                             578
<RECEIVABLES>                                        0
<ASSETS-OTHER>                                       0
<OTHER-ITEMS-ASSETS>                                 0
<TOTAL-ASSETS>                                     578
<PAYABLE-FOR-SECURITIES>                             0
<SENIOR-LONG-TERM-DEBT>                              0
<OTHER-ITEMS-LIABILITIES>                            0
<TOTAL-LIABILITIES>                                  0
<SENIOR-EQUITY>                                      0
<PAID-IN-CAPITAL-COMMON>                             0
<SHARES-COMMON-STOCK>                               32
<SHARES-COMMON-PRIOR>                               16
<ACCUMULATED-NII-CURRENT>                            0
<OVERDISTRIBUTION-NII>                               0
<ACCUMULATED-NET-GAINS>                              0
<OVERDISTRIBUTION-GAINS>                             0
<ACCUM-APPREC-OR-DEPREC>                             0
<NET-ASSETS>                                       578
<DIVIDEND-INCOME>                                    9
<INTEREST-INCOME>                                    0
<OTHER-INCOME>                                       0
<EXPENSES-NET>                                      (3)
<NET-INVESTMENT-INCOME>                              6
<REALIZED-GAINS-CURRENT>                            34
<APPREC-INCREASE-CURRENT>                           34
<NET-CHANGE-FROM-OPS>                               74
<EQUALIZATION>                                       0
<DISTRIBUTIONS-OF-INCOME>                            0
<DISTRIBUTIONS-OF-GAINS>                             0
<DISTRIBUTIONS-OTHER>                                0
<NUMBER-OF-SHARES-SOLD>                              0
<NUMBER-OF-SHARES-REDEEMED>                          0
<SHARES-REINVESTED>                                  0
<NET-CHANGE-IN-ASSETS>                             301
<ACCUMULATED-NII-PRIOR>                              0
<ACCUMULATED-GAINS-PRIOR>                            0
<OVERDISTRIB-NII-PRIOR>                              0
<OVERDIST-NET-GAINS-PRIOR>                           0
<GROSS-ADVISORY-FEES>                                0
<INTEREST-EXPENSE>                                   0
<GROSS-EXPENSE>                                      0
<AVERAGE-NET-ASSETS>                                 0
<PER-SHARE-NAV-BEGIN>                                0
<PER-SHARE-NII>                                      0
<PER-SHARE-GAIN-APPREC>                              0
<PER-SHARE-DIVIDEND>                                 0
<PER-SHARE-DISTRIBUTIONS>                            0
<RETURNS-OF-CAPITAL>                                 0
<PER-SHARE-NAV-END>                                  0
<EXPENSE-RATIO>                                      0
<AVG-DEBT-OUTSTANDING>                               0
<AVG-DEBT-PER-SHARE>                                 0

</TABLE>

<TABLE> <S> <C>

<ARTICLE>                                            6
<SERIES>
<NAME>                     Sep. Acct. 11 - High Income
<NUMBER>                                            13
<MULTIPLIER>                                      1000
<PERIOD-START>                             JAN-01-1997
<PERIOD-TYPE>                                     YEAR
<FISCAL-YEAR-END>                          DEC-31-1997
<PERIOD-END>                               DEC-31-1997
<INVESTMENTS-AT-COST>                            1,954
<INVESTMENTS-AT-VALUE>                           2,175
<RECEIVABLES>                                        0
<ASSETS-OTHER>                                       0
<OTHER-ITEMS-ASSETS>                                 0
<TOTAL-ASSETS>                                   2,175
<PAYABLE-FOR-SECURITIES>                             0
<SENIOR-LONG-TERM-DEBT>                              0
<OTHER-ITEMS-LIABILITIES>                            2
<TOTAL-LIABILITIES>                                  2
<SENIOR-EQUITY>                                      0
<PAID-IN-CAPITAL-COMMON>                             0
<SHARES-COMMON-STOCK>                              160
<SHARES-COMMON-PRIOR>                               95
<ACCUMULATED-NII-CURRENT>                            0
<OVERDISTRIBUTION-NII>                               0
<ACCUMULATED-NET-GAINS>                              0
<OVERDISTRIBUTION-GAINS>                             0
<ACCUM-APPREC-OR-DEPREC>                             0
<NET-ASSETS>                                     2,173
<DIVIDEND-INCOME>                                   91
<INTEREST-INCOME>                                    0
<OTHER-INCOME>                                       0
<EXPENSES-NET>                                     (14)
<NET-INVESTMENT-INCOME>                             77
<REALIZED-GAINS-CURRENT>                            29
<APPREC-INCREASE-CURRENT>                          164
<NET-CHANGE-FROM-OPS>                              270
<EQUALIZATION>                                       0
<DISTRIBUTIONS-OF-INCOME>                            0
<DISTRIBUTIONS-OF-GAINS>                             0
<DISTRIBUTIONS-OTHER>                                0
<NUMBER-OF-SHARES-SOLD>                              0
<NUMBER-OF-SHARES-REDEEMED>                          0
<SHARES-REINVESTED>                                  0
<NET-CHANGE-IN-ASSETS>                             982
<ACCUMULATED-NII-PRIOR>                              0
<ACCUMULATED-GAINS-PRIOR>                            0
<OVERDISTRIB-NII-PRIOR>                              0
<OVERDIST-NET-GAINS-PRIOR>                           0
<GROSS-ADVISORY-FEES>                                0
<INTEREST-EXPENSE>                                   0
<GROSS-EXPENSE>                                      0
<AVERAGE-NET-ASSETS>                                 0
<PER-SHARE-NAV-BEGIN>                                0
<PER-SHARE-NII>                                      0
<PER-SHARE-GAIN-APPREC>                              0
<PER-SHARE-DIVIDEND>                                 0
<PER-SHARE-DISTRIBUTIONS>                            0
<RETURNS-OF-CAPITAL>                                 0
<PER-SHARE-NAV-END>                                  0
<EXPENSE-RATIO>                                      0
<AVG-DEBT-OUTSTANDING>                               0
<AVG-DEBT-PER-SHARE>                                 0

</TABLE>

<TABLE> <S> <C>

<ARTICLE>                                            6
<SERIES>
<NAME>           Sep. Acct. 11 - Worldwide Hard Assets
<NUMBER>                                            14
<MULTIPLIER>                                      1000
<PERIOD-START>                             JAN-01-1997
<PERIOD-TYPE>                                     YEAR
<FISCAL-YEAR-END>                          DEC-31-1997
<PERIOD-END>                               DEC-31-1997
<INVESTMENTS-AT-COST>                              281
<INVESTMENTS-AT-VALUE>                             270
<RECEIVABLES>                                        0
<ASSETS-OTHER>                                       0
<OTHER-ITEMS-ASSETS>                                 0
<TOTAL-ASSETS>                                     270
<PAYABLE-FOR-SECURITIES>                             0
<SENIOR-LONG-TERM-DEBT>                              0
<OTHER-ITEMS-LIABILITIES>                            0
<TOTAL-LIABILITIES>                                  0
<SENIOR-EQUITY>                                      0
<PAID-IN-CAPITAL-COMMON>                             0
<SHARES-COMMON-STOCK>                               17
<SHARES-COMMON-PRIOR>                               11
<ACCUMULATED-NII-CURRENT>                            0
<OVERDISTRIBUTION-NII>                               0
<ACCUMULATED-NET-GAINS>                              0
<OVERDISTRIBUTION-GAINS>                             0
<ACCUM-APPREC-OR-DEPREC>                             0
<NET-ASSETS>                                       270
<DIVIDEND-INCOME>                                    4
<INTEREST-INCOME>                                    0
<OTHER-INCOME>                                       0
<EXPENSES-NET>                                      (2)
<NET-INVESTMENT-INCOME>                              2
<REALIZED-GAINS-CURRENT>                             3
<APPREC-INCREASE-CURRENT>                          (14)
<NET-CHANGE-FROM-OPS>                               (9)
<EQUALIZATION>                                       0
<DISTRIBUTIONS-OF-INCOME>                            0
<DISTRIBUTIONS-OF-GAINS>                             0
<DISTRIBUTIONS-OTHER>                                0
<NUMBER-OF-SHARES-SOLD>                              0
<NUMBER-OF-SHARES-REDEEMED>                          0
<SHARES-REINVESTED>                                  0
<NET-CHANGE-IN-ASSETS>                              83
<ACCUMULATED-NII-PRIOR>                              0
<ACCUMULATED-GAINS-PRIOR>                            0
<OVERDISTRIB-NII-PRIOR>                              0
<OVERDIST-NET-GAINS-PRIOR>                           0
<GROSS-ADVISORY-FEES>                                0
<INTEREST-EXPENSE>                                   0
<GROSS-EXPENSE>                                      0
<AVERAGE-NET-ASSETS>                                 0
<PER-SHARE-NAV-BEGIN>                                0
<PER-SHARE-NII>                                      0
<PER-SHARE-GAIN-APPREC>                              0
<PER-SHARE-DIVIDEND>                                 0
<PER-SHARE-DISTRIBUTIONS>                            0
<RETURNS-OF-CAPITAL>                                 0
<PER-SHARE-NAV-END>                                  0
<EXPENSE-RATIO>                                      0
<AVG-DEBT-OUTSTANDING>                               0
<AVG-DEBT-PER-SHARE>                                 0

</TABLE>

<TABLE> <S> <C>

<ARTICLE>                                            6
<SERIES>
<NAME>              Sep. Acct. 11 - Multi-Style Equity
<NUMBER>                                            15
<MULTIPLIER>                                      1000
<PERIOD-START>                             JAN-01-1997
<PERIOD-TYPE>                                     YEAR
<FISCAL-YEAR-END>                          DEC-31-1997
<PERIOD-END>                               DEC-31-1997
<INVESTMENTS-AT-COST>                            2,537
<INVESTMENTS-AT-VALUE>                           2,538
<RECEIVABLES>                                        1
<ASSETS-OTHER>                                       0
<OTHER-ITEMS-ASSETS>                                 0
<TOTAL-ASSETS>                                   2,539
<PAYABLE-FOR-SECURITIES>                             0
<SENIOR-LONG-TERM-DEBT>                              0
<OTHER-ITEMS-LIABILITIES>                            0
<TOTAL-LIABILITIES>                                  0
<SENIOR-EQUITY>                                      0
<PAID-IN-CAPITAL-COMMON>                             0
<SHARES-COMMON-STOCK>                              199
<SHARES-COMMON-PRIOR>                                0
<ACCUMULATED-NII-CURRENT>                            0
<OVERDISTRIBUTION-NII>                               0
<ACCUMULATED-NET-GAINS>                              0
<OVERDISTRIBUTION-GAINS>                             0
<ACCUM-APPREC-OR-DEPREC>                             0
<NET-ASSETS>                                     2,539
<DIVIDEND-INCOME>                                    1
<INTEREST-INCOME>                                    0
<OTHER-INCOME>                                       0
<EXPENSES-NET>                                      (3)
<NET-INVESTMENT-INCOME>                             (2)
<REALIZED-GAINS-CURRENT>                             5
<APPREC-INCREASE-CURRENT>                            2
<NET-CHANGE-FROM-OPS>                                5
<EQUALIZATION>                                       0
<DISTRIBUTIONS-OF-INCOME>                            0
<DISTRIBUTIONS-OF-GAINS>                             0
<DISTRIBUTIONS-OTHER>                                0
<NUMBER-OF-SHARES-SOLD>                              0
<NUMBER-OF-SHARES-REDEEMED>                          0
<SHARES-REINVESTED>                                  0
<NET-CHANGE-IN-ASSETS>                           2,539
<ACCUMULATED-NII-PRIOR>                              0
<ACCUMULATED-GAINS-PRIOR>                            0
<OVERDISTRIB-NII-PRIOR>                              0
<OVERDIST-NET-GAINS-PRIOR>                           0
<GROSS-ADVISORY-FEES>                                0
<INTEREST-EXPENSE>                                   0
<GROSS-EXPENSE>                                      0
<AVERAGE-NET-ASSETS>                                 0
<PER-SHARE-NAV-BEGIN>                                0
<PER-SHARE-NII>                                      0
<PER-SHARE-GAIN-APPREC>                              0
<PER-SHARE-DIVIDEND>                                 0
<PER-SHARE-DISTRIBUTIONS>                            0
<RETURNS-OF-CAPITAL>                                 0
<PER-SHARE-NAV-END>                                  0
<EXPENSE-RATIO>                                      0
<AVG-DEBT-OUTSTANDING>                               0
<AVG-DEBT-PER-SHARE>                                 0

</TABLE>

<TABLE> <S> <C>

<ARTICLE>                                            6
<SERIES>
<NAME>                       Sep. Acct. 11 - Core Bond
<NUMBER>                                            16
<MULTIPLIER>                                      1000
<PERIOD-START>                             JAN-01-1997
<PERIOD-TYPE>                                     YEAR
<FISCAL-YEAR-END>                          DEC-31-1997
<PERIOD-END>                               DEC-31-1997
<INVESTMENTS-AT-COST>                            1,126
<INVESTMENTS-AT-VALUE>                           1,154
<RECEIVABLES>                                        1
<ASSETS-OTHER>                                       0
<OTHER-ITEMS-ASSETS>                                 0
<TOTAL-ASSETS>                                   1,155
<PAYABLE-FOR-SECURITIES>                             0
<SENIOR-LONG-TERM-DEBT>                              0
<OTHER-ITEMS-LIABILITIES>                            0
<TOTAL-LIABILITIES>                                  0
<SENIOR-EQUITY>                                      0
<PAID-IN-CAPITAL-COMMON>                             0
<SHARES-COMMON-STOCK>                              110
<SHARES-COMMON-PRIOR>                                0
<ACCUMULATED-NII-CURRENT>                            0
<OVERDISTRIBUTION-NII>                               0
<ACCUMULATED-NET-GAINS>                              0
<OVERDISTRIBUTION-GAINS>                             0
<ACCUM-APPREC-OR-DEPREC>                             0
<NET-ASSETS>                                     1,155
<DIVIDEND-INCOME>                                    3
<INTEREST-INCOME>                                    0
<OTHER-INCOME>                                       0
<EXPENSES-NET>                                      (2)
<NET-INVESTMENT-INCOME>                              1
<REALIZED-GAINS-CURRENT>                             1
<APPREC-INCREASE-CURRENT>                           27
<NET-CHANGE-FROM-OPS>                               29
<EQUALIZATION>                                       0
<DISTRIBUTIONS-OF-INCOME>                            0
<DISTRIBUTIONS-OF-GAINS>                             0
<DISTRIBUTIONS-OTHER>                                0
<NUMBER-OF-SHARES-SOLD>                              0
<NUMBER-OF-SHARES-REDEEMED>                          0
<SHARES-REINVESTED>                                  0
<NET-CHANGE-IN-ASSETS>                           1,154
<ACCUMULATED-NII-PRIOR>                              0
<ACCUMULATED-GAINS-PRIOR>                            0
<OVERDISTRIB-NII-PRIOR>                              0
<OVERDIST-NET-GAINS-PRIOR>                           0
<GROSS-ADVISORY-FEES>                                0
<INTEREST-EXPENSE>                                   0
<GROSS-EXPENSE>                                      0
<AVERAGE-NET-ASSETS>                                 0
<PER-SHARE-NAV-BEGIN>                                0
<PER-SHARE-NII>                                      0
<PER-SHARE-GAIN-APPREC>                              0
<PER-SHARE-DIVIDEND>                                 0
<PER-SHARE-DISTRIBUTIONS>                            0
<RETURNS-OF-CAPITAL>                                 0
<PER-SHARE-NAV-END>                                  0
<EXPENSE-RATIO>                                      0
<AVG-DEBT-OUTSTANDING>                               0
<AVG-DEBT-PER-SHARE>                                 0

</TABLE>

<TABLE> <S> <C>

<ARTICLE>                                            6
<SERIES>
<NAME>               Sep. Acct. 11 - Aggressive Equity
<NUMBER>                                            17
<MULTIPLIER>                                      1000
<PERIOD-START>                             JAN-01-1997
<PERIOD-TYPE>                                     YEAR
<FISCAL-YEAR-END>                          DEC-31-1997
<PERIOD-END>                               DEC-31-1997
<INVESTMENTS-AT-COST>                            1,321
<INVESTMENTS-AT-VALUE>                           1,344
<RECEIVABLES>                                        1
<ASSETS-OTHER>                                       0
<OTHER-ITEMS-ASSETS>                                 0
<TOTAL-ASSETS>                                   1,345
<PAYABLE-FOR-SECURITIES>                             0
<SENIOR-LONG-TERM-DEBT>                              0
<OTHER-ITEMS-LIABILITIES>                            0
<TOTAL-LIABILITIES>                                  0
<SENIOR-EQUITY>                                      0
<PAID-IN-CAPITAL-COMMON>                             0
<SHARES-COMMON-STOCK>                              100
<SHARES-COMMON-PRIOR>                                0
<ACCUMULATED-NII-CURRENT>                            0
<OVERDISTRIBUTION-NII>                               0
<ACCUMULATED-NET-GAINS>                              0
<OVERDISTRIBUTION-GAINS>                             0
<ACCUM-APPREC-OR-DEPREC>                             0
<NET-ASSETS>                                     1,345
<DIVIDEND-INCOME>                                    0
<INTEREST-INCOME>                                    0
<OTHER-INCOME>                                       0
<EXPENSES-NET>                                      (1)
<NET-INVESTMENT-INCOME>                             (1)
<REALIZED-GAINS-CURRENT>                             2
<APPREC-INCREASE-CURRENT>                           24
<NET-CHANGE-FROM-OPS>                               25
<EQUALIZATION>                                       0
<DISTRIBUTIONS-OF-INCOME>                            0
<DISTRIBUTIONS-OF-GAINS>                             0
<DISTRIBUTIONS-OTHER>                                0
<NUMBER-OF-SHARES-SOLD>                              0
<NUMBER-OF-SHARES-REDEEMED>                          0
<SHARES-REINVESTED>                                  0
<NET-CHANGE-IN-ASSETS>                           1,345
<ACCUMULATED-NII-PRIOR>                              0
<ACCUMULATED-GAINS-PRIOR>                            0
<OVERDISTRIB-NII-PRIOR>                              0
<OVERDIST-NET-GAINS-PRIOR>                           0
<GROSS-ADVISORY-FEES>                                0
<INTEREST-EXPENSE>                                   0
<GROSS-EXPENSE>                                      0
<AVERAGE-NET-ASSETS>                                 0
<PER-SHARE-NAV-BEGIN>                                0
<PER-SHARE-NII>                                      0
<PER-SHARE-GAIN-APPREC>                              0
<PER-SHARE-DIVIDEND>                                 0
<PER-SHARE-DISTRIBUTIONS>                            0
<RETURNS-OF-CAPITAL>                                 0
<PER-SHARE-NAV-END>                                  0
<EXPENSE-RATIO>                                      0
<AVG-DEBT-OUTSTANDING>                               0
<AVG-DEBT-PER-SHARE>                                 0

</TABLE>

<TABLE> <S> <C>

<ARTICLE>                                            6
<SERIES>
<NAME>                          Sep. Acct. 11 - Non-US
<NUMBER>                                            18
<MULTIPLIER>                                      1000
<PERIOD-START>                             JAN-01-1997
<PERIOD-TYPE>                                     YEAR
<FISCAL-YEAR-END>                          DEC-31-1997
<PERIOD-END>                               DEC-31-1997
<INVESTMENTS-AT-COST>                              840
<INVESTMENTS-AT-VALUE>                             783
<RECEIVABLES>                                        1
<ASSETS-OTHER>                                       0
<OTHER-ITEMS-ASSETS>                                 0
<TOTAL-ASSETS>                                     784
<PAYABLE-FOR-SECURITIES>                             0
<SENIOR-LONG-TERM-DEBT>                              0
<OTHER-ITEMS-LIABILITIES>                            0
<TOTAL-LIABILITIES>                                  0
<SENIOR-EQUITY>                                      0
<PAID-IN-CAPITAL-COMMON>                             0
<SHARES-COMMON-STOCK>                               78
<SHARES-COMMON-PRIOR>                                0
<ACCUMULATED-NII-CURRENT>                            0
<OVERDISTRIBUTION-NII>                               0
<ACCUMULATED-NET-GAINS>                              0
<OVERDISTRIBUTION-GAINS>                             0
<ACCUM-APPREC-OR-DEPREC>                             0
<NET-ASSETS>                                       784
<DIVIDEND-INCOME>                                    0
<INTEREST-INCOME>                                    0
<OTHER-INCOME>                                       0
<EXPENSES-NET>                                      (1)
<NET-INVESTMENT-INCOME>                             (1)
<REALIZED-GAINS-CURRENT>                             0
<APPREC-INCREASE-CURRENT>                          (57)
<NET-CHANGE-FROM-OPS>                              (58)
<EQUALIZATION>                                       0
<DISTRIBUTIONS-OF-INCOME>                            0
<DISTRIBUTIONS-OF-GAINS>                             0
<DISTRIBUTIONS-OTHER>                                0
<NUMBER-OF-SHARES-SOLD>                              0
<NUMBER-OF-SHARES-REDEEMED>                          0
<SHARES-REINVESTED>                                  0
<NET-CHANGE-IN-ASSETS>                             784
<ACCUMULATED-NII-PRIOR>                              0
<ACCUMULATED-GAINS-PRIOR>                            0
<OVERDISTRIB-NII-PRIOR>                              0
<OVERDIST-NET-GAINS-PRIOR>                           0
<GROSS-ADVISORY-FEES>                                0
<INTEREST-EXPENSE>                                   0
<GROSS-EXPENSE>                                      0
<AVERAGE-NET-ASSETS>                                 0
<PER-SHARE-NAV-BEGIN>                                0
<PER-SHARE-NII>                                      0
<PER-SHARE-GAIN-APPREC>                              0
<PER-SHARE-DIVIDEND>                                 0
<PER-SHARE-DISTRIBUTIONS>                            0
<RETURNS-OF-CAPITAL>                                 0
<PER-SHARE-NAV-END>                                  0
<EXPENSE-RATIO>                                      0
<AVG-DEBT-OUTSTANDING>                               0
<AVG-DEBT-PER-SHARE>                                 0

</TABLE>


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