GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
485BPOS, 1996-04-30
Previous: NEW YORK LIFE MFA SERIES FUND INC, 497, 1996-04-30
Next: AQUILA NARRAGANSETT INSURED TAX FREE INCOME FUND, 497, 1996-04-30



<PAGE> 1
   
As filed with the Securities and Exchange Commission on 29 April 1996
    

                                        Registration No. 33-48550

                   SECURITIES AND EXCHANGE COMMISSION
   
                         Washington, DC  20549

                     POST-EFFECTIVE AMENDMENT NO. 6
    
                                  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
                       700 Market Street
                      St. Louis, MO  63101
     (Name and Address of principal executive office of depositor)


                    Matthew P. McCauley, 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, DC  20004-2404
    

It is proposed that this filing will become effective:
   
              immediately upon filing pursuant to paragraph (b)
      X       on (29 April 1996) pursuant to paragraph (b)
              60 days after filing pursuant to paragraph (a)(1)
              on (Date) pursuant to paragraphs (a)(1) and (a)(3)
              of rule 485
              this document designates a new effective date for a
              previously filed post-effective amendment.

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 Rule 24f-2 for l995 was filed on 21
February 1996.
    


<PAGE> 2

                    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/ Russell Insurance Funds;
                              Charges and Deductions; Policy
                              Benefits; Policy Rights; Voting
                              Rights; General Matters
         11.                  Summary; General American Capital
                              Company/ Russell Insurance Funds
         12.                  Summary; General American Capital
                              Company/ Russell Insurance Funds
         13.                  Summary; Charges and Deductions; General
                              American Capital Company/ Russell
                              Insurance Funds
    
         14.                  Summary; Payment and Allocation of
                              Premiums
         15.                  Payment and Allocation of Premiums
   
         16.                  Payment and Allocation of Premiums;
                              General American Capital Company/
                              Russell Insurance Funds
         17.                  Summary; Charges and Deductions; Policy
                              Rights; General American Capital
                              Company/ Russell Insurance Funds
         18.                  General American Capital Company/
                              Russell Insurance Funds; Payment and
                              Allocation of Premiums
    
         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

                                    i
<PAGE> 3




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


         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.                  Distribution of the Policies
         41.                  The Company and the Separate Account;
                              Distribution of the Policies
         42.                  Not Applicable
         43.                  Not Applicable
         44.                  Payment and Allocation of Premiums
         45.                  Not Applicable
         46.                  Policy Rights
   
         47.                  General American Capital Company/Russell
                              Insurance Funds
    
         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
                              Premiums
   
         52.                  General American Capital Company/Russell
                              Insurance Funds
    
         53.                  Federal Tax Matters
         54.                  Not Applicable
         55.                  Not Applicable
         56.                  Not Required
         57.                  Not Required
         58.                  Not Required
         59.                  Not Required

                                    - ii -
<PAGE> 4

   
This Post-Effective Amendment No. 6 to the Registration Statement on Form
S-6 includes two prospectuses describing variable life insurance policies
which are substantially identical, except that the policy described in the
second prospectus makes available to policy owners different investment
divisions of the registrant than does the policy described in the original
prospectus.
    

                                    - iii -
<PAGE> 5

                         FLEXIBLE PREMIUM VARIABLE LIFE
                                 INSURANCE POLICY
                                    ISSUED BY
                    GENERAL AMERICAN LIFE INSURANCE COMPANY
                                700 Market Street
                               St. Louis, MO 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 to age 100 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: (I) 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
the following open-end, diversified management investment companies: (1)
General American Capital Company, (2) Variable Insurance Products Fund, (3)
Variable Insurance Products Fund II,  and (4) Van Eck Investment 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 Equity Fund, and the
Special Equity Fund. Funds offered from Variable Insurance Products Fund
include the Equity-Income Portfolio, the Growth Portfolio, the High Income
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 Investment Trust is the Gold and Natural Resources Fund.
      A full description of the Funds, including the investment policies,
restrictions, risks, and charges is contained in the Prospectus of each 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, Variable Insurance Products Fund, Variable
Insurance Products Fund II, and Van Eck Investment 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 April 29, 1996.
    
      The Policies are 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 OF CONTENTS

                                                                  Page

Definitions                                                         1
Summary                                                             2
The Company and the Separate Account                                7
      The Company
      The Separate Account
      General American Capital Company
      Variable Insurance Products Fund
      Variable Insurance Products Fund II
      Van Eck Investment Trust
      Addition, Deletion, or Substitution of Investments
Policy Benefits                                                    10
      Death Benefit
      Cash Value
Policy Rights                                                      14
      Loans
      Surrender, Partial Withdrawals and Pro Rate Surrender
      Transfers
      Dollar Cost Averaging
      Right to Examine Policy
      Payment of Benefits at Maturity
Payment and Allocation of Premiums                                 20
      Issuance of a Policy
      Premiums
      Allocation of Net Premiums and Cash Value
      Policy Lapse and Reinstatement
Charges and Deductions                                             22
      Premium Expense Charges
      Monthly Deduction
      Contingent Deferred Sales Charge
      Separate Account Charges
Dividends                                                          26
The General Account                                                27

                                    4
<PAGE> 7

General Matters                                                    29
Distribution of the Policies                                       32
Federal Tax Matters                                                32
Unisex Requirements Under Montana Law                              35
Safekeeping of the Separate Account's Assets                       35
Voting Rights                                                      35
State Regulation of the Company                                    36
Management of the Company                                          37
Legal Matters                                                      41
Legal Proceedings                                                  41
Experts                                                            41
Additional Information                                             41
Financial Statements                                               41
Appendix A                                                        A-1
Appendix B                                                        B-1
    

                                    5
<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 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, 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 either General American
Capital Company, Variable Insurance Products Fund, Variable Insurance
Products Fund II, or Van Eck Investment 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, Variable Insurance Products Fund, Variable Insurance
Products Fund II, or Van Eck Investment 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.

      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.

      Maturity Date - The Policy Anniversary on which the Insured reaches
Attained Age 100.

                                    1
<PAGE> 9

      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 expense charges (consisting
of the sales charge and the premium tax charge).

      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.

      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.

      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 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 to maturity.  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 deductions, an

                                    2
<PAGE> 10

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 Policy Rights
- - Right to Examine Policy), all Net Premiums 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 Values
among the Divisions of the Separate Account or, it 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 expense charge will be deducted from
each premium payment prior to allocation.  The premium expense charge
consists of a sales charge and a charge to cover premium taxes.  The sales
charge will never exceed 5.0% and is currently 5.0% in Policy years one
through ten and 2.25% in Policy years past Policy year ten.  The charge to
cover premium taxes is 2.5%.  (See Charges and Deductions - Premium Expense
Charges.)

      A Contingent Deferred Sales Charge to compensate for sales expenses
will also be assessed against the Cash Value under a Policy upon a surrender,
a lapse, a partial withdrawal, or pro rata surrender.  The Contingent
Deferred Sales Charge will never exceed 4% of premiums paid.  (See Policy
Rights - Surrender, Partial Withdrawals, and Pro Rata Surrender;, 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 a
monthly deduction. The monthly deduction includes an administrative charge of
$4 per month for each Policy Month. (See Charges and Deductions - Monthly
Deduction.) A monthly charge is also made for the cost of insurance, and the
cost of any additional benefits provided by rider. (See Charges and
Deductions - Monthly Deduction.)
      A daily charge based on an effective annual charge of .70% 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.)

                                    3
<PAGE> 11

      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, Partial
Withdrawals, and Pro Rata Surrender; 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
"Minimum 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 will 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, will equal one
full "Minimum 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 next 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
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, 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 the
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.)

      Additional insurance benefits offered under the Policy include a waiver
of specified premium rider, a waiver of monthly deduction rider, and an
increasing benefit option. (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 Policies provide for a Cash Value 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. 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

                                    4
<PAGE> 12

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 the Cash Value of the Policy on the date
the loan request is received, less loan interest to the next Policy
Anniversary, less any outstanding Indebtedness, less any surrender charges to
the next Policy Anniversary, and less monthly deductions to the next loan
interest due date. Loan interest is payable on each Policy Anniversary and
all outstanding Indebtedness will be deducted from proceeds payable at the
Insured's death, upon maturity, 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 to the Divisions of the Separate Account, a portion of the Policy's
Cash Value in  the Divisions 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, Partial Withdrawals, and Pro Rata Surrender.  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 dividends determined
prior to the surrender. After the first year, an Owner may also request a
partial withdrawal of the Cash Surrender Value of the Policy. 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. An Owner may also request
a pro rata surrender of the Policy. (See Policy Rights - Surrender, Partial
Withdrawals, and Pro Rata Surrender.) A surrender, partial withdrawal, or pro
rata surrender 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), or within 45 days
after the application is signed, whichever is later. 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-10 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 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 pro rata surrender, a lapse with outstanding Indebtedness, or
an exchange may have tax consequences, 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

                                    5
<PAGE> 13

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.

      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
dividend. The Company is not obligated to pay dividends on the Policies. (See
Dividends.)

                                   * * *

                                    6
<PAGE> 14

      This Prospectus describes only those aspects of the Policy that relate
to the Separate Account, except where General Account matters are specifically
mentioned. For a brief summary of the aspects of the Policy 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") is a mutual life insurance company originally incorporated as a
stock company under the laws of Missouri in 1933, and which began operations
as a mutual company in 1936. General American is principally engaged in
issuing individual and group life and health insurance policies and annuity
contracts. As of December 31,1994, it had assets of more than $9.6 billion.
It is admitted to do business in 49 states, the District of Columbia, and in
ten 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 PO. 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.
   
      The Separate Account currently is divided into seventeen Divisions.
Divisions invest in corresponding Funds from one of four open-end,
diversified management investment companies: (1) General American Capital
Company, and (2) Variable Insurance Products Fund, (3) Variable Insurance
Products Fund II, and (4) Van Eck Investment 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 the 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 General American Investment
Management Company ("the Advisor"), a wholly-owned subsidiary of General
American Holding Company which, in turn is wholly owned by General American.
The Advisor selects investments for four of the Funds and oversees the
performance of the sub-advisors for the Managed Equity Fund, the
International Equity

                                    7
<PAGE> 15

Fund and the Special Equity Fund. The sub-advisor for the Managed Equity Fund
is Morgan Stanley Asset Management Inc. of New York, New York. The sub-advisor
for the International Equity and Special Equity Funds is Provident Capital
Management (PCM) of Philadelphia, Pennsylvania.

      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 Composite Index of 500 Stocks ( "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.  The Fund is not managed by Standard & Poor's.

            The Money Market Fund: The investment objective of the Money Market
      Fund is to obtain 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.  An investment in the Money Market
      Fund is neither insured nor guaranteed by the U. S. Government.

            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.

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

            International Equity Fund: The investment objective of this Fund
      is long-term capital appreciation.  It pursues this objective by
      investing primarily in equity securities of issuers in countries
      included in the Morgan Stanley Capital International ("MSCI")
      Europe, Australia and Far East Index ("EAFE").

            Special Equity Fund: The investment objective of this Fund is
      capital appreciation.  It pursues this objective by investing primarily
      in common stocks of smaller companies and securities convertible
      into common stock. Any income received is incidental to the
      objective of capital appreciation.

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 Funds' Manager.

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

            Equity-Income Portfolio: The investment objective of this Fund is
      income, obtained by investing primarily in income-producing
      equity securities.  In choosing these securities, FMR will also
      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 Composite Index of
      500 Stocks.

                                    8
<PAGE> 16

            Growth Portfolio: The investment objective of this Fund is 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 obtained from other
      types of securities, including bonds and preferred stocks.

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

            High Income Portfolio:  The investment objective of this Fund is
      a high level of current income.  The Fund seeks to fulfill the
      objectives 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 greater risk of default or price change than
      securities assigned a higher quality rating.

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(s) 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 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 Funds(s) are summarized below:

            Asset Manager:  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 Investment Trust

      Van Eck Investment Trust ("Van Eck") is an open-end management
investment company organized as a Massachusetts business trust on January 7,
1987.   Only the Fund(s) 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 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 Associates Corporation of New York, New York.

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

            Gold and Natural Resources 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 gold
      and other natural resources, such as strategic and other metals,
      minerals, forest products, oil, natural gas, and coal.  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 respective advisors of
each Fund, and the Company and any other insurance companies participating
in VIP, VIP II, Van Eck, 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, and Capital Company, which must accompany or
precede this Prospectus and which should be read carefully.

                                    9
<PAGE> 17

 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, VIP,
VIP II, Van Eck, or of 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 of Capital
Company, 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 (less Indebtedness) 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 a 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.)

                                    10
<PAGE> 18

      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.)

<TABLE>
<CAPTION>

- --------------------------------------------------------------------------------------------------------
                                   Applicable Percentage of Cash Value Table<F*>

<S>                      <C>         <C>      <C>      <C>      <C>      <C>     <C>    <C>     <C>
Insured                  40 or       45       50       55       60       65      70     78 to   95 or
Person's Age             under                                                          90      older
- --------------------------------------------------------------------------------------------------------
Policy Account           250%        215%     185%     150%     130%     120%    115%   105%    100%
Percentage Multiple
- --------------------------------------------------------------------------------------------------------
<FN>
<F*>For ages that are not shown on this 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>
<CAPTION>

                             Death Benefit Option C Sample Attained Age Factor Table

- -----------------------------------------------------------------------------------------------------------
   Insured        Male             Female                 Insured         Male             Female
   Attained       Lives             Lives                Attained         Lives             Lives
     Age         Factor            Factor                  Age           Factor            Factor
- -----------------------------------------------------------------------------------------------------------
<S>              <C>               <C>                      <C>         <C>               <C>
     20          6.39373           7.62992                  60          1.87392           2.15766
- -----------------------------------------------------------------------------------------------------------
     25          5.50505           6.48136                  65          1.65835           1.87615
- -----------------------------------------------------------------------------------------------------------
     30          4.68733           5.49185                  70          1.48797           1.64736
- -----------------------------------------------------------------------------------------------------------
     35          3.97255           4.64894                  75          1.35451           1.46009
- -----------------------------------------------------------------------------------------------------------
     40          3.37168           3.94230                  80          1.25595           1.31875
- -----------------------------------------------------------------------------------------------------------
     45          2.87784           3.36481                  85          1.18113           1.21344
- -----------------------------------------------------------------------------------------------------------
     50          2.47279           2.88712                  90          1.12767           1.13972
     55          2.14116           2.49005                  95          1.07472           1.07637
</TABLE>

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

                                    11
<PAGE> 19

      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.  Subject to certain limitations set forth below,
an Owner may increase or decrease the Face Amount of a Policy once each
Policy Year and 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.  (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 within 60 days prior to, or 30 days following, a
Policy Anniversary.  If approved, the increase will become effective as of
the Policy Anniversary.  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 $25,000.  Although an increase need not necessarily be
accompanied by an additional premium, 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 the Face Amount may 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.

      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
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.  Decreases will be applied to
prior increases in the Face Amount, if any, in the reverse order in which
such increases occurred, and then to the original 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 Charges and
Deductions - Contingent Deferred Sales Charge.)

      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
Payment 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%.  Provisions for settlement of
proceeds other than a lump sum payment may only be made upon written
agreement with the Company.

                                    12
<PAGE> 20

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, Partial Withdrawals, and Pro Rata Surrender.)  The Policy's Cash
Value in the Separate Account equals the sum of the Policy's Cash Values 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. (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 below) for the current Valuation Period; plus

            (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, Loan Account, or to another Division during
      the current Valuation Period (including any transfer charges);
      minus

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

            (8)   Any withdrawal due to a pro rata surrender
      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 pro rata surrender;
      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

                                    13
<PAGE> 21

            (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 .0019111% of the average net
      assets for each day in the Valuation Period. This is equivalent
      to an effective annual rate of  0.70% per year 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 the Cash Value of the Policy on the date the loan
request is received, less interest to the next loan interest due date, less
anticipated monthly deductions to the next loan interest due date, less any
existing loan, and less any surrender charge. 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
plus interest due 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 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 or 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"). 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%
("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
in Policy Years one through ten, we accrue interest at a discretionary
earnings rate which is .85% less than the borrowing rate we charge for Policy
Loan interest.  Beginning in Policy Year eleven we accrue interest at a
discretionary earnings rate which is .50% 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 Loan Spreads
mentioned above are currently in effect and are not guaranteed.

                                    14
<PAGE> 22

      Interest credited 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 credited
will also be transferred: (1) when a new loan is made; (2) when a 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 charged 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 loan 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 year.  The borrowing rate determined by General
American for a Policy Year may not exceed a Maximum Limit which is the
greater of:

            (a)   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

            (b)   Five Percent (5%).

      The Published Monthly Average means:

            (1)   Moody's Corporate Bond Yield Average - Monthly
      Average Corporate, 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.

      If the Maximum Limit for a Policy Year, as determined in this manner,
is at least 0.50% higher than the borrowing rate determined by General
American for the previous Policy Year, General American may increase the
borrowing rate to not 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 rate by at least 0.50%.

      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 may be higher.

      In addition, if the Indebtedness (See Definitions) exceeds the Cash
Value minus the surrender charge on any Monthly Anniversary, the Policy will
lapse, subject to a grace period. (See Payment and Allocation of Premiums -
Policy Lapse and Reinstatement.)  A sufficient payment must be made within
the later of the grace period of 62 days from the Monthly Anniversary
immediately before the date 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

                                    15
<PAGE> 23

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, surrender, or the maturity of the Policy.

      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, Partial Withdrawals and Pro Rata Surrender

      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, partial withdrawal,
or a pro rata surrender 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 Indebtedness, and less any surrender charge.
(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. Coverage under a 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 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 net of any applicable surrender charges
in that Division. The total partial withdrawals and transfers from the
General Account over the Policy Year may not exceed a maximum amount equal to
the greatest of the following: (1) 25% of the Cash Surrender Value in the
General Account at the beginning of the Policy Year, (2) $5,000, (3) the
previous Policy Year's maximum amount.

      The Owner may allocate the amount withdrawn plus any applicable
surrender charge, 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.)

                                    16
<PAGE> 24

      No amount may be withdrawn that would result in there being
insufficient Cash Value to meet any surrender charge 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 charge 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 charge exceeds the difference between the death
benefit and the Face Amount. If Death 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.

      Partial withdrawals may affect the way in which the cost of insurance
charge is calculated and the amount of pure insurance protection afforded
under a Policy. (See Monthly Deduction - Cost of Insurance.) Partial
withdrawals will be applied first to reduce the initial Face Amount and then
to each increase in Face Amount in order, starting with the first increase.
The Company may change the minimum amount required for a partial withdrawal
or the number of times partial withdrawals may be made.

      Pro Rata Surrender. After the first Policy Year, an Owner can make a
pro rata surrender of the Policy. The pro rata surrender will reduce the Face
Amount and the Cash Value by a percentage chosen by the Owner. This
percentage must be any whole number. A pro rata surrender may have Federal
income tax consequences. (See Federal Tax Matters.) The percentage will be
applied to the Face Amount and the Cash Value on the Monthly Anniversary on
or following our receipt of the request.

      The Owner may allocate the amount of decrease in Cash Value plus any
applicable surrender charge among the Divisions of the Separate Account and
the General Account. (See Charges and Deductions - Contingent Deferred Sales
Charge.) If no allocation is specified, then the decrease in Cash Value and
any applicable surrender charge 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 pro rata surrender is received.

      A pro rata surrender can not be processed if it will reduce the Face
Amount below the minimum Face Amount of the Policy. No pro rata surrender
will be processed for more Cash Surrender Value than is available on the date
of the pro rata surrender. A cash payment will be made to the Owner for the
amount of Cash Value reduction less any applicable surrender charges.

      Pro rata surrenders may affect the way in which the cost of insurance
charge is calculated and the amount of the pure insurance protection afforded
under the Policy. (See Monthly Deduction - Cost of Insurance.) Pro rata
surrenders will be applied to prior increases in the Face Amount, if any, in
the reverse order in which such increases occurred, and then to the original
Face Amount.

      Charges on Surrender, Partial Withdrawals and Pro Rata Surrender. If a
Policy is surrendered within the first ten Policy Years, the Deferred
Contingent Sales Charge will apply. (See Contingent Deferred Sales Charge.)

      A partial withdrawal or pro rata surrender may also result in a charge.
The amount of the charge assessed is a portion of the Contingent Deferred
Sales Charge that would be deducted upon surrender or lapse. Charges are
described in more detail under Charges and Deductions - Contingent Deferred
Sales Charge.

      While partial withdrawals and pro rata surrenders are each methods of
reducing a Policy's Cash Value, a pro rata surrender differs from a partial
withdrawal in that a partial withdrawal does not typically have a
proportionate effect on a Policy's death benefit by reducing the Policy's
Face Amount, while a pro rata surrender does. Assuming that a Policy's death
benefit is not a percentage of the Policy's Cash Value, a pro rata surrender
will reduce the Policy's death benefit in the same proportion that the
Policy's Cash Value is reduced, while a partial

                                    17
<PAGE> 25

withdrawal will reduce the death benefit by one dollar for each dollar of Cash
Value withdrawn. Partial Withdrawals and Pro Rata Surrenders will also result
in there being different cost of insurance charges subsequently deducted. (See
Monthly Deduction - Cost of Insurance; Surrender, Partial Withdrawals and Pro
Rata Surrender - Partial Withdrawals; and Surrenders, Partial Withdrawals, and
Pro Rata Surrenders-Pro Rata Surrender.)

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). For transfers to the
General Account, see The General Account.  For transfers from the General
Account, see The General Account.  Requests for transfers from or among
Divisions of the Separate Account must be made in writing. 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 will not be counted for purposes of the limitations on the
amount or frequency of transfers allowed in each Policy Month or Policy Year.

      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.

Dollar Cost Averaging

      The Owner may direct the Company to 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 guarantee that DCA
will result in a profit or protect against loss.

      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.)

                                    18
<PAGE> 26

      (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 Policy Rights - Right to Examine Policy).

      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) or
within 45 days after the application was signed, whichever is later. If a
Policy is canceled within this time period, a refund will be paid. Where
required by state law, the refund will equal all premiums paid under the
Policy.  Where required by state law, 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 Owner's check has cleared the bank upon
which it was drawn. (See General Matters - Postponement of Payments from the
Separate Account.)

      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 later of 20 days from the date the Owner received the new Policy
specifications page for the increase, or 45 days after the application for
the increase was signed.

                                    19
<PAGE> 27

Payments of Benefits at Maturity

      If the Insured is living and the Policy is in force, the Company will
pay in a lump sum the Cash Surrender Value of the Policy on the Maturity
Date, plus any unpaid dividends determined prior to maturity. Amounts payable
on the Maturity Date ordinarily will be paid in a lump sum within seven days
of that date, although payments may be postponed under certain circumstances.
(See General Matters - Postponements of Payments from the Separate Account.)
A Policy will mature if and when the Insured reaches Attained Age 100.
Settlement options other than a lump sum payment may only be made upon
written agreement with the Company.

                       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 Minimum Premium for
the Policy. The Minimum 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. (See Charges and Deductions.)  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, will equal one full "Minimum Premium" for the
Policy. 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 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. 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 an Owner's annual report.

      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

                                    20
<PAGE> 28

reserves the right to impose other restrictions upon the amount of premium
that may be paid into 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 under 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.)

      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.


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 to the Company. Any change in allocation will
take effect immediately upon receipt by the Company of written notice.  No
charge is imposed for changing the allocations of future 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 (See Policy Rights - Right to Examine Policy), Net
Premiums will automatically be allocated to the Division that invests in the
Money Market Fund of Capital Company. 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 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

                                    21
<PAGE> 29

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 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. The amount of the premium required to keep the
Policy in force will be the amount to cover the outstanding monthly
deductions and premium expense charges. (See Charges and Deductions - Monthly
Deduction.) If the Company does not receive the required amount within 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 and before the
Maturity Date. 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 expense 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.

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 Loan paid at the time of reinstatement, and the
amount of any surrender charge paid at the time of lapse. 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 will be 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 charge in effect at the time of reinstatement will equal
the surrender charge in effect 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 additional benefits added by rider, administering the Policies, incurring
expenses in distributing the Policies, and assuming certain risks in
connection with the Policy.

Premium Expense Charges

      Prior to allocation of Net Premiums, premium payments will be reduced
by premium expense charges consisting of a sales charge and a charge for
premium taxes. The premium payment less the premium expense charge equals the
Net Premium.

                                    22
<PAGE> 30

      Sales Charge. A sales charge not to exceed 5% of each premium payment
will be deducted from each premium payment to partially compensate the
Company for expenses incurred in distributing the Policy and any additional
benefits provided by riders. The Company currently intends to deduct a sales
charge of 5% in Policy Years one through ten and 2.25% in Policy Years past
Policy Year ten. The expenses covered by the sales charge include agent sales
commissions, the cost of printing Prospectuses and sales literature, and any
advertising costs. Where Policies are issued to Insureds with higher
mortality risks or to Insureds who have selected additional insurance
benefits, a portion of the amount deducted for sales charge is used to pay
distribution expenses and other costs associated with these additional
coverages. No increase in this sales charge will occur that would result in
an increase in the sales charge percentage deducted in any previous Policy
year.

      A Contingent Deferred Sales Charge is also imposed under certain
circumstances for expenses incurred in distributing the Policies. That charge
is discussed below.

      To the extent that sales expenses are not recovered from the sales
charge and the surrender charge, those expenses may be recovered from other
sources, including the mortality and expense risk charge described below.

      Premium Taxes. Various states and subdivisions impose a tax on premiums
received by insurance companies. Premium taxes vary from state to state. A
deduction of 2.5% of the premium is taken from each premium payment for these
taxes. The deduction represents an amount the Company considers necessary to
pay the premium taxes imposed by the states and any subdivisions thereof.

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) the cost of insurance; and (c) 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 a 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, record keeping, processing
death benefit claims, cash surrenders, partial withdrawals, Policy changes,
and 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 from each Policy. This charge is $4 per month
for all Policy Months. 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.

      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 or rates by the net amount at risk (defined below) 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, duration, rate class, and sex
(except for Policies sold in Montana, (See Unisex Requirements Under Montana
Law) of the Insured at issue

                                    23
<PAGE> 31

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 that required proof of insurability.

      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
1980 CSO Mortality Tables (1980 CSO Table A and 1980 CSO Table G), 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. (Insureds under
Attained Age 20 are automatically assigned to the smoker rate class.)
Policies issued with simplified underwriting or guaranteed issue, if it would
become available in the future, will in general incur a higher cost of
insurance than Policies issued under full underwriting. Guaranteed issue
Policies will in general incur the highest cost of insurance rates.

      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%), less
(b) the Cash Value at the beginning of the Policy Month. If there is an
increase in the Face Amount, a net amount at risk will be calculated
separately for the initial Face Amount and for each increase in Face Amount.
If Death Benefit Option A or Death Option C is in effect, for purposes of
determining the net amounts at risk for the initial 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 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

      For a period of up to ten years after the Issue Date, the Company will
impose a CDSC upon surrender or lapse of the Policy, upon a partial
withdrawal, or upon a pro rata surrender. The amount of the charge assessed
will depend upon a number of factors, including the type of event (a full
surrender, lapse, or partial withdrawal), the amount of any premium payments
made under the Policy prior to the event, and the number of Policy Years
having elapsed since the Policy was issued.

      The Contingent Deferred Sales Charge 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.

                                    24
<PAGE> 32

      Calculation of Charge. If a Policy is surrendered, the charge will be
the Contingent Deferred Sales Charge Percentage multiplied by 4.0% of
premiums paid since issue.

      The Contingent Deferred Sales Charge Percentage is shown in the table
below.
<TABLE>
             Contingent Deferred Sales Charge Percentage Table
<CAPTION>
  If surrender or lapse                       The following percentage
 occurs in the last month                     of the surrender charge
    of Policy Year:<F*>                        will be payable:<F**>
      <S>                                               <C>
      1 through 5                                       100%
      6                                                  80%
      7                                                  60%
      8                                                  40%
      9                                                  20%
      10 and later                                        0%
                                --------------
<FN>
<F*>  In addition, the percentages reduce equally for each
      Policy Month during the years shown. For example,
      during the seventh year, the percentage reduces equally
      each month from 80% at the end of the sixth Year to 60% at
      the end of the seventh Year.

<F**> For male issue ages 75 through 80 and female issue
      ages 77 through 80, the Contingent Deferred Sales Charge
      Percentage grades to 0% in less than ten years.
</TABLE>
      Charge Assessed Upon Partial Withdrawals or Pro Rata Surrender. The
amount of the Contingent Deferred Sales Charge deducted upon a partial
withdrawal or pro rata surrender 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 withdrawal of cash by the
Cash Value before the withdrawal and multiplying the result by the charge.
Immediately after a withdrawal, the Policy's remaining surrender charge will
equal the amount of the surrender charge immediately before the withdrawal
less the amount deducted in connection with the withdrawal.

      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
Sales Charge, Contingent Deferred Sales 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; or from the amount of projected premium payments.
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 .0019111% of the average net
assets of each Division of the Separate Account which equals an effective
annual rate of .70% of those net assets. This deduction is guaranteed not to
increase while the Policy is in force. 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.

                                    25
<PAGE> 33

      Expenses of General American Capital Company, Variable Insurance
Products Fund, Variable Insurance Products Fund II, and Van Eck Investment
Trust. The value of the net assets of the Separate Account will reflect the
investment advisory fee and other expenses incurred by these investment
companies.  See the prospectuses for the respective Funds for a description
of investment advisory fees and other expenses incurred by the Capital
Company, 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 such a charge
for any such 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.


      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 the Net Premium.

                                    26
<PAGE> 34

                              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 percent. 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 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%, 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, pro rata surrenders, 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, AT ITS SOLE DISCRETION, credit a higher rate of
interest, although it is not obligated to credit interest in excess of 4% 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% PER
YEAR WILL BE DETERMINED IN THE SOLE DISCRETION OF GENERAL AMERICAN. THE
POLICY OWNER ASSUMES

                                    27
<PAGE> 35

THE RISK THAT INTEREST CREDITED MAY NOT EXCEED THE GUARANTEED MINIMUM RATE OF
4% 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% 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, pro rata surrenders,
surrender charges or transfers to the Separate Account.

Transfers, Surrenders, Partial Withdrawals and Policy Loans

      After the first Policy Year and prior to the Maturity Date, 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 a Policy's Cash Surrender
Value in the General Account at the beginning of the Policy Year, (b) $5,000,
or (c) 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 below) 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 or 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 at any time. Partial withdrawals and pro rata
surrenders will result in the imposition of the applicable surrender charge.

      Transfers, surrenders, partial withdrawals and pro rata surrenders
payable from the General Account and the payment of Policy Loans allocated to
the General Account may, subject to certain limitations, 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. Amounts from the General Account used to pay premiums on policies
with General American will not be delayed.

                                    28
<PAGE> 36

                              GENERAL MATTERS

Postponement of Payments from the Separate Account

      The Company usually pays amounts payable on partial withdrawal, pro
rata surrender, surrender, or Policy Loan 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, pro rata surrender, death of Insured, or the Maturity
Date, as well as payments of a Policy Loan and transfers, may be postponed
whenever: (1) 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; (2) the SEC by order permits
postponement for the protection of Owners; or (3) 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 Owner's check has cleared the  bank upon which
it was 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 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 its Maturity Date. After the Maturity Date, the Owner cannot change
the payee nor the mode of payment, unless otherwise provided in the Policy.
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 Company permits the designation of various types of trusts 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.

                                    29
<PAGE> 37

 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 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 sixty 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, if as a result, the Policy would
fail to satisfy the definition of life insurance in Section 7702 of the
Internal Revenue Code or any applicable successor provision.
    

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 determines 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 or addition of a rider after the Issue Date is 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 outstanding Indebtedness subject to certain limitations, if the Insured,
while

                                    30
<PAGE> 38

sane or insane, dies by suicide 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 any 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 any Policies sold in Montana: (See Unisex
Requirements Under Montana Law) of the Insured has been misstated in the
application, the amount of the death benefit will be that which the most
recent cost of insurance charge would have purchased for the correct age and
sex.

      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.

Change in Rate Class

      Sixty days prior to the Policy Anniversary on which the Insured attains
age 20, a letter will be sent to the Owner notifying the Owner of the
opportunity to apply for a change in the Insured's Rate Class from Smoker to
Non-Smoker. Upon receipt of the forms requested for a Non-Smoker risk
classification and proof satisfactory to the Company, the Rate Class will be
Non-Smoker.  If the Owner does not apply for a Rate Class change, the Rate
Class will remain Smoker.

Additional Insurance Benefits

      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. 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 deductions 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.

      Increasing Benefit Option Rider. Allows the Owner to increase the Face
Amount of the Policy without evidence of insurability. The increase is made
on each Policy Anniversary.

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, pro rata surrenders, 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.

                                    31
<PAGE> 39

      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

      The Policy 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 Policy, 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.

      Writing agents will receive commissions based on a commission schedule
and rules. Currently, agent first-year commissions equal 7.50% of target
premiums paid in Policy Year 1. In renewal years, the agent commissions equal
4.0% of premiums paid in years 2 through 10. A 2.50% of premium service fee
is paid after Policy year 10. For Policy years after Policy Year 1, a
commission of .20% of the average monthly Cash Value for each Policy Year 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 in part based on the level of agent
commissions in their agencies.

   
      As principal underwriter for the Policies, Walnut Street received
$435,743.69 in commission income on total premium payments of $4,054,168.79
in 1995. Walnut Street receives no administrative fees, management fees, or
other fee income from sales of the Policies.
    

      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 a 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.

                                    32
<PAGE> 40

      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 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 Treasury announced that the regulations regarding diversification
of investments do not provide guidance concerning the tax consequences of the
extent to which Owners may direct their investments to the divisions of a
separate account. It is not clear  whether additional guidance in this regard
will be provided or whether, if provided, it will be applied on a prospective
basis only. It is possible that if additional guidance on this issue is
promulgated, the Policy may need to be modified to comply with such guidance.
For these reasons, the Company reserves the right to modify the Policy as
necessary to attempt to prevent the Owner from being considered the owner of
the assets of the Separate Account or otherwise to qualify the Policy for
favorable tax treatment.

      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, unless a transfer for value (generally a sale of the
policy) has occurred.

      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 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.

      Generally, the Owner will not be deemed to be in constructive receipt
of the Policy's Cash Value, including increments thereof, under the Policy
until there is a distribution. The tax consequences of distributions from,
and Policy Loans taken from or secured by, a Policy depend upon 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 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

                                    33
<PAGE> 41

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.

      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 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 with 4% required
annual interest 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 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
Divisions.

      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
Contract. 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 a 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.

      Upon a complete surrender or lapse of a Policy that is not a modified
endowment contract, or when benefits are paid at such a Policy's maturity
date, if the amount received plus the amount of indebtedness exceeds the
total investment in the Policy, the excess will generally be treated as
ordinary income subject to tax.

      Neither distributions (including distributions upon surrender or lapse)
nor Policy Loans from, or secured by, a Policy that is not a modified
endowment contract are subject to the 10 percent additional income tax.

                                    34
<PAGE> 42

      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 Policy which is owned by an individual is not deductible. In addition,
interest on any loan under a Policy owned by a taxpayer and covering the life
of any individual who is an officer of or is financially interested in the
business carried on by that taxpayer, will not be tax deductible to the
extent the aggregate amount of such Policy Loans with respect to contracts
covering such individual exceeds $50,000. No amount of Policy Loan interest
is, however, deductible if the Policy is deemed for Federal tax purposes to
be a single premium life insurance contract. The Owner should consult a
competent tax advisor as to whether the Policy would be so deemed. There are
other limitations on the deductibility of Policy Loan interest, and an owner
should consult a competent tax advisor about these additional limitations
before deducting any Policy Loan interest.

      6.    Investment in the Policy. Investment in the Policy means (i) the
aggregate amount of any premiums or other consideration paid for a Policy,
minus (ii) 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
(iii) 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.

      7.    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 includible in gross income under Section 72(e) of the
Code.

      8.  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.


                    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

      General American holds the assets of the Separate Account in a
custodial account in its name at the Bank of New York. The Company maintains
records of all purchases and redemptions of 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 five million dollars, covering 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

                                    35
<PAGE> 43

the Fund 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 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 are not attributable to Policies in the same proportion.

      Each person having a voting interest in a Division will receive any
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 mutual 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.

                                    36
<PAGE> 44

                           MANAGEMENT OF THE COMPANY
   
<TABLE>
<CAPTION>

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

Principal Officers <F**>
- ------------------------
<S>                           <C>
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; President and Chief Operating
                              Officer, 5/88-5/92.

Robert J. Banstetter, Sr.     Vice President, General Counsel and Secretary, 2/91-present.  Formerly Vice
                              President and General Counsel, 1/83-2/91.

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

O'Neil P. Boudreaux           Vice President-Group Field Accounts, 4/87-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.  Formerly Vice
                              President-Group Operations,  5/84-2/92.

George T. Lacy                Vice President-Group Field Sales, 6/83-present.

Thomas R. McPherron           Vice President-Individual Information Systems, 4/84-present.

Leonard M. Rubenstein         Executive Vice President-Investments, 10/94-present.  Formerly Executive Vice
                              President-Investments and Treasurer, 2/91-10/94; Vice President and Treasurer,
                              11/84-2/91.

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.  Formerly Executive Vice President-Reinsurance, 3/90-12/92.

<FN>
<F*>  All positions listed are with General American unless otherwise
      indicated.
<F**> The principal business address of Messrs. Banstetter, Hughes,
      Liddy, and Rubenstein, is General American Life Insurance
      Company, 700 Market Street, St. Louis, Missouri 63101.  The
      principal business address for Messrs. Barber, Boudreaux,
      Ingrassia, Lacy, McPherron, 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.

                                    37
<PAGE> 45


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

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


William E. Cornelius                   Retired Chairman and Chief Executive Officer, Union Electric Company
Union Electric Company                 (electric utility business). Prior to 1993, Chairman and Chief
P.O. Box 149                           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                      Director Emeritus, 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 research
1375 North Highway Drive               business).
Fenton, Missouri 63099

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

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

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

                                    38
<PAGE> 46


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

Directors (continued)
- ---------------------
<S>                                    <C>
H. Edwin Trusheim                      Retired Chairman and Chief Executive Officer.
General American Life Insurance Co.
P.O. Box 396
St. Louis, MO 63166

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

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

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


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

                                    39
<PAGE> 47

                                  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 audited financial statements of General American have been prepared
in accordance with accounting practices prescribed or permitted by the
Department of Insurance of the State of Missouri.
    

      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 Securities and
Exchange Commission, 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. Financial information is not provided for three of the
thirteen Divisions of the Separate Account because those Divisions have only
recently been established, and therefore, no operating history exists for
those Divisions.

                                    41
<PAGE> 48
   
    
                   INDEPENDENT AUDITORS' REPORT


The Board of Directors and Contractholders
General American Life Insurance Company:

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 Equity, Special Equity,
Equity-Income, Growth, Overseas, Asset Manager, High Income, and Gold and
Natural Resources Fund Divisions of General American Separate Account Eleven
as of December 31, 1995, and the related statements of operations and
changes in net assets for each of  the periods presented.  These financial
statements are the responsibility of the Separate Account's management.  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.
The investments owned at December 31, 1995 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, and the Van Eck World Wide
Insurance Trust sponsored by Van Eck Associates Corporation.  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
Equity, Special Equity, Equity-Income, Growth, Overseas, Asset Manager, High
Income, and Gold and Natural Resources Fund Divisions of General American
Separate Account Eleven as of December 31, 1995, and the results of their
operations and changes in their net assets for the periods presented, in
conformity with generally accepted accounting principles.

                                                          KPMG Peat Marwick LLP


St. Louis, Missouri
February 14, 1996



<PAGE> 49
<TABLE>
                                              GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                                                STATEMENTS OF ASSETS AND LIABILITIES
                                                         DECEMBER 31, 1995

<CAPTION>
                                              S & P 500           MONEY          BOND             MANAGED            ASSET
                                                INDEX             MARKET         INDEX            EQUITY           ALLOCATION
                                           FUND DIVISION<F*>   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):       $  4,660,592      $  4,313,391   $  1,401,432      $  1,906,081      $  5,976,187
   Receivable from General American
        Life Insurance Company                      9,482            52,175         30,675                 0                 0
                                             ------------      ------------   ------------      ------------      ------------

          Total assets                          4,670,074         4,365,566      1,432,107         1,906,081         5,976,187
                                             ------------      ------------   ------------      ------------      ------------
Liabilities:
   Payable to General American Life
        Insurance Company                               0                 0              0               669            20,141
                                             ------------      ------------   ------------      ------------      ------------
          Total net assets                   $  4,670,074      $  4,365,566   $  1,432,107      $  1,905,412      $  5,956,046
                                             ============      ============   ============      ============      ============
Total net assets represented by:
   Individual Variable Universal
    Life cash value invested in
    Separate Account                         $  3,815,004      $  1,301,794   $  1,345,123      $  1,795,686      $  5,198,203
   Individual Variable General
      Select Plus cash value
      invested in Separate Account                671,207         1,973,614         68,165            87,843           744,647
   Individual Variable Universal
      Life-100 cash value invested
      in Separate Account                         183,863         1,090,158         18,819            21,883            13,196
                                             ------------      ------------   ------------      ------------      ------------
          Total net assets                   $  4,670,074      $  4,365,566   $  1,432,107      $  1,905,412      $  5,956,046
                                             ============      ============   ============      ============      ============

Total units held - VUL-95                         171,035            85,178         70,255            92,648           240,154
Total units held - VGSP                            46,722           178,067          5,819             6,537            58,089
Total units held - VUL-100                         13,553           103,808          1,595             1,655             1,033

VUL-95 Net unit value                        $      22.31      $      15.28   $      19.15      $      19.38      $      21.65
VGSP Net unit value                          $      14.37      $      11.08   $      11.71      $      13.44      $      12.82
VUL-100 Net unit value                       $      13.57      $      10.50   $      11.80      $      13.22      $      12.78

Cost of investments                          $  3,809,346      $  4,472,131   $  1,382,427      $  1,932,993      $  5,778,364

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

See accompanying notes to financial statements.

                                                                                                                  (continued)


<PAGE> 50
                                              GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                                                STATEMENTS OF ASSETS AND LIABILITIES
                                                         DECEMBER 31, 1995

<CAPTION>
                                             INTERNATIONAL       SPECIAL
                                                 EQUITY          EQUITY       EQUITY-INCOME       GROWTH         OVERSEAS
                                             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):            $  5,393,857      $  4,208,131   $          0      $          0      $         0
  Investments in Variable Insurance
   Products Fund, at market value
   (see Schedule of Investments):                       0                 0      5,467,954         7,320,976        3,434,520
  Receivable from General American
   Life Insurance Company                               0                 0         12,130            13,925                0
                                             ------------      ------------   ------------      ------------      -----------
      Total assets                              5,393,857         4,208,131      5,480,084         7,334,901        3,434,520
                                             ------------      ------------   ------------      ------------      -----------
Liabilities:
  Payable to General American Life
   Insurance Company                                6,534            11,741              0                 0            1,243
                                             ------------      ------------   ------------      ------------      -----------
      Total net assets                       $  5,387,323      $  4,196,390   $  5,480,084      $  7,334,901      $ 3,433,277
                                             ============      ============   ============      ============      ===========
Total net assets represented by:
  Individual Variable Universal Life cash
   value invested in Separate Account        $  1,990,578      $  2,205,064   $  3,847,596      $  5,045,265      $ 2,423,740
  Individual Variable General
   Select Plus cash value invested
   in Separate Account                            407,033           605,574      1,381,202         1,974,154          915,145
  Individual Variable Universal Life-100
   cash value invested in Separate Account         39,637            45,285        251,286           315,482           94,392
  General American Life Insurance
   Company seed money                           2,950,075         1,340,467              0                 0                0
                                             ------------      ------------   ------------      ------------      -----------
      Total net assets                       $  5,387,323      $  4,196,390   $  5,480,084      $  7,334,901      $ 3,433,277
                                             ============      ============   ============      ============      ===========

Total units held - VUL-95                         136,570           168,023        248,776           326,247          173,970
Total units held - VGSP                            32,384            46,252         89,358           135,556           73,610
Total units held - VUL-100                          3,691             3,773         18,763            23,510            8,683
Total units held - Seed Money                     200,000           100,000              0                 0                0

VUL-95 Net unit value                        $      14.58      $      13.12   $      15.47      $      15.46      $     13.93
VGSP Net unit value                          $      12.57      $      13.09   $      15.46      $      14.56      $     12.43
VUL-100 Net unit value                       $      10.74      $      12.00   $      13.39      $      13.42      $     10.87

Cost of investments                          $  5,353,571      $  3,743,850   $  4,599,747      $  5,819,334      $ 3,223,522

See accompanying notes to financial statements.                                                                   (continued)



<PAGE> 51
                                              GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                                                STATEMENTS OF ASSETS AND LIABILITIES
                                                         DECEMBER 31, 1995

<CAPTION>
                                                             ASSET                       HIGH               GOLD & NATURAL
                                                            MANAGER                     INCOME              RESOURCES FUND
                                                         FUND DIVISION               FUND DIVISION             DIVISION
                                                         -------------               -------------          --------------
<S>                                                    <C>                           <C>                     <C>
Assets:
  Investments in Variable Insurance
    Products Fund, at market value
    (see Schedule of Investments):                     $               0             $    200,236            $         0
  Investments in Variable Insurance
    Products Fund II, at market value
    (see Schedule of Investments):                                49,927                        0                      0
  Investments in Van Eck Worldwide
    Insurance Trust at market value
    (see Schedule of Investments):                                     0                        0                  9,800
  Receivable from General American
    Life Insurance Company                                         1,191                    2,713                      0
                                                       -----------------             ------------            -----------
      Total assets                                                51,118                  202,949                  9,800
                                                       -----------------             ------------            -----------
Liabilities:
  Payable to General American Life
    Insurance Company                                                  0                        0                      3
                                                       -----------------             ------------            -----------
      Total net assets                                 $          51,118             $    202,949            $     9,797
                                                       =================             ============            ===========
Total net assets represented by:
  Individual Variable Universal Life
    cash value invested in Separate Account            $           3,486             $     64,527            $     1,253
  Individual Variable General Select Plus
    cash value invested in Separate Account                       16,287                   68,271                      0
  Individual Variable Universal Life-100
    cash value invested in Separate Account                       31,345                   70,151                  8,544
                                                       -----------------             ------------            -----------
      Total net assets                                 $          51,118             $    202,949            $     9,797
                                                       =================             ============            ===========
Total units held - VUL-95                                            327                    5,980                    126
Total units held - VGSP                                            1,528                    6,321                      0
Total units held - VUL-100                                         2,944                    6,503                    859

VUL-95 Net unit value                                  $           10.65             $      10.79            $      9.94
VGSP Net unit value                                    $           10.66             $      10.80            $      9.95
VUL-100 Net unit value                                 $           10.65             $      10.79            $      9.94

Cost of investments                                    $          48,148             $   197,899             $     9,430

See accompanying notes to financial statements.
</TABLE>


<PAGE> 52
<TABLE>
                                              GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                                                      STATEMENTS OF OPERATIONS
                                           YEARS ENDED DECEMBER 31, 1995, 1994, AND 1993

<CAPTION>
                                                            S & P 500 INDEX                          MONEY MARKET
                                                            FUND DIVISION<F*>                        FUND DIVISION
                                                 ----------------------------------       ----------------------------------
                                                    1995         1994        1993            1995        1994       1993
                                                 ----------   ---------   ---------       ----------  ----------  ----------
<S>                                              <C>          <C>         <C>             <C>         <C>         <C>
Investment income<F**>                           $    --      $   --      $   --          $    --     $    --     $   --
Expenses:
  Mortality and expense charges - VUL-95            (31,973)    (25,046)    (19,235)         (13,058)    (14,631)    (14,659)
  Mortality and expense charges - VGSP               (3,459)     (1,323)        (51)          (8,747)     (2,628)     (1,058)
  Mortality and expense charges - VUL-100              (233)          0           0           (1,350)          0           0
                                                  ---------   ---------   ---------        ---------  ----------  ----------
    Total expenses                                  (35,665)    (26,369)    (19,286)         (23,155)    (17,259)    (15,717)
                                                  ---------   ---------   ---------        ---------  ----------  ----------

Net investment expense                              (35,665)    (26,369)    (19,286)         (23,155)    (17,259)    (15,717)
                                                  ---------   ---------   ---------        ---------  ----------  ----------

Net realized gain on investments:
  Proceeds from sales                             1,645,207     686,069     535,381        4,135,625   4,456,652   4,428,583
  Cost of investments sold                        1,177,496     509,241     361,270        3,838,296   4,377,730   4,360,377
                                                 ----------   ---------   ---------       ----------  ----------  ----------
    Net realized gain  from sales
      of investments                                467,711     176,828     174,111          297,329      78,922      68,206
                                                 ----------   ---------   ---------       ----------  ----------  ----------
Net unrealized gain (loss) on investments:
  Unrealized gain (loss) on investments,
    beginning of period                             (10,068)    133,360     103,836          (31,189)    (40,988)    (29,471)
  Unrealized gain (loss) on investments,
    end of period                                   851,246     (10,068)    133,360         (158,740)    (31,189)    (40,988)
                                                 ----------   ---------   ---------       ----------  ----------  ----------

      Net unrealized gain (loss) on investments     861,314    (143,428)     29,524         (127,551)      9,799     (11,517)
                                                 ----------   ---------   ---------       ----------  ----------  ----------

        Net gain on investments                   1,329,025      33,400     203,635          169,778      88,721      56,689
                                                 ----------   ---------   ---------       ----------  ----------  ----------
Net increase in net assets resulting
  from operations                                $1,293,360   $   7,031   $ 184,349       $  146,623  $   71,462  $   40,972
                                                 ==========   =========   =========       ==========  ==========  ==========

<FN>
<F*>This fund was formerly known as the Equity Index Fund.
<F**>See Note 2C.

See accompanying notes to the financial statements.

                                                                                                                (continued)


<PAGE> 53

                                              GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                                                      STATEMENTS OF OPERATIONS
                                           YEARS ENDED DECEMBER 31, 1995, 1994, AND 1993


<CAPTION>



                                                             BOND INDEX                              MANAGED EQUITY
                                                            FUND DIVISION                            FUND DIVISION
                                                 -----------------------------------      -------------------------------------
                                                    1995         1994        1993             1995        1994         1993
                                                 -----------  ----------  ----------      -----------  ----------   -----------
<S>                                              <C>          <C>         <C>             <C>          <C>          <C>
Investment income<F**>                           $    --      $   --      $   --          $    --      $    --      $   --
Expenses:
  Mortality and expense charges - VUL-95             (18,478)    (19,171)    (13,970)         (16,717)     (16,186)     (15,267)
  Mortality and expense charges - VGSP                  (153)        (19)         (2)            (208)         (43)          (2)
  Mortality and expense charges - VUL-100                (24)          0           0              (40)           0            0
                                                 -----------  ----------  ----------      -----------  -----------  -----------
    Total expenses                                   (18,655)    (19,190)    (13,972)         (16,965)     (16,229)     (15,269)
                                                 -----------  ----------  ----------      -----------  -----------  -----------

Net investment expense                               (18,655)    (19,190)    (13,972)         (16,965)     (16,229)     (15,269)
                                                 -----------  ----------  ----------      -----------  -----------  -----------

Net realized gain on investments:
  Proceeds from sales                              1,760,565     445,177     318,801          934,536      404,690      507,147
  Cost of investments sold                         1,722,345     191,016     212,106          742,079       84,849      225,119
                                                 -----------  ----------  ----------      -----------  -----------  -----------
    Net realized gain from sales
      of investments                                  38,220     254,161     106,695          192,457      319,841      282,028
                                                 -----------  ----------  ----------      -----------  -----------  -----------

Net unrealized gain (loss) on investments:
  Unrealized gain (loss) on investments,
    beginning of period                             (313,506)     32,498        (511)        (408,116)     (14,824)     114,850
  Unrealized gain (loss) on investments,
    end of period                                     19,005    (313,506)     32,498          (26,912)    (408,116)     (14,824)
                                                 -----------  ----------  ----------      -----------  -----------  -----------

      Net unrealized gain (loss) on investments      332,511    (346,004)     33,009          381,204     (393,292)    (129,674)
                                                 -----------  ----------  ----------      -----------  -----------  -----------

        Net gain (loss) on investments               370,731     (91,843)    139,704          573,661      (73,451)     152,354
                                                 -----------  ----------  ----------      -----------  -----------  -----------

Net increase (decrease) in net assets resulting
  from operations                                $   352,076  $ (111,033) $  125,732      $   556,696  $   (89,680) $   137,085
                                                 ===========  ==========  ==========      ===========  ===========  ===========

<FN>
<F**>See Note 2C.

See accompanying notes to the financial statements.
                                                                                                                    (continued)


<PAGE> 54

                                              GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                                                      STATEMENTS OF OPERATIONS
                                           YEARS ENDED DECEMBER 31, 1995, 1994, AND 1993

<CAPTION>

                                                          ASSET ALLOCATION                       INTERNATIONAL EQUITY
                                                            FUND DIVISION                            FUND DIVISION
                                                 -----------------------------------      -------------------------------------
                                                    1995         1994        1993             1995        1994       1993<F*>
                                                 -----------  ----------  ----------      -----------  -----------  -----------
<S>                                              <C>          <C>         <C>             <C>          <C>          <C>
Investment income<F**>                           $    --      $   --      $   --          $    --      $    --      $   --
Expenses:
  Mortality and expense charges - VUL-95             (46,892)    (34,698)    (30,407)         (13,991)      (8,440)      (3,205)
  Mortality and expense charges - VGSP                (5,214)     (6,461)       (567)          (2,260)      (1,125)         (40)
  Mortality and expense charges - VUL-100                (10)          0           0              (66)           0            0
  Mortality and expense charges - Seed Money               0           0           0          (23,784)     (23,655)     (17,769)
                                                 -----------  ----------  ----------      -----------  -----------  -----------
    Total expenses                                   (52,116)    (41,159)    (30,974)         (40,101)     (33,220)     (21,014)
                                                 -----------  ----------  ----------      -----------  -----------  -----------

Net investment expense                               (52,116)    (41,159)    (30,974)         (40,101)     (33,220)     (21,014)
                                                 -----------  ----------  ----------      -----------  -----------  -----------

Net realized gain on investments:
  Proceeds from sales                              1,872,184   1,082,127   2,893,227          222,880      347,137      492,139
  Cost of investments sold                         1,266,674     666,236   2,167,156         (333,555)     (54,371)     205,222
                                                 -----------  ----------  ----------      -----------  -----------  -----------
    Net realized gain from sales
      of investments                                 605,510     415,891     726,071          556,435      401,508      286,917
                                                 -----------  ----------  ----------      -----------  -----------  -----------
Net unrealized gain (loss) on investments:
  Unrealized gain (loss) on investments,
    beginning of period                             (765,423)   (146,386)    234,887          198,307      400,379            0
  Unrealized gain (loss) on investments,
    end of period                                    197,823    (765,423)   (146,386)          40,286      198,307      400,379
                                                 -----------  ----------  ----------      -----------  -----------  -----------

      Net unrealized gain (loss) on investments      963,246    (619,037)   (381,273)        (158,021)    (202,072)     400,379
                                                 -----------  ----------  ----------      -----------  -----------  -----------

        Net gain (loss) on investments             1,568,756    (203,146)    344,798          398,414      199,436      687,296
                                                 -----------  ----------  ----------      -----------  -----------  -----------

Net increase (decrease) in net assets resulting
  from operations                                $ 1,516,640  $ (244,305) $  313,824      $   358,313  $   166,216  $   666,282
                                                 ===========  ==========  ==========      ===========  ===========  ===========

<FN>
<F*> The International Equity Fund began operations on February 16, 1993.
<F**>See Note 2C.

See accompanying notes to the financial statements.
                                                                                                                    (continued)


<PAGE> 55

                                              GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                                                      STATEMENTS OF OPERATIONS
                                           YEARS ENDED DECEMBER 31, 1995, 1994, AND 1993


<CAPTION>

                                                             SPECIAL EQUITY                          EQUITY-INCOME
                                                             FUND DIVISION                           FUND DIVISION
                                                 ------------------------------------     -----------------------------------
                                                     1995         1994       1993<F*>         1995       1994        1993<F*>
                                                 ----------   ---------   -----------     ----------  ----------   ----------
<S>                                              <C>          <C>         <C>             <C>         <C>          <C>
Investment income:
  Dividend income<F**>                           $   --       $  --       $  --           $  220,000  $   67,978   $   4,951

Expenses:
  Mortality and expense charges - VUL-95            (16,741)     (9,881)     (2,763)         (24,157)     (9,487)     (1,079)
  Mortality and expense charges - VGSP               (3,645)     (1,556)        (49)          (6,731)     (1,631)       (191)
  Mortality and expense charges - VUL-100               (72)          0           0             (378)          0           0
  Mortality and expense charges - Seed Money        (11,191)     (9,556)     (7,854)               0           0           0
                                                 ----------   ---------   ---------       ----------  ----------   ---------
    Total expenses                                  (31,649)    (20,993)    (10,666)         (31,266)    (11,118)     (1,270)
                                                 ----------   ---------   ---------       ----------  ----------   ---------

Net investment income (loss)                        (31,649)    (20,993)    (10,666)         188,734      56,860       3,681
                                                 ----------   ---------   ---------       ----------  ----------   ---------
Net realized gain on investments:
  Proceeds from sales                               855,583     236,621      71,043          486,651     307,356       5,054
  Cost of investments sold                          524,141     158,311      36,141          419,184     298,942       4,810
                                                 ----------   ---------   ---------       ----------  ----------   ---------
    Net realized gain from sales
      of investments                                331,442      78,310      34,902           67,467       8,414         244
                                                 ----------   ---------   ---------       ----------  ----------   ---------

Net unrealized gain (loss) on investments:
  Unrealized gain on investments,
    beginning of period                              75,550     165,807           0           17,485      12,226           0
  Unrealized gain on investments,
    end of period                                   464,281      75,550     165,807          868,207      17,485      12,226
                                                 ----------   ---------   ---------       ----------  ----------   ---------

      Net unrealized gain (loss) on investments     388,731     (90,257)    165,807          850,722       5,259      12,226
                                                 ----------   ---------   ---------       ----------  ----------   ---------

        Net gain (loss) on investments              720,173     (11,947)    200,709          918,189      13,673      12,470
                                                 ----------   ---------   ---------       ----------  ----------   ---------

Net increase (decrease) in net assets resulting
  from operations                                $  688,524   $ (32,940)  $ 190,043       $1,106,923  $   70,533   $  16,151
                                                 ==========   =========   =========       ==========  ==========   =========

<FN>
<F*>The Special Equity Fund and the Equity-Income Fund began operations on February 16 and March 18, 1993, respectively.
<F**>See Note 2C.

See accompanying notes to the financial statements.
                                                                                                                 (continued)



<PAGE> 56

                                              GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                                                      STATEMENTS OF OPERATIONS
                                           YEARS ENDED DECEMBER 31, 1995, 1994, AND 1993


<CAPTION>
                                                               GROWTH                                   OVERSEAS
                                                           FUND DIVISION                              FUND DIVISION
                                                 -----------------------------------         ---------------------------------
                                                     1995         1994      1993<F*>           1995        1994       1993<F*>
                                                 -----------    --------  ----------         --------    --------    ---------
<S>                                              <C>            <C>       <C>                <C>         <C>         <C>
Investment income:
  Dividend income                                $    21,771    $ 73,822  $        0         $ 17,414    $  3,448    $      0

Expenses:
  Mortality and expense charges - VUL-95             (34,577)    (13,498)     (1,918)         (17,340)     (8,858)       (964)
  Mortality and expense charges - VGSP               (11,893)     (4,366)       (670)          (5,232)     (1,870)        (38)
  Mortality and expense charges - VUL-100               (439)          0           0             (152)          0           0
                                                 -----------    --------  ----------         --------    --------    --------
    Total expenses                                   (46,909)    (17,864)     (2,588)         (22,724)    (10,728)     (1,002)
                                                 -----------    --------  ----------         --------    --------    --------

Net investment income (loss)                         (25,138)     55,958      (2,588)          (5,310)     (7,280)     (1,002)
                                                 -----------    --------  ----------         --------    --------    --------

Net realized gain (loss) on investments:
  Proceeds from sales                                987,205     347,508      13,415          408,880     320,673      19,380
  Cost of investments sold                           811,157     354,315      12,069          389,718     292,237      16,711
                                                 -----------    --------  ----------         --------    --------    --------
    Net realized gain (loss) from sales
      of investments                                 176,048      (6,807)      1,346           19,162      28,436       2,669
                                                 -----------    --------  ----------         --------    --------    --------

Net unrealized gain (loss) on investments:
  Unrealized gain (loss) on investments,
    beginning of period                               51,539      40,113           0          (36,045)     23,986           0
  Unrealized gain (loss) on investments,
    end of period                                  1,501,642      51,539      40,113          210,998     (36,045)     23,986
                                                 -----------    --------  ----------         --------    --------    --------

      Net unrealized gain (loss) on investments    1,450,103      11,426      40,113          247,043     (60,031)     23,986
                                                 -----------    --------  ----------         --------    --------    --------

        Net gain (loss) on investments             1,626,151       4,619      41,459          266,205     (31,595)     26,655
                                                 -----------    --------  ----------         --------    --------    --------

Net increase (decrease) in net assets resulting
  from operations                                $ 1,601,013    $ 60,577  $   38,871         $260,895    $(38,875)   $ 25,653
                                                 ===========    ========  ==========         ========    ========    ========

<FN>
<F*> The Growth Fund and the Overseas Fund began operations on March 4 and March 11, 1993, respectively.

See accompanying notes to the financial statements.
                                                                                                                   (continued)


<PAGE> 57

                                              GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                                                      STATEMENTS OF OPERATIONS
                                                   PERIOD ENDED DECEMBER 31, 1995


<CAPTION>
                                                ASSET MANAGER            HIGH INCOME             GOLD & NATURAL RESOURCES
                                                FUND DIVISION           FUND DIVISION                 FUND DIVISION
                                            --------------------      -----------------          ------------------------
                                                   1995<F*>                1995<F*>                      1995<F*>
                                            --------------------      -----------------           -----------------------
<S>                                          <C>                      <C>                         <C>
Investment income:
  Dividend income                            $             0          $            0              $            32

Expenses:
  Mortality and expense charges - VUL-95                  (3)                   (122)                          (3)
  Mortality and expense charges - VGSP                   (20)                    (55)                           0
  Mortality and expense charges - VUL-100                (29)                    (76)                         (11)
                                             ---------------          --------------              ---------------
    Total expenses                                       (52)                   (253)                         (14)
                                             ---------------          --------------              ---------------

Net investment income (loss)                             (52)                   (253)                          18
                                             ---------------          --------------              ---------------

Net realized gain (loss) on investments:
  Proceeds from sales                                    448                  28,646                          144
  Cost of investments sold                               435                  27,514                          149
                                             ---------------          --------------              ---------------
    Net realized gain (loss) from sales
      of investments                                      13                   1,132                           (5)
                                             ---------------          --------------              ---------------

Net unrealized gain on investments:
  Unrealized gain on investments,
    beginning of period                                    0                       0                            0
  Unrealized gain on investments,
    end of period                                      1,779                   2,337                          370
                                             ---------------          --------------              ---------------

      Net unrealized gain on investments               1,779                   2,337                          370
                                             ---------------          --------------              ---------------

        Net gain on investments                        1,792                   3,469                          365
                                             ---------------          --------------              ---------------

Net increase in net assets resulting
  from operations                            $         1,740          $        3,216              $           383
                                             ===============          ==============              ===============

<FN>
<F*> The Asset Manager Fund, High Income Fund, and Gold & Natural Resources Fund began operations on July 19,
     May 24, and August 9, 1995, respectively.

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


<PAGE> 58

<TABLE>
                                              GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                                                STATEMENTS OF CHANGES IN NET ASSETS
                                           YEARS ENDED DECEMBER 31, 1995, 1994, AND 1993

<CAPTION>
                                                           S & P 500 INDEX                             MONEY MARKET
                                                          FUND DIVISION<F*>                            FUND DIVISION
                                             ----------------------------------------     ----------------------------------------
                                                  1995         1994          1993             1995          1994          1993
                                             ------------  ------------  ------------     ------------  ------------  ------------
<S>                                          <C>           <C>           <C>              <C>           <C>           <C>
Operations:
  Net investment income (loss)               $    (35,665) $    (26,369) $    (19,286)    $    (23,155) $    (17,259) $    (15,717)
  Net realized gain on investments                467,711       176,828       174,111          297,329        78,922        68,206
  Net unrealized gain (loss) on investments       861,314      (143,428)       29,524         (127,551)        9,799       (11,517)
                                             ------------  ------------  ------------     ------------  ------------  ------------

    Net increase in net assets
      resulting from operations                 1,293,360         7,031       184,349          146,623        71,462        40,972

  Net deposits into (deductions from)
    Separate Account                             (145,477)      571,671     1,313,941        2,340,021       177,261       104,218
                                             ------------  ------------  ------------     ------------  ------------  ------------

    Increase in net assets                      1,147,883       578,702     1,498,290        2,486,644       248,723       145,190
  Net assets, beginning of period               3,522,191     2,943,489     1,445,199        1,878,922     1,630,199     1,485,009
                                             ------------  ------------  ------------     ------------  ------------  ------------

  Net assets, end of period                  $  4,670,074  $  3,522,191  $  2,943,489     $  4,365,566  $  1,878,922  $  1,630,199
                                             ============  ============  ============     ============  ============  ============

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

See accompanying notes to the financial statements.
                                                                                                                       (continued)



<PAGE> 59
                                              GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                                                STATEMENTS OF CHANGES IN NET ASSETS
                                           YEARS ENDED DECEMBER 31, 1995, 1994, AND 1993


<CAPTION>
                                                            BOND INDEX                                MANAGED EQUITY
                                                           FUND DIVISION                              FUND DIVISION
                                             ----------------------------------------     ----------------------------------------
                                                  1995         1994          1993             1995          1994          1993
                                             ------------  ------------  ------------     ------------  ------------  ------------
<S>                                          <C>           <C>           <C>              <C>           <C>           <C>
Operations:
  Net investment income (loss)               $    (18,655) $   (19,190)  $   (13,972)     $   (16,965)  $   (16,229)  $   (15,269)
  Net realized gain on investments                 38,220      254,161       106,695          192,457       319,841       282,028
  Net unrealized gain (loss) on investments       332,511     (346,004)       33,009          381,204      (393,292)     (129,674)
                                             ------------  -----------   -----------      -----------   -----------   -----------

    Net increase (decrease) in net assets
      resulting from operations                   352,076     (111,033)      125,732          556,696       (89,680)      137,085

  Net deposits into (deductions from)
    Separate Account                           (1,271,114)     143,229     1,387,954         (487,360)      (55,715)      374,743
                                             ------------  -----------   -----------      -----------   -----------   -----------

    Increase (decrease) in net assets            (919,038)      32,196     1,513,686           69,336      (145,395)      511,828
  Net assets, beginning of period               2,351,145    2,318,949       805,263        1,836,076     1,981,471     1,469,643
                                             ------------  -----------   -----------      -----------   -----------   -----------

  Net assets, end of period                  $  1,432,107  $ 2,351,145   $ 2,318,949      $ 1,905,412   $ 1,836,076   $ 1,981,471
                                             ============  ===========   ===========      ===========   ===========   ===========


See accompanying notes to the financial statements.
                                                                                                                      (continued)



<PAGE> 60
                                              GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                                                STATEMENTS OF CHANGES IN NET ASSETS
                                           YEARS ENDED DECEMBER 31, 1995, 1994, AND 1993

<CAPTION>

                                                           ASSET ALLOCATION                      INTERNATIONAL EQUITY
                                                             FUND DIVISION                           FUND DIVISION
                                                 -------------------------------------    --------------------------------------
                                                     1995         1994        1993           1995           1994       1993<F*>
                                                 -----------  -----------  -----------    -----------   -----------  -----------
<S>                                              <C>          <C>          <C>            <C>           <C>          <C>
Operations:
  Net investment income (loss)                   $   (52,116) $   (41,159) $   (30,974)   $   (40,101)  $   (33,220) $   (21,014)
  Net realized gain on investments                   605,510      415,891      726,071        556,435       401,508      286,917
  Net unrealized gain (loss) on investments          963,246     (619,037)    (381,273)      (158,021)     (202,072)     400,379
                                                 -----------  -----------  -----------    -----------   -----------  -----------

   Net increase (decrease) in net assets
    resulting from operations                      1,516,640     (244,305)     313,824        358,313       166,216      666,282

  Net deposits into (deductions from)
    Separate Account                                (709,124)     649,032      159,169        789,597       775,500    2,631,415
                                                 -----------  -----------  -----------    -----------   -----------  -----------

    Increase in net assets                           807,516      404,727      472,993      1,147,910       941,716    3,297,697
  Net assets, beginning of period                  5,148,530    4,743,803    4,270,810      4,239,413     3,297,697            0
                                                 -----------  -----------  -----------    -----------   -----------  -----------

  Net assets, end of period                      $ 5,956,046  $ 5,148,530  $ 4,743,803    $ 5,387,323   $ 4,239,413  $ 3,297,697
                                                 ===========  ===========  ===========    ===========   ===========  ===========

<FN>
<F*>The International Equity Fund began operations on February 16, 1993.

See accompanying notes to the financial statements.
                                                                                                                     (continued)


<PAGE> 61
                                              GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                                                STATEMENTS OF CHANGES IN NET ASSETS
                                           YEARS ENDED DECEMBER 31, 1995, 1994, AND 1993

<CAPTION>

                                                              SPECIAL EQUITY                        EQUITY-INCOME
                                                              FUND DIVISION                         FUND DIVISION
                                                 -------------------------------------    -----------------------------------
                                                     1995         1994       1993<F*>        1995         1994      1993<F*>
                                                 -----------  -----------  -----------    -----------  -----------  ---------
<S>                                              <C>          <C>          <C>            <C>          <C>          <C>
Operations:
  Net investment income (loss)                   $   (31,649) $   (20,993)  $  (10,666)   $   188,734  $    56,860  $   3,681
  Net realized gain on investments                   331,442       78,310       34,902         67,467        8,414        244
  Net unrealized gain (loss) on investments          388,731      (90,257)     165,807        850,722        5,259     12,226
                                                 -----------  -----------  -----------    -----------  -----------  ---------

   Net increase (decrease) in net assets
    resulting from operations                        688,524      (32,940)     190,043      1,106,923       70,533     16,151

  Net deposits into Separate Account                 229,832    1,309,438    1,811,493      2,068,778    1,686,138    531,561
                                                 -----------  -----------  -----------    -----------  -----------  ---------

    Increase in net assets                           918,356    1,276,498    2,001,536      3,175,701    1,756,671    547,712
  Net assets, beginning of period                  3,278,034    2,001,536            0      2,304,383      547,712          0
                                                 -----------  -----------  -----------    -----------  -----------  ---------

  Net assets, end of period                      $ 4,196,390  $ 3,278,034  $ 2,001,536    $ 5,480,084  $ 2,304,383  $ 547,712
                                                 ===========  ===========  ===========    ===========  ===========  =========

<FN>
<F*>The Special Equity Fund and the Equity-Income Fund began operations on February 16 and March 18, 1993, respectively.

See accompanying notes to the financial statements.
                                                                                                                   (continued)


<PAGE> 62
                                              GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                                                STATEMENTS OF CHANGES IN NET ASSETS
                                           YEARS ENDED DECEMBER 31, 1995, 1994, AND 1993


<CAPTION>

                                                                 GROWTH                                OVERSEAS
                                                              FUND DIVISION                         FUND DIVISION
                                                 -------------------------------------    -----------------------------------
                                                     1995         1994       1993<F*>         1995         1994      1993<F*>
                                                 -----------  -----------  -----------    -----------  -----------  ---------
<S>                                              <C>          <C>          <C>            <C>          <C>          <C>
Operations:
  Net investment income (loss)                   $   (25,138) $    55,958  $    (2,588)   $    (5,310) $    (7,280) $  (1,002)
  Net realized gain (loss) on investments            176,048       (6,807)       1,346         19,162       28,436      2,669
  Net unrealized gain (loss) on investments        1,450,103       11,426       40,113        247,043      (60,031)    23,986
                                                 -----------  -----------  -----------    -----------  -----------  ---------

   Net increase (decrease) in net assets
    resulting from operations                      1,601,013       60,577       38,871        260,895      (38,875)    25,653

  Net deposits into Separate Account               1,991,002    2,588,073    1,055,365      1,053,659    1,672,381    459,564
                                                 -----------  -----------  -----------    -----------  -----------  ---------

    Increase in net assets                         3,592,015    2,648,650    1,094,236      1,314,554    1,633,506    485,217
  Net assets, beginning of period                  3,742,886    1,094,236            0      2,118,723      485,217          0
                                                 -----------  -----------  -----------    -----------  -----------  ---------

  Net assets, end of period                      $ 7,334,901  $ 3,742,886  $ 1,094,236    $ 3,433,277  $ 2,118,723  $ 485,217
                                                 ===========  ===========  ===========    ===========  ===========  =========

<FN>
<F*>The Growth Fund and the Overseas Fund began operations on March 4 and March 11, 1993, respectively.

See accompanying notes to the financial statements.
                                                                                                                  (continued)


<PAGE> 63
                                              GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                                                STATEMENTS OF CHANGES IN NET ASSETS
                                                   PERIOD ENDED DECEMBER 31, 1995

<CAPTION>
                                                 ASSET MANAGER           HIGH INCOME            GOLD & NATURAL RESOURCES
                                                 FUND DIVISION          FUND DIVISION                 FUND DIVISION
                                               -----------------     --------------------       ------------------------
                                                    1995<F*>               1995<F*>                      1995<F*>
                                               -----------------     --------------------       ------------------------
<S>                                                <C>                     <C>                         <C>
Operations:
  Net investment income (loss)                     $     (52)              $    (253)                  $       18
  Net realized gain (loss) on investments                 13                   1,132                           (5)
  Net unrealized gain on investments                   1,779                   2,337                          370
                                                   ---------               ---------                   ----------

    Net increase in net assets
      resulting from operations                        1,740                   3,216                          383

  Net deposits into Separate Account                  49,378                 199,733                        9,414
                                                   ---------               ---------                   ----------

    Increase in net assets                            51,118                 202,949                        9,797
  Net assets, beginning of period                          0                       0                            0
                                                   ---------               ---------                   ----------

  Net assets, end of period                        $  51,118               $ 202,949                   $    9,797
                                                   =========               =========                   ==========

<FN>
<F*> The Asset Manager Fund, High Income Fund, and Gold & Natural Resources Fund began operations on July 19,
     May 24, and August 9, 1995, respectively.

See accompanying notes to the financial statements.

</TABLE>


<PAGE> 64

               GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                    NOTES TO FINANCIAL STATEMENTS
                          DECEMBER 31, 1995

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 three products:  Variable Universal Life (VUL-95), Variable
General Select Plus (VGSP), and Variable Universal Life (VUL-100) 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 thirteen 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, or Van Eck Worldwide Insurance Trust 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 Equity, and the Special 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 fund 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 Gold and
Natural Resources Fund.  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 thirteen 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, and Van Eck
Worldwide Insurance Trust.  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, and
Van Eck Worldwide Insurance Trust intend to pay out all of its 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> 65
                GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                     NOTES TO FINANCIAL STATEMENTS
                           DECEMBER 31, 1995

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.  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, and 2.10% of each VUL-100 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
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 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> 66
               GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                    NOTES TO FINANCIAL STATEMENTS
                          DECEMBER 31, 1995

      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 and VGSP, 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 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, and .002455% for
VUL-100 of the net assets of each division of the Separate Account, which
equals an annual rate of .85%, .70%, and .90% for VUL-95, VGSP, and VUL-100
respectively.  VUL-95, VGSP, and VUL-100 mortality and expense charges for
1995 were $269,027, $47,617, and $2,880, 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.


<PAGE> 67
               GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                    NOTES TO FINANCIAL STATEMENTS
                          DECEMBER 31, 1995

Note 4 - Purchases and Sales of Shares

During the year ended December 31, 1995, 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    Special
                            Index        Market          Index         Equity         Allocation        Equity        Equity
                            Fund          Fund           Fund           Fund             Fund            Fund          Fund
                         ----------    ----------     -----------    -----------      ----------    -------------   ----------
<S>                      <C>           <C>            <C>            <C>              <C>            <C>            <C>
Purchases                $1,581,971    $6,661,543     $   508,923    $   623,290      $1,601,344     $1,491,399     $1,274,625
                         ==========    ==========     ===========    ===========      ==========     ==========     ==========
Sales                    $1,645,207    $4,135,625     $ 1,760,565    $   934,536      $1,872,184     $  222,880     $  855,583
                         ==========    ==========     ===========    ===========      ==========     ==========     ==========
</TABLE>


During the year ended December 31, 1995, 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                $2,804,909                    $3,015,080                     $1,512,757                   $   225,413
                         ==========                    ==========                     ==========                   ===========
Sales                    $  486,651                    $  987,205                     $  408,880                   $    28,646
                         ==========                    ==========                     ==========                   ===========
</TABLE>


During the year ended December 31, 1995, 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         $     48,583
                  ============
Sales             $        448
                  ============
</TABLE>


During the year ended December 31, 1995, purchases (including dividend
reinvestment) and proceeds from sales of Van Eck Worldwide Insurance Trust
shares were as follows:

<TABLE>
<CAPTION>
                Gold and Natural
                 Resources Fund
                ----------------
<S>               <C>
Purchases         $      9,579
                  ============
Sales             $        144
                  ============
</TABLE>



<PAGE> 68

Note 5 - Accumulation Unit Activity

The following is a summary of the accumulation unit activity for the years
ended, December 31, 1995, 1994, and 1993:

<TABLE>
<CAPTION>

                                                           S & P 500 INDEX                           MONEY MARKET
                                                           FUND DIVISION<F*>                         FUND DIVISION
                                               -----------------------------------       -------------------------------------
                                                  1995         1994         1993           1995           1994         1993
                                               ---------     --------     --------       ---------     ---------     ---------
<S>                                            <C>           <C>          <C>            <C>           <C>           <C>
Variable Universal Life-95:
  Deposits                                        78,391       78,329      124,523         206,798       326,065       328,809
  Withdrawals                                   (101,054)     (61,101)     (44,114)       (215,226)     (343,656)     (325,426)
  Outstanding units, beginning of period         193,698      176,470       96,061          93,606       111,197       107,814
                                               ---------     --------     --------       ---------     ---------     ---------
  Outstanding units, end of period               171,035      193,698      176,470          85,178        93,606       111,197
                                               =========     ========     ========       =========     =========     =========
Variable General Select Plus:<F**>
  Deposits                                        30,100       27,980        4,977         344,162       226,931       160,999
  Withdrawals                                    (15,451)        (843)         (41)       (215,211)     (184,184)     (154,630)
  Outstanding units, beginning of period          32,073        4,936            0          49,116         6,369             0
                                               ---------     --------     --------       ---------     ---------     ---------
  Outstanding units, end of period                46,722       32,073        4,936         178,067        49,116         6,369
                                               =========     ========     ========       =========     =========     =========
Variable Univeral Life-100:<F***>
  Deposits                                        14,240                                   214,797
  Withdrawals                                       (687)                                 (110,989)
  Outstanding units, beginning of period               0                                         0
                                               ---------                                 ---------
  Outstanding units, end of period                13,553                                   103,808
                                               =========                                 =========

<FN>
<F*>This fund was formerly known as the Equity Index Fund
<F**>The Variable General Select Plus product was introduced in 1993, and the first deposit was received on March 31, 1993.
<F***>The Variable Universal Life 100 product was introduced in 1995, and the first deposit was received on June 7, 1995.
                                                                                                                   (continued)


<PAGE> 69

Note 5 - Accumulation Unit Activity (continued)

The following is a summary of the accumulation unit activity for the years
ended, December 31, 1995, 1994, and 1993:

<CAPTION>

                                                            BOND INDEX                               MANAGED EQUITY
                                                           FUND DIVISION                             FUND DIVISION
                                               -----------------------------------       -------------------------------------
                                                  1995         1994         1993           1995           1994         1993
                                               ---------     --------     --------       ---------     ---------     ---------
<S>                                            <C>           <C>          <C>            <C>           <C>           <C>
Variable Universal Life-95:
  Deposits                                        28,341       34,979      102,301          37,042        38,637        82,095
  Withdrawals                                   (102,229)     (26,804)     (18,035)        (68,803)      (43,454)      (56,377)
  Outstanding units, beginning of period         144,143      135,968       51,702         124,409       129,226       103,508
                                               ---------     --------     --------       ---------     ---------     ---------
  Outstanding units, end of period                70,255      144,143      135,968          92,648       124,409       129,226
                                               =========     ========     ========       =========     =========     =========
Variable General Select Plus: <F**>
  Deposits                                         5,765        1,257           86           5,835         1,260            84
  Withdrawals                                     (1,249)         (35)          (5)           (595)          (43)           (4)
  Outstanding units, beginning of period           1,303           81            0           1,297            80             0
                                               ---------     --------     --------       ---------     ---------     ---------
  Outstanding units, end of period                 5,819        1,303           81           6,537         1,297            80
                                               =========     ========     ========       =========     =========     =========
Variable Univeral Life-100:<F***>
  Deposits                                         1,670                                     1,823
  Withdrawals                                        (75)                                     (168)
  Outstanding units, beginning of period               0                                         0
                                               ---------                                 ---------
  Outstanding units, end of period                 1,595                                     1,655
                                               =========                                 =========

<FN>
<F**>The Variable General Select Plus product was introduced in 1993, and the first deposit was received on March 31, 1993.
<F***>The Variable Universal Life 100 product was introduced in 1995, and the first deposit was received on June 7, 1995.
                                                                                                                  (continued)


<PAGE> 70

Note 5 - Accumulation Unit Activity, (continued)

The following is a summary of the accumulation unit activity for the years
ended, December 31, 1995, 1994, and 1993:

<CAPTION>

                                                          ASSET ALLOCATION                       INTERNATIONAL EQUITY
                                                            FUND DIVISION                            FUND DIVISION
                                               -----------------------------------       -------------------------------------
                                                  1995         1994         1993           1995           1994       1993<F*>
                                               ---------     --------     --------       ---------     ---------     ---------
<S>                                            <C>           <C>         <C>             <C>           <C>           <C>
Variable Universal Life-95:
  Deposits                                        80,183      101,360      130,078          74,018        71,731        91,938
  Withdrawals                                    (98,461)     (49,338)    (184,573)        (28,390)      (31,331)      (41,396)
  Outstanding units, beginning of period         258,432      206,410      260,905          90,942        50,542             0
                                               ---------     --------     --------       ---------     ---------     ---------
  Outstanding units, end of period               240,154      258,432      206,410         136,570        90,942        50,542
                                               =========     ========     ========       =========     =========     =========
Variable General Select Plus: <F**>
  Deposits                                        12,925       18,605      106,273          16,837        18,803         4,246
  Withdrawals                                    (31,947)     (43,756)      (4,011)         (6,722)         (730)          (50)
  Outstanding units, beginning of period          77,111      102,262            0          22,269         4,196             0
                                               ---------     --------     --------       ---------     ---------     ---------
  Outstanding units, end of period                58,089       77,111      102,262          32,384        22,269         4,196
                                               =========     ========     ========       =========     =========     =========
Variable Univeral Life-100:<F***>
  Deposits                                         1,072                                     4,468
  Withdrawals                                        (39)                                     (777)
  Outstanding units, beginning of period               0                                         0
                                               ---------                                 ---------
  Outstanding units, end of period                 1,033                                     3,691
                                               =========                                 =========
General American Life Insurance Company
  seed money:
  Deposits                                             0            0            0               0             0       200,000
  Withdrawals                                          0            0            0               0             0             0
  Outstanding units, beginning of period               0            0            0         200,000       200,000             0
                                               ---------     --------     --------       ---------     ---------     ---------
  Outstanding units, end of period                     0            0            0         200,000       200,000       200,000
                                               =========     ========     ========       =========     =========     =========

<FN>
<F*>The International Equity Fund began operations on February 16, 1993.
<F**>The Variable General Select Plus product was introduced in 1993, and the first deposit was received on March 31, 1993.
<F***>The Variable Universal Life 100 product was introduced in 1995, and the first deposit was received on June 7, 1995.
                                                                                                                   (continued)


<PAGE> 71

Note 5 - Accumulation Unit Activity, (continued)

The following is a summary of the accumulation unit activity for the years
ended, December 31, 1995, 1994, and 1993:

<CAPTION>

                                                                GROWTH                                 OVERSEAS
                                                            FUND DIVISION                            FUND DIVISION
                                               -----------------------------------       -------------------------------------
                                                  1995         1994       1993<F*>         1995           1994       1993<F*>
                                               ---------     --------     --------       ---------     ---------     ---------
<S>                                            <C>           <C>         <C>              <C>           <C>            <C>
Variable Universal Life-95:
  Deposits                                       181,296      202,047       73,613          97,609       116,391        37,139
  Withdrawals                                    (80,832)     (42,320)      (7,557)        (42,775)      (31,173)       (3,221)
  Outstanding units, beginning of period         225,783       66,056            0         119,136        33,918             0
                                               ---------     --------     --------       ---------     ---------     ---------
  Outstanding units, end of period               326,247      225,783       66,056         173,970       119,136        33,918
                                               =========     ========     ========       =========     =========     =========
Variable General Select Plus: <F**>
  Deposits                                        90,761       95,218       30,412          46,058        56,343         4,847
  Withdrawals                                    (60,661)     (19,705)        (469)        (24,367)       (9,246)          (25)
  Outstanding units, beginning of period         105,456       29,943            0          51,919         4,822             0
                                               ---------     --------     --------       ---------     ---------     ---------
  Outstanding units, end of period               135,556      105,456       29,943          73,610        51,919         4,822
                                               =========     ========     ========       =========     =========     =========
Variable Univeral Life-100:<F***>
  Deposits                                        25,375                                     9,829
  Withdrawals                                     (1,865)                                   (1,146)
  Outstanding units, beginning of period               0                                         0
                                               ---------                                 ---------
  Outstanding units, end of period                23,510                                     8,683
                                               =========                                 =========

<FN>
<F*>The Growth Fund and the Overseas Fund began operations on March 4, and March 11, 1993, respectively.
<F**>The Variable General Select Plus product was introduced in 1993, and the first deposit was received on March 31, 1993.
<F***>The Variable Universal Life 100 product was introduced in 1995, and the first deposit was received on June 7, 1995.
                                                                                                                    (continued)


<PAGE> 72

Note 5 - Accumulation Unit Activity, (continued)

The following is a summary of the accumulation unit activity for the years ended, December 31, 1995, 1994, and 1993:
<CAPTION>
                                                             SPECIAL EQUITY                               EQUITY-INCOME
                                                             FUND DIVISION                                FUND DIVISION
                                                  -----------------------------------          ----------------------------------
                                                   1995          1994        1993<F*>           1995          1994       1993<F*>
                                                  -------       -------      --------          -------       -------     --------
<S>                                               <C>           <C>           <C>              <C>           <C>           <C>
Variable Universal Life-95:
  Deposits                                         94,909       119,434        79,353          143,543       139,841       46,425
  Withdrawals                                     (88,190)      (31,453)       (6,030)         (48,670)      (28,685)      (3,678)
  Outstanding units, beginning of period          161,304        73,323             0          153,903        42,747            0
                                                  -------       -------       -------          -------       -------       ------

  Outstanding units, end of period                168,023       161,304        73,323          248,776       153,903       42,747
                                                  =======       =======       =======          =======       =======       ======

Variable General Select Plus:<F**>
  Deposits                                         22,352        33,038         4,632           78,040        51,432        7,763
  Withdrawals                                     (12,685)       (1,030)          (55)         (34,513)      (13,273)         (91)
  Outstanding units, beginning of period           36,585         4,577             0           45,831         7,672            0
                                                  -------       -------       -------          -------       -------       ------
  Outstanding units, end of period                 46,252        36,585         4,577           89,358        45,831        7,672
                                                  =======       =======       =======          =======       =======       ======
Variable Univeral Life-100:<F***>
  Deposits                                          4,498                                       20,481
  Withdrawals                                        (725)                                      (1,718)
  Outstanding units, beginning of period                0                                            0
                                                  -------                                      -------

  Outstanding units, end of period                  3,773                                       18,763
                                                  -------                                      -------

General American Life Insurance Company
  seed money:
  Deposits                                              0             0       100,000                0             0            0
  Withdrawals                                           0             0             0                0             0            0
  Outstanding units, beginning of period          100,000       100,000             0                0             0            0
                                                  -------       -------       -------          -------       -------       ------
  Outstanding units, end of period                100,000       100,000       100,000                0             0            0
                                                  =======       =======       =======          =======       =======       ======

<FN>
<F*>The Special Equity Fund and the Equity-Income Fund began operations on February 16 and March 18, 1993 respectively.
<F**>The Variable General Select Plus product was introduced in 1993, and the first deposit was received on March 31, 1993.
<F***>The Variable Universal Life 100 product was introduced in 1995, and the first deposit was received on June 7, 1995.
                                                                                                                         (continued)


<PAGE> 73

Note 5 - Accumulation Unit Activity, (continued)

The following is a summary of the accumulation unit activity for the period ended, December 31, 1995:

<CAPTION>
                                                    ASSET MANAGER           HIGH INCOME           GOLD AND NATURAL RESOURCES
                                                    FUND DIVISION          FUND DIVISION                FUND DIVISION
                                                ---------------------   -------------------   ----------------------------------
                                                       1995<F*>               1995<F*>                     1995<F*>
                                                ---------------------   -------------------   ----------------------------------
<S>                                                    <C>                     <C>                          <C>
Variable Universal Life-95:
   Deposits                                              331                   6,217                        135
   Withdrawals                                            (4)                   (237)                        (9)
   Outstanding units, beginning of period                  0                       0                          0
                                                       -----                   -----                        ---
   Outstanding units, end of period                      327                   5,980                        126
                                                       =====                   =====                        ===

Variable General Select Plus: <F**>
   Deposits                                            1,534                   6,436                          0
   Withdrawals                                            (6)                   (115)                         0
   Outstanding units, beginning of period                  0                       0                          0
                                                       -----                   -----                        ---

   Outstanding units, end of period                    1,528                   6,321                          0
                                                       =====                   =====                        ===

Variable Univeral Life-100:<F**>
   Deposits                                            3,044                   6,662                        890
   Withdrawals                                          (100)                   (159)                       (31)
   Outstanding units, beginning of period                  0                       0                          0
                                                       -----                   -----                        ---

   Outstanding units, end of period                    2,944                   6,503                        859
                                                       =====                   =====                        ===

<FN>
<F*>The Asset Manager Fund, High Income Fund, and Gold & Natural Resources Fund began operations on July 19, May 24, and August 9,
1995, respectively.
<F**>The Variable Universal Life 100 product was introduced in 1995, and the first deposit was received on June 7, 1995.
</TABLE>


<PAGE> 74

Note 6 - 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, or Van Eck Worldwide Insurance Trust. 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.

<TABLE>
<CAPTION>
Variable Universal Life-95:
- ---------------------------
                                                           S & P 500 INDEX                             MONEY MARKET
                                                           FUND DIVISION<F*>                           FUND DIVISION
                                              --------------------------------------    -----------------------------------------
                                                  1995         1994          1993          1995           1994           1993
                                              -----------    ---------    ----------    -----------    -----------    -----------
<S>                                           <C>            <C>          <C>           <C>            <C>            <C>
Total gross deposits                          $   919,322    $ 712,049    $  611,759    $ 2,001,421    $ 4,699,999    $ 4,656,095
Transfers between fund divisions and
   General American                               472,868       (7,433)      990,439     (1,597,558)    (3,475,334)    (3,470,334)
Surrenders and withdrawals                     (1,380,995)    (162,056)      (13,771)      (346,828)      (274,623)        (7,137)
                                              -----------    ---------    ----------    -----------    -----------    -----------

Total gross deposits, transfers, and
   surrenders between fund divisions               11,195      542,570     1,588,427         57,035        950,042      1,178,473
                                              -----------    ---------    ----------    -----------    -----------    -----------
Deductions:
   Sales charges & premium taxes                   82,459       83,216        50,516        194,508        398,298        374,871
   Administrative costs and other expense
    charges                                        64,223      123,584        82,963         95,102        492,935        426,628
   Cost of insurance and additional benefits      370,924      295,287       192,315        234,609        326,377        331,256
                                              -----------    ---------    ----------    -----------    -----------    -----------

    Total deductions                              517,606      502,087       325,794        524,219      1,217,610      1,132,755
                                              -----------    ---------    ----------    -----------    -----------    -----------

Net deposits into (deductions from)
   Separate Account                           $  (506,411)   $  40,483    $1,262,633    $  (467,184)   $  (267,568)   $    45,718
                                              ===========    =========    ==========    ===========    ===========    ===========
<FN>
<F*>This fund was formerly known as the Equity Index Fund.
                                                                                                                         (continued)


<PAGE> 75

Note 6 - Summary of Gross and Net Deposits into Separate Account, (continued)

<CAPTION>
Variable Universal Life-95:
- ---------------------------
                                                             BOND INDEX                               MANAGED EQUITY
                                                            FUND DIVISION                              FUND DIVISION
                                              --------------------------------------      ---------------------------------------
                                                  1995         1994          1993           1995           1994            1993
                                              -----------    ---------    ----------      ---------      ---------       --------
<S>                                           <C>            <C>          <C>             <C>            <C>             <C>
Total gross deposits                          $   421,967    $496,821     $  212,957      $ 465,063      $ 552,307       $689,307
Transfers between fund divisions and
   General American                                62,346     (54,209)     1,316,365       (121,086)      (157,877)       135,951
Surrenders and withdrawals                     (1,586,477)    (64,076)        (1,604)      (647,675)      (144,799)       (69,915)
                                              -----------    --------     ----------      ---------      ---------       --------
Total gross deposits, transfers, and
   surrenders between fund divisions           (1,102,164)    378,536      1,527,718       (303,698)       249,631        755,343
                                              -----------    --------     ----------      ---------      ---------       --------
Deductions:
   Sales charges & premium taxes                   32,747      40,004         16,011         38,137         47,457         62,788
   Administrative costs and other expense
      charges                                      38,228      51,703         25,347         32,697         69,603         95,414
   Cost of insurance and additional benefits      168,249     156,048         99,237        201,403        201,082        223,201
                                              -----------    --------     ----------      ---------      ---------       --------

        Total deductions                          239,224     247,755        140,595        272,237        318,142        381,403
                                              -----------    --------     ----------      ---------      ---------       --------

Net deposits into (deductions from)
   Separate Account                           $(1,341,388)   $130,781     $1,387,123      $(575,935)     $ (68,511)      $373,940
                                              ===========    ========     ==========      =========      =========       ========

                                                                                                                         (continued)



<PAGE> 76

Note 6 - Summary of Gross and Net Deposits into Separate Account, (continued)

<CAPTION>
Variable Universal Life-95:
- ---------------------------
                                                          ASSET ALLOCATION                         INTERNATIONAL EQUITY
                                                           FUND DIVISION                               FUND DIVISION
                                              ----------------------------------------     ---------------------------------------
                                                  1995           1994          1993          1995         1994           1993<F*>
                                              -----------     ----------   -----------     --------      --------       ----------
<S>                                           <C>             <C>          <C>             <C>           <C>            <C>
Total gross deposits                          $ 1,361,239     $1,682,596   $ 1,052,209     $635,309      $608,033       $2,259,051
Transfers between fund divisions and
   General American                               (10,959)        83,984    (1,340,630)     302,360       246,711          413,861
Surrenders and withdrawals                     (1,175,619)      (186,438)      (49,957)     (45,598)      (44,700)            (695)
                                              -----------     ----------   -----------     --------      --------       ----------

Total gross deposits, transfers, and
   surrenders between fund divisions              174,661      1,580,142      (338,378)     892,071       810,044        2,672,217
                                              -----------     ----------   -----------     --------      --------       ----------

Deductions:
   Sales charges & premium taxes                  115,321        130,253        85,090       54,639        48,119           20,276
   Administrative costs and other expense
    charges                                        55,437        155,847       119,804       26,569        73,520           25,104
   Cost of insurance and additional benefits      503,988        448,764       365,674      184,782       124,406           40,778
                                              -----------     ----------   -----------     --------      --------       ----------

    Total deductions                              674,746        734,864       570,568      265,990       246,045           86,158
                                              -----------     ----------   -----------     --------      --------       ----------

Net deposits into (deductions from)
   Separate Account                           $  (500,085)    $  845,278   $  (908,946)    $626,081      $563,999       $2,586,059
                                              ===========     ==========   ===========     ========      ========       ==========

<FN>
<F*>The International Equity Fund Division began operations on February 16, 1993.
                                                                                                                         (continued)



<PAGE> 77

Note 6 - Summary of Gross and Net Deposits into Separate Account, (continued)

<CAPTION>
Variable Universal Life-95:
- ---------------------------
                                                             SPECIAL EQUITY                            EQUITY-INCOME
                                                             FUND DIVISION                             FUND DIVISION
                                              ---------------------------------------      -------------------------------------
                                                  1995           1994       1993<F*>          1995          1994        1993<F*>
                                                ---------     ----------   ----------      ----------    ----------     --------
<S>                                             <C>           <C>          <C>             <C>           <C>            <C>
Total gross deposits                            $ 713,819     $  746,886   $ 1,324,154     $ 1,217,315   $  783,048     $135,825
Transfers between fund divisions and
   General American                              (319,339)       562,587       551,090         565,593      832,542      372,878
Surrenders and withdrawals                        (35,191)       (53,731)         (702)        (37,075)     (20,500)           0
                                                ---------     ----------   -----------     -----------   ----------     --------

Total gross deposits, transfers, and
   surrenders between fund divisions              359,289      1,255,742     1,874,542       1,745,833    1,595,190      508,703
                                                ---------     ----------   -----------     -----------   ----------     --------
Deductions:
   Sales charges & premium taxes                   57,765         62,347        25,935         101,562       59,726       10,947
   Administrative costs and other expense
    charges                                        21,671         87,848        36,101          62,440      110,908       20,146
   Cost of insurance and additional benefits      206,889        143,671        49,754         344,156      176,144       26,075
                                                ---------     ----------   -----------     -----------   ----------     --------
    Total deductions                              286,325        293,866       111,790         508,158      346,778       57,168
                                                ---------     ----------   -----------     -----------   ----------     --------
Net deposits into Separate Account              $  72,964     $  961,876   $ 1,762,752     $ 1,237,675   $1,248,412     $451,535
                                                =========     ==========   ===========     ===========   ==========     ========

<FN>
<F*>The Special Equity Fund and the Equity-Income Fund Divisions began operations on February 16, and March 18, 1993, respectively.
                                                                                                                         (continued)


<PAGE> 78

Note 6 - Summary of Gross and Net Deposits into Separate Account, (continued)

<CAPTION>
Variable Universal Life-95:
- ---------------------------
                                                                 GROWTH                                  OVERSEAS
                                                             FUND DIVISION<F*>                         FUND DIVISION
                                              -------------------------------------        -------------------------------------
                                                   1995           1994       1993             1995          1994          1993
                                                ----------    ----------   --------        ----------    ----------     --------
<S>                                             <C>           <C>          <C>             <C>           <C>            <C>
Total gross deposits                            $1,771,614    $1,291,793   $299,560        $  978,388    $  795,752     $135,955
Transfers between fund divisions and
   General American                                348,401     1,055,928    560,834           156,839       677,421      329,027
Surrenders and withdrawals                         (61,341)      (16,988)      (711)          (33,911)       (5,052)        (706)
                                                ----------    ----------   --------        ----------    ----------     --------

Total gross deposits, transfers, and
   surrenders between fund divisions             2,058,674     2,330,733    859,683         1,101,316     1,468,121      464,276
                                                ----------    ----------   --------        ----------    ----------     --------

Deductions:
   Sales charges & premium taxes                   145,300       104,397     24,087            79,076        65,305       10,896
   Administrative costs and other expense
    charges                                         94,464       178,047     43,172            47,698       104,587       18,054
   Cost of insurance and additional benefits       494,220       261,855     50,807           269,853       174,032       28,894
                                                ----------    ----------   --------        ----------    ----------     --------
    Total deductions                               733,984       544,299    118,066           396,627       343,924       57,844
                                                ----------    ----------   --------        ----------    ----------     --------

Net deposits into Separate Account              $1,324,690    $1,786,434   $741,617        $  704,689    $1,124,197     $406,432
                                                ==========    ==========   ========        ==========    ==========     ========

<FN>
<F*>The Growth Fund and the Overseas Fund Divisions began operations on March 4, and March 11, 1993, respectively.
                                                                                                                         (continued)


<PAGE> 79

Note 6 - Summary of Gross and Net Deposits into Separate Account, (continued)

<CAPTION>
Variable Universal Life-95:
- ---------------------------
                                                       ASSET MANAGER              HIGH INCOME           GOLD & NATURAL RESOURCES
                                                       FUND DIVISION             FUND DIVISION               FUND DIVISION
                                                     ------------------        -----------------      ----------------------------
                                                         1995<F*>                  1995<F*>                    1995<F*>
                                                     ------------------        -----------------      ----------------------------
<S>                                                      <C>                       <C>                         <C>
Total gross deposits                                     $    24                   $ 6,373                     $ 1,007
Transfers between fund divisions and
   General American                                        3,317                    59,489                         387
Surrenders and withdrawals                                     0                         0                           0
                                                         -------                   -------                     -------

Total gross deposits, transfers, and
   surrenders between fund divisions                       3,341                    65,862                       1,394
                                                         -------                   -------                     -------
Deductions:
   Sales charges & premium taxes                               3                       499                          81
   Administrative costs and other expense
    charges                                                    1                       152                          15
   Cost of insurance and additional benefits                  38                     2,360                          72
                                                         -------                   -------                     -------
    Total deductions                                          42                     3,011                         168
                                                         -------                   -------                     -------

Net deposits into Separate Account                       $ 3,299                   $62,851                     $ 1,226
                                                         =======                   =======                     =======

<FN>
<F*>The Asset Manager Fund, the High Income Fund, and the Gold & Natural Resources Fund Divisions began operations on July 19,
    May 2 4,and August 9, 1995, respectively.
</TABLE>
                                                                  (continued)


<PAGE> 80
Note 6 - Summary of Gross and Net Deposits into Separate Account, (continued)

<TABLE>
<CAPTION>
Variable General Select Plus:<F**>
- ----------------------------------

                                                     S & P 500 INDEX                           MONEY MARKET
                                                    FUND DIVISION<F*>                         FUND DIVISION
                                        -------------------------------------    -----------------------------------------
                                           1995          1994         1993          1995           1994           1993
                                        ----------    ----------    ---------    -----------    -----------    -----------
<S>                                     <C>           <C>           <C>          <C>            <C>            <C>
Total gross deposits                    $   47,504    $  453,179    $  32,784    $ 3,333,097    $ 2,408,387    $ 1,900,807
Transfers between fund divisions
  and General American                     182,278       116,566       23,666     (1,350,435)    (1,573,558)    (1,546,175)
Surrenders and withdrawals                 (15,259)       (1,470)           0        (10,440)             0              0
                                        ----------    ----------    ---------    -----------    -----------    -----------

Total gross deposits, transfers, and
  surrenders between fund divisions        214,523       568,275       56,450      1,972,222        834,829        354,632
                                        ----------    ----------    ---------    -----------    -----------    -----------

Deductions:
  Sales charges & premium taxes             11,884        15,406        2,452        232,745        181,024        142,444
  Administrative costs and other
    expense charges                          2,255        14,773        2,310          3,550        170,179        132,319
  Cost of insurance and additional
    benefits                                18,795         6,908          380         85,423         38,797         21,369
                                        ----------    ----------    ---------    -----------    -----------    -----------

    Total deductions                        32,934        37,087        5,142        321,718        390,000        296,132
                                        ----------    ----------    ---------    -----------    -----------    -----------

Net deposits into
  Separate Account                      $  181,589    $  531,188    $  51,308    $ 1,650,504    $   444,829    $    58,500
                                        ==========    ==========    =========    ===========    ===========    ===========

<FN>
<F*>This fund was formerly known as the Equity Index Fund.
<F**>The Variable General Select Plus product was introduced in 1993, and the first deposit was received on March 31, 1993.
                                                                                                                   (continued)


<PAGE> 81

Note 6 - Summary of Gross and Net Deposits into Separate Account, (continued)

<CAPTION>
Variable General Select Plus:<F**>
- ----------------------------------

                                                      BOND INDEX                               MANAGED EQUITY
                                                     FUND DIVISION                             FUND DIVISION
                                        -------------------------------------    -----------------------------------------
                                           1995          1994         1993          1995           1994           1993
                                        ----------    ----------    ---------    -----------    -----------    -----------
<S>                                     <C>           <C>           <C>          <C>            <C>            <C>

Total gross deposits                    $    9,129    $    2,394    $     713    $     9,302    $     3,900    $       716
Transfers between fund divisions
  and General American                      57,441        10,690          272         60,563          9,776            234
Surrenders and withdrawals                 (12,416)            0            0              0              0              0
                                        ----------    ----------    ---------    -----------    -----------    -----------

Total gross deposits, transfers, and
  surrenders between fund divisions         54,154        13,084          985         69,865         13,676            950
                                        ----------    ----------    ---------    -----------    -----------    -----------

Deductions:
  Sales charges & premium taxes                614           152           54            645            226             54
  Administrative costs and other
    expense charges                            713           213           57            148            259             55
  Cost of insurance and additional
    benefits                                 1,149           271           43          1,454            395             38
                                        ----------    ----------    ---------    -----------    -----------    -----------

    Total deductions                         2,476           636          154          2,247            880            147
                                        ----------    ----------    ---------    -----------    -----------    -----------

Net deposits into
  Separate Account                      $   51,678    $   12,448    $     831    $    67,618    $    12,796    $       803
                                        ==========    ==========    =========    ===========    ===========    ===========


<FN>
<F**>The Variable General Select Plus product was introduced in 1993, and the first deposit was received on March 31, 1993.
                                                                                                                     (continued)


<PAGE> 82

Note 6 - Summary of Gross and Net Deposits into Separate Account, (continued)

<CAPTION>
Variable General Select Plus:<F**>
- ----------------------------------

                                                    ASSET ALLOCATION                        INTERNATIONAL EQUITY
                                                     FUND DIVISION                             FUND DIVISION
                                        -------------------------------------      -----------------------------------------
                                           1995          1994           1993          1995           1994          1993<F*>
                                        ----------    ----------    -----------    -----------    -----------    -----------
<S>                                     <C>           <C>           <C>            <C>            <C>            <C>

Total gross deposits                    $  (34,323)   $   48,281    $       435    $    76,251    $    92,237    $    11,318
Transfers between fund divisions
  and General American                    (131,408)     (183,023)     1,068,765         76,707        141,207         36,203
Surrenders and withdrawals                 (10,179)      (22,704)             0         (4,465)          (489)             0
                                        ----------    ----------    -----------    -----------    -----------    -----------

Total gross deposits, transfers, and
  surrenders between fund divisions       (175,910)     (157,446)     1,069,200        148,493        232,955         47,521
                                        ----------    ----------    -----------    -----------    -----------    -----------

Deductions:
  Sales charges & premium taxes              6,512         1,704             49          7,697          6,884            848
  Administrative costs and other
    expense charges                          1,175         3,794             69          1,158          6,913            842
  Cost of insurance and additional
    benefits                                38,419        33,302            967         15,526          7,657            475
                                        ----------    ----------    -----------    -----------    -----------    -----------

    Total deductions                        46,106        38,800          1,085         24,381         21,454          2,165
                                        ----------    ----------    -----------    -----------    -----------    -----------

Net deposits into (deductions from)
  Separate Account                      $ (222,016)   $ (196,246)   $ 1,068,115    $   124,112    $   211,501    $    45,356
                                        ==========    ==========    ===========    ===========    ===========    ===========

<FN>
<F*>The International Equity Fund Division began operations on February 16, 1993.
<F**>The Variable General Select Plus product was introduced in 1993, and the first deposit was received on March 31, 1993.
                                                                                                                      (continued)


<PAGE> 83

Note 6 - Summary of Gross and Net Deposits into Separate Account, (continued)

<CAPTION>
Variable General Select Plus:<F**>
- ----------------------------------

                                                     SPECIAL EQUITY                            EQUITY-INCOME
                                                     FUND DIVISION                             FUND DIVISION
                                        -------------------------------------      -----------------------------------------
                                           1995          1994          1993<F*>        1995           1994          1993<F*>
                                        ----------    ----------    -----------    -----------    -----------    -----------
<S>                                     <C>           <C>           <C>            <C>            <C>            <C>
Total gross deposits                    $   81,787    $  206,659    $    26,654    $   285,714    $   170,100    $     4,644
Transfers between fund divisions
  and General American                      76,580       181,915         26,500        446,973        312,672         76,984
Surrenders and withdrawals                 (11,584)       (1,182)             0        (62,763)             0              0
                                        ----------    ----------    -----------    -----------    -----------    -----------

Total gross deposits, transfers, and
  surrenders between fund divisions        146,783       387,392         53,154        669,924        482,772         81,628
                                        ----------    ----------    -----------    -----------    -----------    -----------

Deductions:
  Sales charges & premium taxes             12,214        15,456          1,991         20,534         12,452            330
  Administrative costs and other
    expense charges                          1,880        14,899          1,887          4,696         12,315            381
  Cost of insurance and additional
    benefits                                19,771         9,475            535         54,185         20,279            891
                                        ----------    ----------    -----------    -----------    -----------    -----------

    Total deductions                        33,865        39,830          4,413         79,415         45,046          1,602
                                        ----------    ----------    -----------    -----------    -----------    -----------

Net deposits into
  Separate Account                      $  112,918    $  347,562    $    48,741    $   590,509    $   437,726    $    80,026
                                        ==========    ==========    ===========    ===========    ===========    ===========


<FN>
<F*>The Special Equity Fund and the Equity-Income Fund Divisions began operations on February 16, and March 18, 1993, respectively.
<F**>The Variable General Select Plus product was introduced in 1993, and the first deposit was received on March 31, 1993.
                                                                                                                        (continued)


<PAGE> 84

Note 6 - Summary of Gross and Net Deposits into Separate Account, (continued)

<CAPTION>
Variable General Select Plus:<F**>
- ----------------------------------

                                                        GROWTH                                   OVERSEAS
                                                     FUND DIVISION                             FUND DIVISION
                                        -------------------------------------      -----------------------------------------
                                           1995          1994          1993<F*>        1995           1994          1993<F*>
                                        ----------    ----------    -----------    -----------    -----------    -----------
<S>                                     <C>           <C>           <C>            <C>            <C>            <C>
Total gross deposits                    $  392,035    $  372,501    $    53,837    $   154,142    $   191,494    $    24,337
Transfers between fund divisions
  and General American                     225,243       514,277        273,042        200,230        399,196         32,594
Surrenders and withdrawals                (161,933)       (1,272)             0        (55,346)          (583)             0
                                        ----------    ----------    -----------    -----------    -----------    -----------

Total gross deposits, transfers, and
  surrenders between fund divisions        455,345       885,506        326,879        299,026        590,107         56,931
                                        ----------    ----------    -----------    -----------    -----------    -----------

Deductions:
  Sales charges & premium taxes             34,454        27,464          4,192         13,147         14,571          1,834
  Administrative costs and other
    expense charges                         10,979        27,083          4,049          3,913         14,045          1,729
  Cost of insurance and additional
    benefits                                71,870        29,320          4,890         27,603         13,307            236
                                        ----------    ----------    -----------    -----------    -----------    -----------

    Total deductions                       117,303        83,867         13,131         44,663         41,923          3,799
                                        ----------    ----------    -----------    -----------    -----------    -----------

Net deposits into
  Separate Account                      $  338,042    $  801,639    $   313,748    $   254,363    $   548,184    $    53,132
                                        ==========    ==========    ===========    ===========    ===========    ===========

<FN>
<F*>The Growth Fund and the Overseas Fund Divisions began operations on March 4, and March 11, 1993 respectively.
<F**>The Variable General Select Plus product was introduced in 1993, and the first deposit was received on March 31, 1993.
                                                                                                                     (continued)


<PAGE> 85

Note 6 - Summary of Gross and Net Deposits into Separate Account, (continued)

<CAPTION>
Variable General Select Plus:
- -----------------------------

                                         ASSET MANAGER           HIGH INCOME           GOLD & NATURAL RESOURCES
                                         FUND DIVISION          FUND DIVISION              FUND DIVISION
                                    ---------------------  ----------------------    ----------------------------
                                           1995<F*>                1995<F*>                   1995<F*>
                                    ---------------------  ----------------------    ----------------------------
<S>                                      <C>                      <C>                        <C>
Total gross deposits                     $    255                 $    603                   $      0
Transfers between fund divisions
  and General American                     15,583                   68,178                          0
Surrenders and withdrawals                      0                        0                          0
                                         --------                 --------                   --------

Total gross deposits, transfers, and
  surrenders between fund divisions        15,838                   68,781                          0
                                         --------                 --------                   --------

Deductions:
  Sales charges & premium taxes                10                       37                          0
  Administrative costs and other
    expense charges                             3                       22                          0
  Cost of insurance and additional
    benefits                                   53                    1,176                          0
                                         --------                 --------                   --------

    Total deductions                           66                    1,235                          0
                                         --------                 --------                   --------

Net deposits into
  Separate Account                       $ 15,772                 $ 67,546                   $      0
                                         ========                 ========                   ========

<F*>The Asset Manager Fund, the High Income Fund, and the Gold & Natural Resources Fund Divisions began operations on July 19,
May 24, and August 9, 1995, respectively.
                                                                                                                       (continued)



<PAGE> 86

Note 6 - Summary of Gross and Net Deposits into Separate Account, (continued)

<CAPTION>
Variable Universal Life-100:<F****>
- -----------------------------------

                                         S & P 500 INDEX   MONEY MARKET      BOND INDEX    MANAGED EQUITY   ASSET ALLOCATION
                                          FUND DIVISION    FUND DIVISION   FUND DIVISION    FUND DIVISION    FUND DIVISION
                                        ----------------- --------------- --------------- ---------------- ------------------
                                               1995            1995            1995             1995             1995
                                        ----------------- --------------- --------------- ---------------- ------------------
<S>                                        <C>              <C>             <C>              <C>               <C>
Total gross deposits                       $   16,519       $ 2,385,983     $   2,634        $   1,658         $     926
Transfers between fund divisions
  and General American                        172,340        (1,031,031)       16,903           21,497            12,569
Surrenders and withdrawals                          0                 0             0                0                 0
                                           ----------       -----------     ---------        ---------         ---------

Total gross deposits, transfers, and
  surrenders between fund divisions           188,859         1,354,952        19,537           23,155            13,495
                                           ----------       -----------     ---------        ---------         ---------

Deductions:
  Premium taxes                                   458            73,630            79               48                30
  Administrative costs and other
    expense charges                             4,054            51,168           350              791               254
  Cost of insurance and additional
    benefits                                    5,002            73,453           512            1,359               234
                                           ----------       -----------     ---------        ---------         ---------

    Total deductions                            9,514           198,251           941            2,198               518
                                           ----------       -----------     ---------        ---------         ---------

Net deposits into
  Separate Account                         $  179,345       $ 1,156,701     $  18,596        $  20,957         $  12,977
                                           ==========       ===========     =========        =========         =========



<FN>
<F****>The Variable Universal Life 100 product was introduced in 1995, and the first deposit was received on June 7, 1995.
                                                                                                                     (continued)


<PAGE> 87

Note 6 - Summary of Gross and Net Deposits into Separate Account, (continued)

<CAPTION>
Variable Universal Life-100:<F****>
- -----------------------------------

                                          INTERNATIONAL
                                             EQUITY        SPECIAL EQUITY  EQUITY-INCOME       GROWTH          OVERSEAS
                                          FUND DIVISION    FUND DIVISION   FUND DIVISION    FUND DIVISION    FUND DIVISION
                                        ----------------- --------------- --------------- ---------------- ------------------
                                               1995            1995            1995             1995             1995
                                        ----------------- --------------- --------------- ---------------- ------------------
<S>                                        <C>              <C>            <C>                <C>              <C>
Total gross deposits                       $  20,494        $ 18,525       $  44,385          $  50,500        $  25,338
Transfers between fund divisions
  and General American                        27,674          34,407         219,488            304,735           82,196
Surrenders and withdrawals                         0               0               0                  0                0
                                           ---------        --------       ---------          ---------        ---------

Total gross deposits, transfers, and
  surrenders between fund divisions           48,168          52,932         263,873            355,235          107,534
                                           ---------        --------       ---------          ---------        ---------

Deductions:
  Premium taxes                                  656             598           1,400              1,424              762
  Administrative costs and other
    expense charges                            2,585           2,711           8,425             10,377            4,563
  Cost of insurance and additional
    benefits                                   5,523           5,673          13,454             15,164            7,602
                                           ---------        --------       ---------          ---------        ---------

    Total deductions                           8,764           8,982          23,279             26,965           12,927
                                           ---------        --------       ---------          ---------        ---------

Net deposits into
  Separate Account                         $  39,404        $ 43,950       $ 240,594          $ 328,270        $  94,607
                                           =========        ========       =========          =========        =========

<FN>
<F****>The Variable Universal Life 100 product was introduced in 1995, and the first deposit was received on June 7, 1995.
                                                                                                                   (continued)


<PAGE> 88

Note 6 - Summary of Gross and Net Deposits into Separate Account, (continued)

Variable Universal Life-100:<F****>
- -----------------------------------

                                         ASSET MANAGER           HIGH INCOME           GOLD & NATURAL RESOURCES
                                         FUND DIVISION          FUND DIVISION              FUND DIVISION
                                    ---------------------  ----------------------    ----------------------------
                                           1995<F*>                1995<F*>                   1995<F*>
                                    ---------------------  ----------------------    ----------------------------
<S>                                      <C>                      <C>                        <C>
Total gross deposits                     $     964                $   5,221                  $     193
Transfers between fund divisions
  and General American                      30,404                   65,982                      8,300
Surrenders and withdrawals                       0                        0                          0
                                         ---------                ---------                  ---------

Total gross deposits, transfers, and
  surrenders between fund divisions         31,368                   71,203                      8,493
                                         ---------                ---------                  ---------

Deductions:
  Premium taxes                                 28                      174                          8
  Administrative costs and other
    expense charges                            602                      801                        144
  Cost of insurance and additional
    benefits                                   431                      892                        153
                                         ---------                ---------                  ---------

    Total deductions                         1,061                    1,867                        305
                                         ---------                ---------                  ---------

Net deposits into
  Separate Account                       $  30,307                $  69,336                  $   8,188
                                         =========                =========                  =========

<FN>
<F*>The Asset Manager Fund, the High Income Fund, and the Gold & Natural Resources Fund Divisions began operations on July 19,
May 24, and August 9, 1995, respectively.
<F****>The Variable Universal Life 100 product was introduced in 1995, and the first deposit was received on June 7, 1995.
</TABLE>


<PAGE> 89

                             GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                                     SCHEDULE OF INVESTMENTS
                                       DECEMBER 31, 1995

<TABLE>
<CAPTION>
                                                              No. of Shares            Market Value
                                                            -----------------        ----------------
<S>                                                              <C>                    <C>
S & P 500 Index Fund<F**>
      General American Capital Company<F*>                       193,071                $4,660,592

Money Market Fund
      General American Capital Company<F*>                       263,930                 4,313,391

Bond Index Fund
      General American Capital Company<F*>                        68,062                 1,401,432

Managed Equity Fund
      General American Capital Company<F*>                        91,079                 1,906,081

Asset Allocation Fund
      General American Capital Company<F*>                       257,595                 5,976,187

International Equity Fund
      General American Capital Company<F*>                       356,997                 5,393,857

Special Equity Fund
      General American Capital Company<F*>                       306,201                 4,208,131

Equity-Income Fund
      Variable Insurance Products Fund                           283,755                 5,467,954

Growth Fund
      Variable Insurance Products Fund                           250,718                 7,320,976

Overseas Fund
      Variable Insurance Products Fund                           201,438                 3,434,520

Asset Manager Fund
      Variable Insurance Products Fund II                          3,162                    49,927

High Income Fund
      Variable Insurance Products Fund                            16,617                   200,236

Gold & Natural Resources Fund
      Van Eck Worldwide Insurance Trust                              680                     9,800

<FN>
<F*>These funds use consent dividending.  See Note 2C.
<F**>This fund was formerly known as the Equity Index Fund.
See accompanying notes to financial statements.
</TABLE>


<PAGE> 90
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> 91

                       INDEPENDENT AUDITORS' REPORT

The Board of Directors
General American Life Insurance Company:

We have audited the accompanying statements of assets, liabilities,
contingency reserves, and policyholders' surplus of General American Life
Insurance Company as of December 31, 1995 and 1994, and the related
statements of operations, policyholders' surplus, and contingency reserves
and cash flow for each of the years in the three-year period ended
December 31, 1995.  These financial statements are the responsibility of the
Company's management.  Our responsibility is to express an opinion on these
financial statements based on our audits.

We conducted our audits 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.
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 General American Life
Insurance Company as of December 31, 1995 and 1994, and the results of its
operations and its cash flows for each of the years in the three-year period
ended December 31, 1995, in conformity with generally accepted accounting
principles (see note 2 to the financial statements).

Our audits were made for the purpose of forming an opinion on the basic
financial statements taken as a whole.  The supplementary information
included in the accompanying schedule is presented for purposes of additional
analysis and is not a required part of the basic financial statements.  Such
information has been subjected to the auditing procedures applied in the
audits of the basic financial statements and, in our opinion, is fairly
stated in all material respects in relation to the basic financial statements
taken as a whole.



                                                KPMG PEAT MARWICK LLP



March 12, 1996


                                    1


<PAGE> 92

                             GENERAL AMERICAN LIFE INSURANCE COMPANY

<TABLE>
                          Statements of Assets, Liabilities, Contingency
                               Reserves, and Policyholders' Surplus

                                    December 31, 1995 and 1994

                                     (In thousands of dollars)

<CAPTION>
===================================================================================================
                      ASSETS                                                 1995           1994
- ---------------------------------------------------------------------------------------------------
<S>                                                                       <C>             <C>
Invested assets:
 Bonds                                                                    $3,822,820      3,223,167
 Mortgage loans                                                            1,674,037      1,565,710
 Real estate                                                                 226,663        231,554
 Stocks                                                                      335,203        266,776
 Market value appreciation of subsidiaries                                   190,790        285,340
 Loans to policyholders                                                    1,328,376      1,152,518
 Short-term investments                                                          294          4,912
 Other invested assets                                                        47,802         35,121
 Cash and cash equivalents                                                   (13,511)        57,991
- ---------------------------------------------------------------------------------------------------
Total invested assets                                                      7,612,474      6,823,089
Accrued investment income                                                    102,848         91,169
Premiums deferred and uncollected                                             81,624         75,454
Other assets                                                                 126,997        106,455
Separate accounts                                                          1,642,220      1,239,311
- ---------------------------------------------------------------------------------------------------
Total assets                                                              $9,566,163      8,335,478
===================================================================================================

<CAPTION>
===================================================================================================
      LIABILITIES, CONTINGENCY RESERVES, AND POLICYHOLDERS' SURPLUS
- ---------------------------------------------------------------------------------------------------
<S>                                                                       <C>             <C>
Liabilities:
 Policyholders' liabilities:
   Policy reserves                                                        $5,182,888      4,662,012
   Pension funds                                                           1,105,202      1,018,588
   Policy and contract claims                                                 90,955         87,904
   Dividends - accumulated, due and provided                                 219,539        201,334
   Premiums received in advance and premium deposits                          35,844         24,592
- ---------------------------------------------------------------------------------------------------
Total policyholders' liabilities                                           6,634,428      5,994,430
 Commissions, expenses, and taxes                                             93,655         90,590
 Amounts due - reinsurance                                                    18,280         42,690
 Notes payable                                                               100,000         -
 Funds held under coinsurance                                                 89,573         -
 Other                                                                       191,943        236,400
 Separate accounts                                                         1,619,807      1,219,124
- ---------------------------------------------------------------------------------------------------
Total liabilities                                                          8,747,686      7,583,234
- ---------------------------------------------------------------------------------------------------
Contingency reserves:
 Asset valuation reserve                                                     202,727        235,351
 Interest maintenance reserve                                                 25,967         20,560
- ---------------------------------------------------------------------------------------------------
Total contingency reserves                                                   228,694        255,911
- ---------------------------------------------------------------------------------------------------
Policyholders' surplus:
 Reserve for group insurance                                                  44,783         43,529
 Surplus notes                                                               107,000        107,000
 Unassigned funds                                                            438,000        345,804
- ---------------------------------------------------------------------------------------------------
Total policyholders' surplus                                                 589,783        496,333
- ---------------------------------------------------------------------------------------------------
Total liabilities, contingency reserves, and policyholders' surplus       $9,566,163      8,335,478
===================================================================================================
See accompanying notes to financial statements.
</TABLE>

                                    2


<PAGE> 93

                                GENERAL AMERICAN LIFE INSURANCE COMPANY

<TABLE>
                            Statements of Operations, Policyholders' Surplus,
                                        and Contingency Reserves

                              Years ended December 31, 1995, 1994, and 1993

                                         (In thousands of dollars)

<CAPTION>
==================================================================================================================
                                                                            1995            1994           1993
- ------------------------------------------------------------------------------------------------------------------
<S>                                                                       <C>             <C>            <C>
Revenue:
 Premiums                                                                 $1,661,172      1,485,704      1,040,403
 Net investment income                                                       546,243        501,863        485,705
 Reinsurance ceded and other income                                          170,871        250,072        141,564
- ------------------------------------------------------------------------------------------------------------------
Total revenue                                                              2,378,286      2,237,639      1,667,672
- ------------------------------------------------------------------------------------------------------------------
Benefits and expenses:
 Benefits                                                                    929,206        896,036        899,896
 Increase in reserves                                                        504,069        425,976          6,490
 Net transfers to separate accounts                                          254,128        307,470        159,688
 Commissions                                                                 118,525        174,030        157,159
 General and administrative expenses                                         268,759        246,890        255,024
- ------------------------------------------------------------------------------------------------------------------
Total benefits and expenses                                                2,074,687      2,050,402      1,478,257
- ------------------------------------------------------------------------------------------------------------------
Gain from operations                                                         303,599        187,237        189,415
Dividends to policyholders                                                   242,688        127,576         89,111
- ------------------------------------------------------------------------------------------------------------------
Net gain from operations after dividends to policyholders
 and before federal income taxes                                              60,911         59,661        100,304
Provision for federal income tax                                               8,577         35,390         23,753
- ------------------------------------------------------------------------------------------------------------------
Net gain from operations                                                      52,334         24,271         76,551
Capital gains (losses), net of federal income tax                            194,793        (49,158)       (21,552)
Net capital losses (gains) transferred to the interest maintenance
 reserve                                                                     (10,165)        11,012        (13,330)
- ------------------------------------------------------------------------------------------------------------------
Net gain (loss)                                                              236,962        (13,875)        41,669
- ------------------------------------------------------------------------------------------------------------------
Other policyholders' surplus changes:
 Unrealized capital gains and losses, net                                    (96,021)          (499)       215,479
 Additions from (to) contingency reserves                                     27,217         23,664        (95,430)
 Repayment of nonrecourse transfer agreement                                    -           (35,949)       (13,000)
 Surplus notes                                                                  -           107,000           -
 Change in surplus as a result of reinsurance                                (38,922)          -              -
 Amortization of intangible assets                                           (35,865)          -              -
 Other items, net                                                                 79        (28,190)            65
- ------------------------------------------------------------------------------------------------------------------
                                                                            (143,512)        66,026        107,114
- ------------------------------------------------------------------------------------------------------------------
Increase in policyholders' surplus                                            93,450         52,151        148,783
Policyholders' surplus, beginning of year                                    496,333        444,182        295,399
- ------------------------------------------------------------------------------------------------------------------
Policyholders' surplus, end of year                                       $  589,783        496,333        444,182
==================================================================================================================
Contingency reserves:
 Addition (to) from policyholders' surplus                                   (27,217)       (23,664)        95,430
 Contingency reserves, beginning of year                                     255,911        279,575        184,145
- ------------------------------------------------------------------------------------------------------------------
 Contingency reserves, end of year                                        $  228,694        255,911        279,575
==================================================================================================================
See accompanying notes to financial statements.
</TABLE>

                                    3


<PAGE> 94
                              GENERAL AMERICAN LIFE INSURANCE COMPANY
<TABLE>
                                       Statements of Cash Flow
                            Years ended December 31, 1995, 1994, and 1993
                                       (In thousands of dollars)
<CAPTION>
===================================================================================================
                                                              1995           1994           1993
- ---------------------------------------------------------------------------------------------------
<S>                                                        <C>            <C>            <C>
Cash flows from operations:
 Cash received:
   Premiums                                                $1,642,922      1,492,175      1,136,015
   Net investment income                                      536,488        501,683        460,617
   Reinsurance ceded and other income                         128,585        137,201        123,004
- ---------------------------------------------------------------------------------------------------
Total cash received from operations                         2,307,995      2,131,059      1,719,636
- ---------------------------------------------------------------------------------------------------
 Benefits paid:
   Life, accident, and health claims                         (409,325)      (437,729)      (468,595)
   Benefits to policyholders                                 (286,423)      (242,016)      (505,911)
   Dividends to policyholders                                (223,111)      (100,038)      (100,642)
- ---------------------------------------------------------------------------------------------------
Total benefits paid                                          (918,859)      (779,783)    (1,075,148)
- ---------------------------------------------------------------------------------------------------
 Operating charges paid:
   Commissions, expenses, and taxes                          (324,113)      (410,154)      (424,545)
   Net transfers to separate accounts                        (255,890)      (321,268)      (145,855)
   Federal income taxes                                       (96,814)        (5,393)       (23,415)
- ---------------------------------------------------------------------------------------------------
Total operating charges paid                                 (676,817)      (736,815)      (593,815)
- ---------------------------------------------------------------------------------------------------
 Other, net                                                    28,955        153,082         45,343
- ---------------------------------------------------------------------------------------------------
Net cash provided by operations                               741,274        767,543         96,016
- ---------------------------------------------------------------------------------------------------
Cash flows from investments:
 Proceeds from investments sold, matured, or repaid:
   Bonds                                                    1,135,681        751,219      1,258,702
   Stocks                                                      77,208         34,761         56,437
   Mortgage loans                                             206,188        135,503        102,050
   Net decrease in loans to policyholders                        -              -            62,600
   Sale of GenCare                                            353,750           -              -
   Other invested assets                                       25,757         65,848         60,256
- ---------------------------------------------------------------------------------------------------
Total investment proceeds                                   1,798,584        987,331      1,540,045
- ---------------------------------------------------------------------------------------------------
 Cost of investments acquired:
   Bonds                                                   (1,787,628)    (1,031,372)    (1,440,513)
   Stocks                                                    (230,287)       (27,182)      (100,599)
   Mortgage loans                                            (353,242)      (309,433)      (109,719)
   Net increase in loans to policyholders                    (175,858)      (132,739)          -
   Other invested assets                                     (164,345)      (363,016)       (89,491)
- ---------------------------------------------------------------------------------------------------
Total investments acquired                                 (2,711,360)    (1,863,742)    (1,740,322)
- ---------------------------------------------------------------------------------------------------
Net cash used in investments                                 (912,776)      (876,411)      (200,277)
- ---------------------------------------------------------------------------------------------------
Cash flows from financing activities:
 Proceeds from issuance of surplus notes                         -           107,000           -
 Proceeds from issuance of notes payable                      100,000           -              -
- ---------------------------------------------------------------------------------------------------
Net decrease in cash and cash equivalents                     (71,502)        (1,868)      (104,261)
Cash and cash equivalents, beginning of year                   57,991         59,859        164,120
- ---------------------------------------------------------------------------------------------------
Cash and cash equivalents, end of year                     $  (13,511)        57,991         59,859
===================================================================================================
See accompanying notes to financial statements.
</TABLE>

                                    4


<PAGE> 95
                 GENERAL AMERICAN LIFE INSURANCE COMPANY

                      Notes to Financial Statements

                    December 31, 1995, 1994, and 1993

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

(1)  ORGANIZATION

General American Life Insurance Company (General American or the Company) is
a mutual life insurance company originally incorporated as a stock company
under the laws of Missouri in 1933, and which began operations as a mutual
company in 1936.  The Company's principal lines of business are: Individual
Life Insurance and Annuities, Group Life and Health Insurance, Group Pension,
and Investments.

General American distributes its products and services primarily through a
nationwide network of general agencies, independent brokers and group sales,
and claims offices.  General American is licensed to do business in all 50
states, 12 Canadian provinces, Puerto Rico, and the District of Columbia.
Through its subsidiaries, the Company is also expanding its operations in
Europe, Pacific Rim countries, and Latin America.

(2)  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

The financial statements of the Company include General American Life
Insurance Company and, on the equity method of accounting, the following
majority-owned unconsolidated subsidiaries:  Reinsurance Group of America,
Incorporated (RGA); Paragon Life Insurance Company; Conning Asset Management
(CAM); COVA Corporation (COVA); General American Holding Company; Security
Equity Life Insurance Company; General Life Insurance Company of America, and
National American Life Insurance Company of Texas (NALICOT).  The financial
statements have been prepared on the basis of accounting practices prescribed
or permitted by the Department of Insurance of the State of Missouri and in
conformity with the practices of the National Association of Insurance
Commissioners (NAIC) which are currently considered generally accepted
accounting principles (GAAP) for mutual life insurance companies.

In accordance with Missouri State Insurance Law and Regulations, General
American's subsidiaries are not consolidated for regulatory filing purposes.
The preparation of financial statements requires management to make estimates
and assumptions which affect the reported amounts of assets and liabilities
as of the date of the balance sheets and the statements of operations,
policyholders' surplus and contingency reserves.  Actual results could differ
from these estimates.  Accounts that the Company deems to be sensitive to
changes in estimates include policy reserves and policy and contract claims,
as well as certain investments.

NEW ACCOUNTING STANDARDS

In April 1993, the Financial Accounting Standards Board (FASB), issued
Interpretation No. 40, Applicability of Principles to Mutual Life Insurance
and Other Enterprises. This interpretation requires mutual life insurance
companies that have traditionally issued statutory basis financial statements
that have been reported to be in conformity with GAAP, to apply all
authoritative accounting pronouncements in preparing those statements,
effective for periods beginning after December 15, 1994.

In January 1995, the FASB issued Statement of Financial Accounting Standards
No. 120 (SFAS 120), Accounting and Reporting by Mutual Life Insurance
Enterprises for Certain Long-Duration Participating

                                       5                        (Continued)




<PAGE> 96
                 GENERAL AMERICAN LIFE INSURANCE COMPANY

                      Notes to Financial Statements



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

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 Insurance Enterprises, which together
defines 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 defers
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.

In connection with the adoption of SFAS 120, the Company plans to adopt the
following accounting standards:

   -  SFAS 109, Accounting for Income Taxes
   -  SFAS 114, Accounting by Creditors Impairment of a Loan
   -  SFAS 115, Accounting for Certain Debt and Equity Securities
   -  SFAS 118, Accounting by Creditors for Impairment of a Loan - Income
      Recognition and Disclosures

The Company has not determined the impact on the Company's financial
condition or results of operations.

VALUATION OF INVESTMENTS

Bonds and stocks are valued as prescribed by the NAIC.  Bonds are primarily
carried at amortized cost, as it is generally the Company's intent to hold
such to maturity.  However, the Company does liquidate certain bonds prior to
maturity based on asset/liability and duration  matching requirements
associated with policies and contracts.   Additionally, preferred stocks are
carried at cost  and common stocks are carried at market value.  Mortgage
loans and policy loans are stated at the outstanding principal balances. Real
estate acquired through foreclosure or held for investment is carried at the
lower of cost or  market value.  Investments in real estate are carried net
of accumulated depreciation and encumbrances of $56.5 million and $46.7
million in 1995 and 1994, respectively, as well as direct valuation
allowances of $25.4 million and $24.2 million in 1995 and 1994, respectively.

Loan-backed bonds, included in bonds, are valued at amortized cost.
Amortization of the discount or premium from the purchase of these securities
is recognized using a level yield method which considers the estimated timing
and amount of prepayments of the underlying mortgage loans.  Actual
prepayment experience is periodically reviewed and effective yields are
recalculated 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 bond
is adjusted to the amount that would have existed had the new effective yield
been applied since the acquisition of the bond with a corresponding charge or
credit to interest income (the "retrospective method").

In accordance with practices prescribed by the NAIC,  General American values
its ownership interest in publicly traded subsidiaries based upon current
quoted market values.  These ownership interests are 63% of RGA and 72% of
GenCare Health Systems, Inc. (GenCare). The investment in RGA is carried at
89% of quoted market value.   On January 3, 1995, the Company sold its 72%
ownership in GenCare to United HealthCare Corporation.  Proceeds received net
of expenses were $354 million and the net

                                     6                            (Continued)




<PAGE> 97
                 GENERAL AMERICAN LIFE INSURANCE COMPANY

                      Notes to Financial Statements



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

realized gain on sale was $179 million.  The extent to which the carrying
values of those investments differ from statutory net assets creates asset
appreciation or depreciation, with an offsetting unrealized gain or loss
reflected in policyholders' surplus.  Market value appreciation of $190.8
million and  $285.3 million is included in market value appreciation of
subsidiaries in the balance sheets at December 31, 1995 and 1994,
respectively.

Certain capital gains and losses realized on investment sales that resulted
from changes in the level of interest rates are recorded  in an Interest
Maintenance Reserve (IMR), net of related income taxes.  The IMR is amortized
into operating income over the approximate remaining maturities of the
investments sold.  Certain other realized gains and losses from the sale or
decrease in valuation basis due to change in credit quality of invested
assets are presented separately from operating income, net of applicable
income taxes.  Unrealized capital gains and losses are reflected as direct
credits and charges to policyholders' surplus.

The NAIC has established an asset valuation reserve (AVR) for the potential
losses on investments.  This reserve is maintained for the purpose of
stabilizing surplus against  the effect of  fluctuations in the value of
certain bond, stock, mortgage loan, and real estate investments by direct
charge to policyholders' surplus.

The following methods and assumptions were used by the Company in estimating
its fair value  disclosures for financial instruments:

Investment securities

Fair values for fixed maturity securities (including redeemable preferred
stocks) are based on quoted market prices, where available.  For fixed
maturity 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
the investments.  The fair values for equity securities are based on quoted
market prices.

Mortgage loans

The fair values for mortgage loans  are estimated using discounted cash flow
analyses, using 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 carrying amount for policy loans reported in the balance sheets
approximates the fair value. The majority of these loans are indexed, with
yield tied to a stated return.

Short-term investments and cash and cash equivalents

The carrying amounts reported in the balance sheets for these instruments
approximate the fair values.

                                     7                            (Continued)




<PAGE> 98
                 GENERAL AMERICAN LIFE INSURANCE COMPANY

                      Notes to Financial Statements



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

Investment contracts

Fair values for the Company's liabilities under investment-type insurance
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.

Other Policyholder Funds

Other policyholder funds are supplementary contract reserves and dividend
accumulations that represent deposits that have defined maturities.  The
carrying value of these funds is a reasonable estimate of fair value.

CASH AND CASH EQUIVALENTS

Cash equivalents include liquid investments with original maturities of 90
days or less.

SEPARATE ACCOUNT BUSINESS

Separate account assets and liabilities represent segregated funds
administered and invested by the Company for the exclusive benefit of pension
and variable annuity contractholders.  The Company receives administrative
and investment advisory fees for services rendered on behalf of these funds.
The amount of assets in excess of liabilities of $22.4 million and $20.2
million at December 31, 1995 and 1994, respectively, represents policy
surrender charges that are permitted to be recorded to surplus under
statutory accounting practices.

POLICY RESERVES

Policy reserves for life insurance and annuities are based on  statutory
mortality and interest assumptions without consideration for lapses and
withdrawals.  Mortality assumptions are based on various mortality tables
including primarily: American Experience, 1941 Commissioners Standard
Ordinary (CSO), 1958 CSO, and 1980 CSO for life insurance;  and 1937 Standard
Annuity Table,  1971 Individual Annuity Mortality Table (IAM), 1983 IAM, and
the Progressive Annuity Table for annuities.  Interest assumptions range from
2.0% to 6.0% for ordinary policy reserves and from 2.0% to 11.25% for group
and annuity reserves.  Approximately 27% of the ordinary life reserves are
calculated on a net level reserve basis and 73% on a modified reserve basis.
The use of a modified reserve basis partially offsets the effect of
immediately expensing acquisition costs by providing a policy reserve
increase in the first policy year that is less than the reserve increase in
renewal years.

REINSURANCE

Premiums, commissions, expense reimbursements, benefits, and reserves related
to reinsurance business are accounted for on bases consistent with those used
in accounting for the original policies issued and the terms of the
reinsurance contracts.  Premiums ceded to other companies have been reported
as a reduction of premium income.  Amounts applicable to reinsurance ceded
for future policy benefits and claim liabilities have been reported as
reductions of these items.

                                    8                            (Continued)




<PAGE> 99
                 GENERAL AMERICAN LIFE INSURANCE COMPANY

                      Notes to Financial Statements



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

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
$1.0 to $2.0 million.  To the extent that an assuming reinsurance company is
unable to meet its obligations under a reinsurance agreement, the Company
remains primarily liable.

REVENUES AND EXPENSES

Premiums are credited to revenue over the premium paying period of the
policies.  Annuity and deposit contract considerations are recognized as
revenue when received.  Expenses, including acquisition costs related to
acquiring new business, are charged to operations as incurred.  Investment
income is recognized as earned.

FEDERAL INCOME TAXES

Federal income taxes are charged to operations based on income that is
currently taxable.  Deferred taxes are not established for the tax effects of
temporary differences between financial reporting and taxable income.

FOREIGN CURRENCY TRANSLATION

The functional currency for the Company's Canadian business operations is the
Canadian dollar.  The translation of that foreign currency into U.S. dollars
is performed for the asset and liability portfolios using exchange rates in
effect at year-end.  The income statement accounts are translated using
current exchange rates in effect for the years presented.  The Canadian
dollars have been converted to U.S. dollars based on a conversion rate of
$.7329, $.7133, and $.7527 for each Canadian dollar as of December  31, 1995,
1994, and 1993, respectively.  In accordance with statutory accounting
principles, the losses resulting from such translation are included as a
liability and an unrealized capital loss.

NONADMITTED ASSETS

Certain assets, designated under statutory reporting as "nonadmitted assets,"
have been charged directly to policyholders' surplus.

RECLASSIFICATIONS

Certain 1994 and 1993 financial statement balances have been reclassified to
conform with 1995 presentation.

(3)  ACQUISITION

On June 1, 1995, the Company acquired Xerox Life Insurance Companies, now
known as COVA Corporation.  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 & Subsidiaries (Conning), an investment management firm,
whereby the Company acquired Conning and

                                      9                          (Continued)




<PAGE> 100
                 GENERAL AMERICAN LIFE INSURANCE COMPANY

                      Notes to Financial Statements



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

subsequently contributed Conning and General American Investment Management
Company, a wholly owned subsidiary, to form CAM.  At acquisition, Conning had
total assets of approximately $16.0 million.  The purchase price consisted of
approximately $13.0 million in cash (from the Company's operations) and 3.2
million shares of CAM convertible redeemable preferred stock, with a fair value
of $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 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.  The excesses of cost over fair value of net assets of
approximately $16.8 million and $16.0 million for COVA and Conning,
respectively, were written off at the acquisition dates for statutory
accounting purposes.  The write-off of the intangible asset was caused by the
Company exceeding its statutory intangible asset limit. The remaining excess
of cost over fair value of net assets is being amortized over 10 years.

(4)  INVESTMENTS

Major categories of net investment income consist of the following (in
thousands of dollars):

<TABLE>
<CAPTION>
==================================================================================================================
 Years ended December 31                                                      1995           1994           1993
==================================================================================================================
 <S>                                                                       <C>              <C>            <C>
 Bonds                                                                     $ 291,382        249,906        239,161
 Stocks                                                                        (635)         27,938         34,953
 Mortgage loans                                                              141,603        139,392        139,012
 Real estate                                                                  37,108         41,498         34,473
 Loans to policyholders                                                       92,731         75,957         65,957
 Short-term investments                                                       19,078          7,113          4,656
 Other                                                                          (544)           936          2,141
- ------------------------------------------------------------------------------------------------------------------
 Gross investment income                                                     580,723        542,740        520,353
 Amortization of interest maintenance reserve                                  4,757          4,559          4,336
 Investment expense                                                          (39,237)       (45,436)       (38,984)
- ------------------------------------------------------------------------------------------------------------------
 Net investment income                                                     $ 546,243        501,863        485,705
==================================================================================================================
</TABLE>

BONDS

The carrying and estimated fair values of the Company's bond investments at
December 31, 1995 and 1994, by category, are as follows (in thousands of
dollars):

<TABLE>
<CAPTION>
==================================================================================================================
                                                                              GROSS         GROSS         ESTI-
                                                                              UNREA-        UNREA-        MATED
                                                            CARRYING          LIZED         LIZED         FAIR
                        1995                                  VALUE           GAINS         LOSSES        VALUE
==================================================================================================================
   <S>                                                     <C>               <C>            <C>          <C>
   Government obligations (including obligations
    guaranteed by the U.S. government)                     $  241,141         15,689            830        256,000
   Corporate securities                                     2,754,029        219,058        130,267      2,842,820
   Mortgage-backed securities                                 731,125         26,136          1,625        755,636
   Asset-backed securities                                     96,525          2,540             27         99,038
- ------------------------------------------------------------------------------------------------------------------
   Total                                                   $3,822,820        263,423        132,749      3,953,494
==================================================================================================================

                                        10                         (Continued)




<PAGE> 101
                 GENERAL AMERICAN LIFE INSURANCE COMPANY

                      Notes to Financial Statements



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

<CAPTION>
                                                                               GROSS         GROSS        ESTI-
                                                                               UNREA-        UNREA-       MATED
                                                             CARRYING          LIZED         LIZED        FAIR
                              1994                            VALUE            GAINS         LOSSES       VALUE
==================================================================================================================
   <S>                                                     <C>                <C>           <C>          <C>
   Government obligations (including obligations
    guaranteed by the U.S. government)                     $   47,602            274          3,880         43,996
   Corporate securities                                     2,378,039         24,670        109,942      2,292,767
   Mortgage-backed securities                                 739,601          7,630         37,091        710,140
   Asset-backed securities                                     57,925          1,067          1,399         57,593
- ------------------------------------------------------------------------------------------------------------------
   Total                                                   $3,223,167         33,641        152,312      3,104,496
==================================================================================================================
</TABLE>

The carrying and estimated fair values of the Company's bond investments at
December 31, 1995, by contractual maturity, are shown below (in thousands of
dollars).  Expected maturities may differ from contractual maturities because
borrowers may have the right to call or prepay obligations without call or
prepayment penalties.

<TABLE>
<CAPTION>
====================================================================================
                                                                           ESTIMATED
                                                             CARRYING         FAIR
                                                               VALUE          VALUE
====================================================================================
   <S>                                                     <C>             <C>
   Due in one year or less                                 $   61,050         62,896
   Due one year through five years                            707,731        730,515
   Due five years through ten years                         1,423,347      1,366,241
   Due after ten years                                      1,630,692      1,793,842
- ------------------------------------------------------------------------------------
   Total                                                   $3,822,820      3,953,494
====================================================================================
</TABLE>

Before consideration of IMR, gross gains of $25.8 million, $12.5 million, and
$26.5 million and gross losses of $6.0 million, $28.0 million, and
$5.0 million were realized on bond sales, maturities, and redemptions in
1995, 1994, and 1993, respectively.  The cost of investments sold is
generally determined on a first-in, first-out method and includes the effects
of any related capital amortization of premium or accretion of discount.

The Company is sensitive to interest rate changes, as its liabilities may
reprice or mature before interest-earning assets.  The Company manages its
interest rate risk primarily through the utilization of interest rate swaps.
Under interest rate swaps, the Company agrees with other 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
statutory statements of operations, policyholders' surplus, and contingency
reserves.

At December 31, 1995, the Company had six outstanding interest rate swap
agreements which expire at various dates through 2025.  Under four of the
agreements, the Company receives a fixed rate ranging from 5.825% to 6.92% on
$15.4 million and pays a floating rate based on the London Interbank Offered

                                  11                             (Continued)




<PAGE> 102
                 GENERAL AMERICAN LIFE INSURANCE COMPANY

                      Notes to Financial Statements



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

Rate (LIBOR).  Under the remaining two agreements, the Company receives a
floating rate based on LIBOR on $20.0 million and pays a fixed rate of 6.52%
and 6.9%, respectively.  The estimated fair value of the agreements was
approximately $1.2 million unrealized loss, which reflects gross unrealized
gains and losses of $.1 million and $1.3 million, respectively, at December
31, 1995, which is not recognized in the accompanying balance sheets.  At
December 31, 1994, the Company's exposure to derivative financial investments
was not material.

The Company is exposed to credit 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 or 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 with only highly rated counterparties.

MORTGAGE LOANS

As of December 31, 1995 and 1994, the Company's mortgage loans were
distributed as follows (in thousands of dollars):

<TABLE>
<CAPTION>
===================================================================================================================================
                                                                       1995                                        1994
- -----------------------------------------------------------------------------------------------------------------------------------
                                                               BOOK           PERCENT                       BOOK           PERCENT
   STATES                                                      VALUE          OF TOTAL                      VALUE          OF TOTAL
===================================================================================================================================
   <S>                                                     <C>                 <C>                      <C>                 <C>
   Arizona                                                 $  106,426            6.4%                   $   88,601            5.7%
   California                                                 276,531           16.5                       290,957           18.6
   Colorado                                                   206,438           12.2                       188,929           12.0
   Florida                                                    180,350           10.8                       186,405           11.9
   Illinois                                                   151,514            9.1                       158,267           10.1
   Maryland                                                    76,640            4.6                        71,274            4.6
   Missouri                                                    84,623            5.1                        89,647            5.7
   Nevada                                                      63,190            3.8                        55,661            3.6
   Texas                                                      137,416            8.2                       156,910           10.0
   Virginia                                                    82,705            4.9                        85,294            5.4
   Other                                                      308,204           18.4                       193,765           12.4
- -----------------------------------------------------------------------------------------------------------------------------------
   Total                                                   $1,674,037          100.0%                   $1,565,710          100.0%
===================================================================================================================================

<CAPTION>
                                                                        1995                                        1994
- -----------------------------------------------------------------------------------------------------------------------------------
                                                              BOOK            PERCENT                     BOOK             PERCENT
   PROPERTY TYPE                                              VALUE           OF TOTAL                    VALUE            OF TOTAL
===================================================================================================================================
   <S>                                                     <C>                 <C>                      <C>                 <C>
   Apartment                                               $   93,530            5.6%                   $   83,656            5.3%
   Retail                                                     658,918           39.3                       591,098           37.8
   Office building                                            458,503           27.4                       405,048           25.9
   Industrial                                                 397,623           23.8                       415,456           26.5
   Other commercial                                            65,463            3.9                        70,452            4.5
- ----------------------------------------------------------------------------------------------------------------------------------
   Total                                                   $1,674,037          100.0%                   $1,565,710          100.0%
==================================================================================================================================
</TABLE>

                                   12                             (Continued)




<PAGE> 103

                 GENERAL AMERICAN LIFE INSURANCE COMPANY

                      Notes to Financial Statements



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

The Company makes 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% or less.

The estimated fair value of the Company's mortgage loan portfolio at
December 31, 1995 and 1994 was approximately $1,747.5 million and $1,558.5
million, respectively.  The Company had outstanding commercial mortgage loan
commitments as of December 31, 1995 of $211.1 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 the 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.  These amounts are reflected within
net investment income in the statutory statement of operations,
policyholders' surplus, and contingency reserves.

STOCKS

The carrying value of preferred stock was $8.1 million at December 31, 1995
and 1994, respectively.  The fair value of the preferred stock was
$8.3 million and $8.2 million at December  31, 1995 and 1994, respectively.
The cost of nonaffiliated common stocks held at December 31, 1995 and 1994
was $3.1 million and $5.0 million, respectively.  The fair value of
nonaffiliated common stocks held at December  31, 1995 and 1994 was $2.6
million and $5.0 million, respectively.

At December 31, 1995 and 1994, investments with carrying values of $247.0
million and $211.9 million, respectively, were on deposit with various
governmental agencies as required by law.

(5)  INVESTMENT CONTRACTS

The carrying amounts and estimated fair values of the Company's liabilities
for investment-type insurance contracts at December 31, 1995 and 1994 are as
follows (in thousands of dollars):

<TABLE>
<CAPTION>
==================================================================================================================
                                                                      1995                         1994
- ------------------------------------------------------------------------------------------------------------------
                                                                            ESTIMATED                    ESTIMATED
                                                             CARRYING         FAIR         CARRYING         FAIR
                                                               VALUE          VALUE          VALUE          VALUE
==================================================================================================================
   <S>                                                       <C>             <C>            <C>            <C>
   Guaranteed investment contracts                           $492,340        494,059        342,766        336,922
==================================================================================================================
   Supplementary contract without
    life contingencies                                       $  6,443          6,443          6,887          6,887
==================================================================================================================
   Individual and group annuities                            $373,259        372,730        390,193        362,531
==================================================================================================================
</TABLE>

                                         13                        (Continued)




<PAGE> 104
                 GENERAL AMERICAN LIFE INSURANCE COMPANY

                      Notes to Financial Statements



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

(6)  REINSURANCE

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

<TABLE>
<CAPTION>
==============================================================================================================
                                                              1995           1994           1993
==============================================================================================================
   <S>                                                     <C>             <C>            <C>
   Direct                                                  $1,830,570      1,687,391      1,604,310
   Assumed                                                    206,127        272,356        474,092
- --------------------------------------------------------------------------------------------------------------
                                                            2,036,697      1,959,747      2,078,402
   Ceded                                                     (375,525)      (474,043)    (1,037,999)
- --------------------------------------------------------------------------------------------------------------
   Net                                                     $1,661,172      1,485,704      1,040,403
==============================================================================================================
</TABLE>

Reinsurance assumed represents approximately $51 billion, $38 billion,
and $69 billion of insurance in force for 1995, 1994, and 1993, respectively.
The amount of ceded insurance in force, including retrocessions, was
$57 billion, $54 billion, and $81 billion for 1995, 1994, and 1993,
respectively.  Net reserve credits taken on reinsurance ceded and retroceded
for 1995, 1994, and 1993 were $360 million, $258 million, and $281 million,
respectively.

(7)  FEDERAL INCOME TAXES

The provision for federal income tax expense is based upon a
consolidated income tax provision for the Company and its subsidiaries.  The
provision differs from that computed based on the federal statutory rate of
35% in 1995, 1994, and 1993.  The reasons for these differences are as
follows (in thousands of dollars):

<TABLE>
<CAPTION>
=============================================================================================================================
                                                           1995                   1994                    1993
- -----------------------------------------------------------------------------------------------------------------------------
                                                                  PER-                    PER-                    PER-
                                                                CENT OF                 CENT OF                 CENT OF
                                                                PRETAX                  PRETAX                  PRETAX
                                                   AMOUNT       INCOME    AMOUNT        INCOME    AMOUNT        INCOME
=============================================================================================================================
   <S>                                           <C>            <C>      <C>            <C>      <C>            <C>
   Federal income tax computed
    on pretax income                             $ 21,319        35.0%   $ 20,881        35.0%   $ 35,106        35.0%
   Deferred acquisition cost tax
    on premiums                                    10,024        16.5      10,027        16.8      12,394        12.4
   Surplus tax on mutual life
    insurance companies                              -              -      15,675        26.3        -             -
   Tax preferred investment income                (11,477)      (18.8)     (8,787)      (14.7)     (1,659)       (1.7)
   Mortgage loan and real estate
    differences                                       814         1.3         600         1.0      (5,291)       (5.3)
   Policy reserve, dividends, and
    other product differences                      (8,460)      (13.9)      2,911         4.9      (5,541)       (5.5)
   Equity in undistributed earnings
    of subsidiaries                                   440          .7      (5,161)       (8.7)    (10,769)      (10.7)
   Other, net                                      (4,083)       (6.7)       (756)       (1.3)       (487)        (.5)
- -----------------------------------------------------------------------------------------------------------------------------
   Provision for federal income tax              $  8,577        14.1%   $ 35,390        59.3%   $ 23,753        23.7%
=============================================================================================================================
</TABLE>

                                       14                         (Continued)




<PAGE> 105
                 GENERAL AMERICAN LIFE INSURANCE COMPANY

                      Notes to Financial Statements



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

(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 nonqualified, 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 of dollars):

<TABLE>
<CAPTION>
========================================================================================================
                                                                1995           1994           1993
========================================================================================================
   <S>                                                       <C>             <C>           <C>
   Service cost                                              $  2,805          3,285          2,824
   Interest                                                     5,056          4,523          4,128
   Return on plan assets                                      (27,134)         3,068        (11,695)
   Amortization and deferral                                   18,514        (13,840)         1,784
- --------------------------------------------------------------------------------------------------------
   Pension credit                                            $   (759)        (2,964)        (2,959)
========================================================================================================
</TABLE>

The following table presents the plans' funded status and amounts recognized in
the Company's balance sheet at December 31, 1995 and 1994 (in thousands of
dollars):

<TABLE>
<CAPTION>
========================================================================================================================
                                                                      1995                          1994
- ------------------------------------------------------------------------------------------------------------------------
                                                            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 $63,983  and $15,112
      in 1995 and $48,378 and $10,554 in 1994,
      respectively                                           $ 65,900         24,595         48,872         18,115
========================================================================================================================
    Projected benefit obligation for service
      rendered to date                                         79,557         27,046         59,684         20,093
    Plan assets at fair value, primarily listed
      stocks and bonds                                        114,167           -            95,325           -
- ------------------------------------------------------------------------------------------------------------------------
   Plan assets in excess of (less than) projected
    benefit obligations                                        34,610        (27,046)        35,641        (20,093)
   Unrecognized net transition (asset) obligation                -             2,451           (657)         1,978
- ------------------------------------------------------------------------------------------------------------------------
   Pension cost funded in advance                            $ 34,610                        34,984
========================================================================================================================
   Accrued pension liability                                                $(24,595)                      (18,115)
========================================================================================================================
</TABLE>

                                    15                           (Continued)




<PAGE> 106
                 GENERAL AMERICAN LIFE INSURANCE COMPANY

                      Notes to Financial Statements



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

Assumptions used for the projected benefit obligation included a 7.25% current
discount rate, a 4.50% increase rate for future compensation levels, and a
9.25% projected return on plan assets for 1995.

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 yearly by the Board of Directors and are based upon
salaries of eligible associates.  Full vesting will occur after five years of
continuous service.  The Company's contributions to the plan were $9.2 million,
$1.6 million, and $7.1 million for 1995, 1994, and 1993, 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.

In 1993, in accordance with the implementation of SFAS No. 106, Employers
Accounting for Postretirement Benefits Other Than Pensions, the Company changed
its method of accounting for the costs of its retiree benefit plans to the
accrual method, and elected to amortize its transition obligation for retirees
and fully eligible or vested employees over 20 years. The unamortized
transition obligations were $18.6 million and $19.6 million at December 31,
1995 and 1994, respectively.  Net postretirement benefit costs for the years
ended December 31, 1995, 1994, and 1993 were $4.8 million, $4.0 million, and
$4.6 million, respectively, and includes the expected cost of such benefits for
newly eligible or vested employees, interest cost, gains and losses arising
from differences between actuarial assumptions and actual experience, and
amortization of the transition obligation.

The discount rate used in determining the accumulated postretirement benefit
obligation was 8.25%, and the health care cost trend rates were 10%, 9%, and
10% for the Indemnity Plan, HMO Plan, and Dental Plan, respectively, graded to
6.00% over 13 years.  The health care cost trend rate assumption has a
significant effect on the amounts 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 January 1,
1995 by $3.1 million and the estimated eligibility cost and interest cost
components of net periodic postretirement benefit cost for 1995 by $.5 million.

(9)  NOTES PAYABLE

In September 1995 the Company obtained a note payable for $100.0 million with a
financial institution.  The note is secured by bonds with a carrying value of
$100.7 million.  The note bears a fixed interest rate at 5.55% payable
quarterly and matures on March 29, 1996.  The carrying value of this note
approximates the fair value at December 31, 1995.

(10) CONTINGENCY RESERVES

ASSET VALUATION RESERVE

The AVR is maintained for the purpose of stabilizing surplus against the
effect of fluctuations in the value of certain bond, stock, mortgage loan,
and real estate investments.  Changes in the market value of common stocks
carried at market value are applied to the common stock component of this
reserve.  This treatment has the effect of insulating statutory surplus from
short-term market value fluctuations of common stock.  This reserve is
recorded as a direct charge to policyholders' surplus in accordance with
statutory accounting practices.

                                 16                              (Continued)




<PAGE> 107
                 GENERAL AMERICAN LIFE INSURANCE COMPANY

                      Notes to Financial Statements



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

The balance of the AVR component as of December 31, 1995 and 1994 is as
follows (in thousands of dollars):

<TABLE>
<CAPTION>
=========================================================================================
                                                                1995           1994
- -----------------------------------------------------------------------------------------
   <S>                                                       <C>             <C>
   Bonds, preferred stocks, and short-term
    investments                                              $ 40,829         39,859
   Mortgage loans                                              49,339         48,543
   Common stock                                                92,196        126,959
   Real estate and other invested assets                       20,363         19,990
- -----------------------------------------------------------------------------------------
                                                             $202,727        235,351
=========================================================================================
</TABLE>

Included in the mortgage loan component of the AVR at December 31, 1995 and
1994 was $42.9 million, which represents an additional reserve for potential
credit losses inherent in the mortgage loan portfolio.  At December 31, 1995
and 1994, the AVR is held at a level equal to 87.2% and 90.1%, respectively,
of the maximum reserve level allowed by the NAIC.

INTEREST MAINTENANCE RESERVE

IMR excludes certain net realized gains and losses from the net gain in the
current year and amortizes those gains and losses through net investment
income over a period of years.  The net effect of this change on the 1995,
1994, and 1993 net gain is as follows (in thousands of dollars):

<TABLE>
<CAPTION>
======================================================================================================
                                                               1995           1994           1993
- ------------------------------------------------------------------------------------------------------
   <S>                                                        <C>            <C>             <C>
   Amount of realized capital gains (losses)
    included in IMR                                           $10,165        (11,012)        13,330
   Amount amortized and reflected in net
    investment income                                          (4,757)        (4,559)        (4,335)
- ------------------------------------------------------------------------------------------------------
   Excluded from net gain (loss)                              $ 5,408        (15,571)         8,995
======================================================================================================
</TABLE>

(11)  TRANSACTIONS WITH SUBSIDIARIES

General American has purchased insurance from, and also reinsured business
with, RGA Reinsurance Company (RGA Re), formerly St. Louis Reinsurance Company.
RGA Re is a subsidiary of RGA.  In addition to the agreement wherein the
former reinsurance division of General American was transferred to RGA Re.  The
effect of this business was to increase premiums and other considerations by
$136.5 million in 1995 and $17.5 million in 1994 and to increase policy
benefits and other expenses by $92.9 million in 1995 and $17.1 million in 1994.
The Company also received $2.8 million, $6.3 million, and $4.3 million in
dividends from subsidiaries in 1995, 1994, and 1993, respectively.

                                  17                            (Continued)




<PAGE> 108
                 GENERAL AMERICAN LIFE INSURANCE COMPANY

                      Notes to Financial Statements



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

In May 1993, the Company sold a portion of its reinsurance subsidiary, RGA, to
the public through an initial public offering of common stock.  RGA received
net proceeds of approximately $160.0 million from the offering.  The
transaction increased surplus and contingency reserves of the Company by
approximately $167.0 million.  After the sale, the Company owned 62% of the
total shares outstanding of RGA common stock.  The publicly held stock of RGA
trades on the New York Stock Exchange.

(12)  POLICYHOLDERS' SURPLUS

During 1988, the Company entered into a nonrecourse transfer agreement with an
unaffiliated financial institution.  Under this nonrecourse transfer agreement,
the Company transferred the right to the portion of premiums in excess of the
net valuation premium on certain policies for a limited period. The purchaser's
right to future premiums is limited to the portion above the amount necessary
to build policyholder reserves and, therefore, cannot interfere with, or have
priority over, the interests of the Company's policyholders.  Risk associated
with policy lapses transfers to the purchaser while its interest terminates if
and when repayment of the amount advanced is received.  As of December 31,
1994, the Company has made full repayment of this nonrecourse transfer
agreement with a direct charge to surplus of $34.8 million.

(13)  SURPLUS NOTES

On January 14, 1994, the Company issued surplus notes with a face amount of
$107.0 million bearing a 7.625% interest rate due in 2024.  The notes pay
interest on January 15 and July 15 each year.  The notes are not subject to
redemption prior to maturity.  Payment of principal and interest on the notes
may be made only with the approval of the Missouri Director of Insurance.

(14) RISKED-BASED CAPITAL

The insurance departments of various states, including the Company's
domiciliary state of Missouri impose risk-based capital (RBC) requirements on
insurance enterprises.  The RBC calculation serves as a benchmark for the
regulation of life insurance companies by state insurance regulators. Their
requirements apply various weighted factors to financial balances or activity
levels based on their perceived degree of risk.

The RBC guidelines define specific capital levels where regulatory intervention
is required based on the ratio of a Company's actual total adjusted capital
(sum of capital and surplus and asset valuation reserve) to control levels
determined by the RBC formula.  At December 31, 1995, the Company's actual
total adjusted capital was $879.9 million compared to its authorized control
level computed under the RBC formula of $179.1 million. Additionally, each of
the Company's insurance subsidiaries actual total adjusted capital exceeded all
minimum requirements.

(15) CONTINGENT LIABILITIES

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

                                 18                              (Continued)




<PAGE> 109
                 GENERAL AMERICAN LIFE INSURANCE COMPANY

                      Notes to Financial Statements



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

(16) SUBSEQUENT EVENTS

On January 25, 1996, General American and Security Mutual Life Insurance
Company (a New York company) announced an agreement to form a strategic
alliance (subject to regulatory approval) to market life insurance products
more efficiently and to achieve long-term growth objectives.  This agreement
may include such things as consulting services, technology sharing, and
investment advisory services.




                                 19                              (Continued)




<PAGE> 110
                                                                    Schedule
                                                                    --------

                 GENERAL AMERICAN LIFE INSURANCE COMPANY

<TABLE>
                   Schedule of Selected Financial Data From Annual Statement

                                  Year ended December 31, 1995

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

- ---------------------------------------------------------------------------------------------------
<S>                                                                                  <C>
Investment income earned:
 Government bonds                                                                    $   (1,515,086)
 Other bonds (unaffiliated)                                                             290,933,051
 Bonds of affiliates                                                                      1,963,693
 Preferred stocks (unaffiliated)                                                            618,924
 Common stocks (unaffiliated)                                                               -
 Common stocks of affiliates                                                             (1,253,512)
 Mortgages loans                                                                        141,603,417
 Real estate                                                                             37,107,928
 Premium notes, policy loans, and liens                                                  92,730,645
 Cash on hand and on deposit                                                                110,588
 Short-term investments                                                                  18,967,377
 Other invested assets                                                                   (1,275,570)
 Aggregate write-in for investment income                                                   731,575
- ---------------------------------------------------------------------------------------------------
Gross investment income                                                              $  580,723,030
===================================================================================================
Real estate owned - book value less encumbrances                                     $  263,827,709
===================================================================================================
Mortgage loans - book value:
 Residential mortgages                                                               $    5,820,009
 Commercial mortgages                                                                 1,668,216,758
- ---------------------------------------------------------------------------------------------------
Total mortgage loans                                                                 $1,674,036,767
===================================================================================================
Mortgage loans by standing - book value:
 Good standing                                                                       $1,503,595,363
 Good standing with restructured terms                                                  144,257,321
 Interest overdue more than three months, not in foreclosure                              5,459,437
 Foreclosure in process                                                                  20,724,646
Other long-term assets - statement value                                                 35,193,813
Collateral loans                                                                            -
Bonds and stocks of parents, subsidiaries, and affiliates - book value:
 Bonds                                                                                   27,515,357
 Preferred stocks                                                                           633,594
 Common stocks                                                                          515,215,742
===================================================================================================

                                       20                          (Continued)




<PAGE> 111

                                                                Schedule, Cont.
                                                                ---------------

                 GENERAL AMERICAN LIFE INSURANCE COMPANY

<CAPTION>
               Schedule of Selected Financial Data From Annual Statement, Continued


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

- ---------------------------------------------------------------------------------------------------
<S>                                                                                  <C>
Bonds and short-term investments by class and maturity:
 Bonds by maturity - statement value:
   Due within one year or less                                                       $  147,354,910
   Over 1 year through 5 years                                                          836,465,796
   Over 5 years through 10 years                                                      1,404,057,005
   Over 10 years through 20 years                                                       844,035,702
   Over 20 years                                                                        623,600,086
- ---------------------------------------------------------------------------------------------------
Total by maturity                                                                    $3,855,513,499
===================================================================================================
Bonds by class - statement value:
 Class 1                                                                             $2,550,083,706
 Class 2                                                                              1,133,865,256
 Class 3                                                                                129,439,150
 Class 4                                                                                 34,823,913
 Class 5                                                                                  1,453,511
 Class 6                                                                                  5,847,963
- ---------------------------------------------------------------------------------------------------
Total by class                                                                        3,855,513,499
Total bonds publicly traded                                                           2,595,931,013
- ---------------------------------------------------------------------------------------------------
Total bonds privately placed                                                         $1,259,582,486
===================================================================================================
Preferred stocks - statement value                                                   $    8,194,965
Common stocks - market value                                                            517,797,909
Short-term investments - book value                                                      32,693,051
Financial options owned - statement value                                                   855,000
Financial options written and in force - statement value                                  1,372,050
Financial futures contracts open - current price                                          1,556,051
Cash on deposit                                                                         (47,728,369)
Life insurance in force:
 Ordinary                                                                                99,750,100
 Group life                                                                              46,529,984
Amount of accidental death insurance in force under ordinary policies                       787,974
Life insurance policies with disability provisions in force:
 Ordinary                                                                                11,191,931
 Group life                                                                              33,999,724
Supplementary contracts in force:
 Ordinary - not involving life contingencies                                                    529
 Amount on deposit                                                                        4,677,010
 Income payable                                                                             473,615
 Ordinary - involving life contingencies                                                        425
 Income payable                                                                             306,246
 Group - not involving life contingencies                                                       358
 Amount of deposit                                                                        2,540,119
 Income payable                                                                           1,857,912
 Group - involving life contingencies                                                            86
 Income payable                                                                             301,553

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

                                       21                          (Continued)




<PAGE> 112

                                                                Schedule, Cont.
                                                                ---------------

                 GENERAL AMERICAN LIFE INSURANCE COMPANY

<CAPTION>
               Schedule of Selected Financial Data From Annual Statement, Continued


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

<S>                                                                                  <C>
Annuities:
 Ordinary:
   Immediate - amount of income payable                                              $    4,601,464
   Deferred - fully paid account balance                                                    493,925
   Deferred - not fully paid account balance                                            984,452,874
 Group:
   Immediate - amount of income payable                                                  29,532,911
   Deferred - fully paid account balance                                                    940,963
   Deferred - not fully paid account balance                                          1,519,952,339
Accident and health insurance - premiums in force:
 Ordinary                                                                                30,469,801
 Group                                                                                  278,501,063
 Credit                                                                                     -
Deposit funds and dividend accumulations:
 Deposit funds - account balance                                                        348,545,716
 Dividend accumulations - account balance                                                79,245,861
Claim payments 1994:
 Group accident and health - year ended December 31:
   1995                                                                                 130,390,021
   1994                                                                                  36,142,689
   1993                                                                                     -
 Other accident and health:
   1995                                                                                   1,378,908
   1994                                                                                   1,452,851
   1993                                                                                   5,607,713
 Other coverages that use developmental methods to calculate claims reserves:
   1995                                                                                     -
   1994                                                                                     -
   1993                                                                                     -
===================================================================================================
See accompanying independent auditors' report.
</TABLE>

                                       22


<PAGE> 113

        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 on pages
A-2 through A-10 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 monthly administrative charges and monthly
charges for the cost of insurance based on the maximum values allowed under
the 1980 Commissioners Standard Ordinary 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 paid at the stated interest
rate, reflecting deduction of 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
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 .70% charge for mortality and expense risk,
the investment advisory fee (.52% 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,
Variable Insurance Products Fund, Variable Insurance Products Fund II, and
Van Eck Investment Trust), and administrative expenses incurred (which are
assumed to be .18%).  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 -1.40%, 4.60%, and 10.60%, respectively.  The
Prospectuses for General American Capital Company, Variable Insurance
Products Fund, Variable Insurance Products Fund II, and Van Eck Investment
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, Variable Insurance Products Fund, Variable
Insurance Products Fund II, and Van Eck Investment 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, 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.


<PAGE> 114
  GENERAL AMERICAN LIFE INSURANCE CO. FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE

POLICY FACE AMOUNT    $100000                 MALE PREFERRED NONSMOKER AGE 45
DEATH BENEFIT LEVEL (OPTION A)                ANNUAL PREMIUM   $  2180.82

<TABLE>
                              FOR SEPARATE ACCOUNT ELEVEN A HYPOTHETICAL GROSS
                              ANNUAL RATE OF RETURN @  0% (NET RATE @ -1.40%)
******************************************************************************************************************
<CAPTION>
                                      CURRENT <F**>                               GUARANTEED <F*>
              PREMS  ------------   ------------   ------------   ------------   ------------   ------------
              ACCUM     CASH SURR           CASH          DEATH      CASH SURR           CASH          DEATH
   YEAR       @  5%         VALUE          VALUE        BENEFIT          VALUE          VALUE        BENEFIT
   ----       -----  ------------   ------------   ------------   ------------   ------------   ------------
     <S>     <C>            <C>            <C>           <C>             <C>            <C>           <C>
      1        2290          1726           1813         100000           1412           1499         100000
      2        4694          3383           3558         100000           2774           2949         100000
      3        7219          4963           5225         100000           4085           4347         100000
      4        9870          6490           6839         100000           5345           5694         100000
      5       12653          7977           8413         100000           6550           6987         100000
      6       15575          9541           9959         100000           7805           8224         100000
      7       18644         11101          11467         100000           9032           9399         100000
      8       21866         12670          12949         100000          10228          10508         100000
      9       25249         14238          14395         100000          11387          11544         100000
     10       28802         15806          15806         100000          12502          12502         100000
     11       32532         17297          17297         100000          13377          13377         100000
     12       36448         18744          18744         100000          14166          14166         100000
     13       40560         20145          20145         100000          14866          14866         100000
     14       44878         21510          21510         100000          15473          15473         100000
     15       49412         22841          22841         100000          15982          15982         100000
     16       54172         24111          24111         100000          16384          16384         100000
     17       59171         25323          25323         100000          16667          16667         100000
     18       64419         26470          26470         100000          16815          16815         100000
     19       69930         27545          27545         100000          16811          16811         100000
     20       75716         28551          28551         100000          16637          16637         100000

     25      109288         32336          32336         100000          12555          12555         100000
     30      152136         33244          33244         100000
<FN>
<F*>THESE VALUES REFLECT INVESTMENT RESULTS USING GUARANTEED COST OF INSURANCE RATES
<F**> THESE 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 ALSO
ARE 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 ON A NUMBER OF FACTORS, INCLUDING THE INVESTMENT ALLOCATION MADE BY
POLICYOWNER, AND THE INVESTMENT RESULTS FOR FUNDS OF GENERAL AMERICAN CAPITAL COMPANY, VARIABLE
INSURANCE PRODUCTS FUND, VARIABLE INSURANCE PRODUCTS FUND II, AND VAN ECK WORLDWIDE INSURANCE 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, VARIABLE INSURANCE PRODUCTS FUND, VARIABLE
INSURANCE PRODUCTS FUND II, VAN ECK WORLDWIDE INSURANCE 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.
</TABLE>


<PAGE> 115
  GENERAL AMERICAN LIFE INSURANCE CO. FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE

POLICY FACE AMOUNT   $100000                MALE PREFERRED NONSMOKER AGE 45
DEATH BENEFIT LEVEL (OPTION B)              ANNUAL PREMIUM   $  5777.00

<TABLE>
                                FOR SEPARATE ACCOUNT ELEVEN A HYPOTHETICAL GROSS
                                ANNUAL RATE OF RETURN @  0% (NET RATE @ -1.40%)
******************************************************************************************************************
<CAPTION>
                                      CURRENT <F**>                               GUARANTEED <F*>
              PREMS  ------------   ------------   ------------   ------------   ------------   ------------
              ACCUM     CASH SURR           CASH          DEATH      CASH SURR           CASH          DEATH
   YEAR       @  5%         VALUE          VALUE        BENEFIT          VALUE          VALUE        BENEFIT
   ----       -----  ------------   ------------   ------------   ------------   ------------   ------------
     <S>     <C>           <C>            <C>            <C>            <C>             <C>           <C>
      1        6066          4859           5091         105091           4540           4771         104771
      2       12435          9600          10062         110062           8977           9439         109439
      3       19123         14211          14905         114905          13308          14001         114001
      4       26145         18719          19644         119644          17534          18458         118458
      5       33518         23137          24292         124292          21651          22806         122806
      6       41259         27755          28864         128864          25935          27044         127044
      7       49388         32377          33348         133348          30194          31164         131164
      8       57923         37017          37757         137757          34422          35161         135161
      9       66885         41664          42080         142080          38612          39028         139028
     10       76296         46320          46320         146320          42757          42757         142757
     11       86176         50792          50792         150792          46344          46344         146344
     12       96551         55182          55182         155182          49783          49783         149783
     13      107444         59478          59478         159478          53072          53072         153072
     14      118882         63693          63693         163693          56206          56206         156206
     15      130892         67828          67828         167828          59180          59180         159180
     16      143503         71847          71847         171847          61983          61983         161983
     17      156744         75753          75753         175753          64602          64602         164602
     18      170647         79534          79534         179534          67022          67022         167022
     19      185245         83179          83179         183179          69224          69224         169224
     20      200573         86692          86692         186692          71190          71190         171190

     25      289505        101912         101912         201912          76993          76993         176993
     30      403008        112043         112043         212043          73911          73911         173911

<FN>
<F*>THESE VALUES REFLECT INVESTMENT RESULTS USING GUARANTEED COST OF INSURANCE RATES
<F**> THESE 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 ALSO ARE 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 ON A NUMBER OF FACTORS, INCLUDING THE INVESTMENT ALLOCATION MADE BY POLICYOWNER, AND THE
INVESTMENT RESULTS FOR FUNDS OF GENERAL AMERICAN CAPITAL COMPANY, VARIABLE INSURANCE PRODUCTS FUND,
VARIABLE INSURANCE PRODUCTS FUND II, AND VAN ECK WORLDWIDE INSURANCE 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, VARIABLE INSURANCE PRODUCTS FUND, VARIABLE INSURANCE
PRODUCTS FUND II, VAN ECK WORLDWIDE INSURANCE 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.
</TABLE>


<PAGE> 116
  GENERAL AMERICAN LIFE INSURANCE CO. FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE

POLICY FACE AMOUNT  $100000                 MALE PREFERRED NONSMOKER AGE 45
DEATH BENEFIT LEVEL (OPTION C)              ANNUAL PREMIUM   $  5777.00

<TABLE>
                                 FOR SEPARATE ACCOUNT ELEVEN A HYPOTHETICAL GROSS
                                 ANNUAL RATE OF RETURN @  0% (NET RATE @ -1.40%)
******************************************************************************************************************
<CAPTION>
                                      CURRENT <F**>                               GUARANTEED <F*>
              PREMS  ------------   ------------   ------------   ------------   ------------   ------------
              ACCUM     CASH SURR           CASH          DEATH      CASH SURR           CASH          DEATH
   YEAR       @  5%         VALUE          VALUE        BENEFIT          VALUE          VALUE        BENEFIT
   ----       -----  ------------   ------------   ------------   ------------   ------------   ------------
     <S>     <C>            <C>            <C>           <C>             <C>            <C>           <C>
      1        6066          4866           5097         100000           4563           4794         100000
      2       12435          9625          10087         100000           9047           9509         100000
      3       19123         14272          14965         100000          13454          14147         100000
      4       26145         18834          19758         100000          17786          18711         100000
      5       33518         23324          24479         100000          22045          23201         100000
      6       41259         28030          29139         100000          26510          27620         100000
      7       49388         32762          33733         100000          30996          31966         100000
      8       51858         32335          32982         100000          30284          30931         100000
      9       54450         31901          32224         100000          29527          29851         100000
     10       57173         31458          31458         100000          28717          28717         100000
     11       60032         30779          30779         100000          27523          27523         100000
     12       63033         30081          30081         100000          26261          26261         100000
     13       66185         29354          29354         100000          24928          24928         100000
     14       69494         28605          28605         100000          23513          23513         100000
     15       72969         27835          27835         100000          22009          22009         100000
     16       76617         27017          27017         100000          20401          20401         100000
     17       80448         26149          26149         100000          18673          18673         100000
     18       84471         25223          25223         100000          16804          16804         100000
     19       88694         24227          24227         100000          14769          14769         100000
     20       93129         23160          23160         100000          12541          12541         100000

     25      118859         16357          16357         100000
     30      151697          5483           5483         100000

<FN>
<F*>THESE VALUES REFLECT INVESTMENT RESULTS USING GUARANTEED COST OF INSURANCE RATES
<F**>  THESE 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
ALSO ARE 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 ON A NUMBER OF FACTORS, INCLUDING THE INVESTMENT ALLOCATION MADE BY POLICYOWNER, AND THE
INVESTMENT RESULTS FOR FUNDS OF GENERAL AMERICAN CAPITAL COMPANY, VARIABLE INSURANCE PRODUCTS FUND,
VARIABLE INSURANCE PRODUCTS FUND II, AND VAN ECK WORLDWIDE INSURANCE 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, VARIABLE INSURANCE PRODUCTS FUND, VARIABLE INSURANCE
PRODUCTS FUND II, VAN ECK WORLDWIDE INSURANCE 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.
</TABLE>


<PAGE> 117
  GENERAL AMERICAN LIFE INSURANCE CO. FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE

POLICY FACE AMOUNT    $100000               MALE PREFERRED NONSMOKER AGE 45
DEATH BENEFIT LEVEL (OPTION A)              ANNUAL PREMIUM   $  2180.82

<TABLE>
                                  FOR SEPARATE ACCOUNT ELEVEN A HYPOTHETICAL GROSS
                                  ANNUAL RATE OF RETURN @  6% (NET RATE @ 4.60%)
******************************************************************************************************************
<CAPTION>
                                      CURRENT <F**>                               GUARANTEED <F*>
              PREMS  ------------   ------------   ------------   ------------   ------------   ------------
              ACCUM     CASH SURR           CASH          DEATH      CASH SURR           CASH          DEATH
   YEAR       @  5%         VALUE          VALUE        BENEFIT          VALUE          VALUE        BENEFIT
   ----       -----  ------------   ------------   ------------   ------------   ------------   ------------
     <S>     <C>           <C>            <C>            <C>            <C>            <C>            <C>
      1        2290          1841           1929         100000           1517           1605         100000
      2        4694          3727           3901         100000           3080           3254         100000
      3        7219          5649           5911         100000           4687           4949         100000
      4        9870          7635           7984         100000           6342           6691         100000
      5       12653          9700          10136         100000           8044           8480         100000
      6       15575         11965          12383         100000           9898          10317         100000
      7       18644         14354          14720         100000          11831          12198         100000
      8       21866         16883          17162         100000          13843          14122         100000
      9       25249         19549          19706         100000          15929          16086         100000
     10       28802         22357          22357         100000          18087          18087         100000
     11       32532         25263          25263         100000          20125          20125         100000
     12       36448         28297          28297         100000          22201          22201         100000
     13       40560         31461          31461         100000          24316          24316         100000
     14       44878         34774          34774         100000          26474          26474         100000
     15       49412         38247          38247         100000          28676          28676         100000
     16       54172         41870          41870         100000          30919          30919         100000
     17       59171         45657          45657         100000          33204          33204         100000
     18       64419         49615          49615         100000          35526          35526         100000
     19       69930         53757          53757         100000          37882          37882         100000
     20       75716         58100          58100         100000          40270          40270         100000

     25      109288         83542          83542         100000          52835          52835         100000
     30      152136        116779         116779         124954          67058          67058         100000

<FN>
<F*>THESE VALUES REFLECT INVESTMENT RESULTS USING GUARANTEED COST OF INSURANCE RATES
<F**>  THESE 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
ALSO ARE 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 ON A NUMBER OF FACTORS, INCLUDING THE INVESTMENT ALLOCATION MADE BY POLICYOWNER, AND THE
INVESTMENT RESULTS FOR FUNDS OF GENERAL AMERICAN CAPITAL COMPANY, VARIABLE INSURANCE PRODUCTS FUND,
VARIABLE INSURANCE PRODUCTS FUND II, AND VAN ECK WORLDWIDE INSURANCE 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, VARIABLE INSURANCE PRODUCTS FUND, VARIABLE INSURANCE
PRODUCTS FUND II, VAN ECK WORLDWIDE INSURANCE 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.
</TABLE>


<PAGE> 118

   GENERAL AMERICAN LIFE INSURANCE CO. FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE
POLICY FACE AMOUNT      $100000                 MALE PREFERRED NONSMOKER AGE 45
DEATH BENEFIT LEVEL (OPTION B)                      ANNUAL PREMIUM   $  5777.00

<TABLE>
                              FOR SEPARATE ACCOUNT ELEVEN A HYPOTHETICAL GROSS
                              ANNUAL RATE OF RETURN @ 6% (NET RATE @ 4.60%)
******************************************************************************************************************
<CAPTION>
                                      CURRENT <F**>                               GUARANTEED <F*>
              PREMS  ------------   ------------   ------------   ------------   ------------   ------------
              ACCUM     CASH SURR           CASH          DEATH      CASH SURR           CASH          DEATH
   YEAR       @  5%         VALUE          VALUE        BENEFIT          VALUE          VALUE        BENEFIT
   ----       -----  ------------   ------------   ------------   ------------   ------------   ------------
     <S>     <C>           <C>            <C>           <C>             <C>            <C>           <C>
      1        6066          5174           5405         105405           4844           5075         105075
      2       12435         10548          11010         111010           9884          10347         110347
      3       19123         16118          16811         116811          15126          15819         115819
      4       26145         21918          22842         122842          20576          21500         121500
      5       33518         27971          29126         129126          26240          27395         127395
      6       41259         34577          35687         135687          32400          33510         133510
      7       49388         41554          42524         142524          38875          39845         139845
      8       57923         48924          49664         149664          45665          46405         146405
      9       66885         56691          57107         157107          52774          53190         153190
     10       76296         64868          64868         164868          60200          60200         160200
     11       86176         73351          73351         173351          67440          67440         167440
     12       96551         82223          82223         182223          74912          74912         174912
     13      107444         91485          91485         191485          82622          82622         182622
     14      118882        101169         101169         201169          90576          90576         190576
     15      130892        111294         111294         211294          98775          98775         198775
     16      143503        121847         121847         221847         107218         107218         207218
     17      156744        132848         132848         232848         115901         115901         215901
     18      170647        144308         144308         244308         124816         124816         224816
     19      185245        156237         156237         256237         133951         133951         233951
     20      200573        168659         168659         268659         143295         143295         243295

     25      289505        238630         238630         338630         192850         192850         292850
     30      403008        322786         322786         422786         245212         245212         345212
<FN>
<F*>THESE VALUES REFLECT INVESTMENT RESULTS USING GUARANTEED COST OF INSURANCE
RATES
<F**>  THESE 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 ALSO ARE 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 ON  A
NUMBER OF  FACTORS,  INCLUDING THE  INVESTMENT  ALLOCATION MADE  BY  POLICYOWNER,
AND  THE INVESTMENT RESULTS FOR FUNDS  OF GENERAL AMERICAN CAPITAL COMPANY,
VARIABLE  INSURANCE PRODUCTS FUND, VARIABLE INSURANCE PRODUCTS  FUND II, AND  VAN
ECK WORLDWIDE INSURANCE  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, VARIABLE  INSURANCE PRODUCTS  FUND, VARIABLE  INSURANCE PRODUCTS  FUND II,
VAN ECK WORLDWIDE INSURANCE 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.
</TABLE>


<PAGE> 119


 GENERAL AMERICAN LIFE INSURANCE CO. FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE

POLICY FACE AMOUNT  $100000                   MALE PREFERRED NONSMOKER AGE 45
DEATH BENEFIT LEVEL (OPTION C)                    ANNUAL PREMIUM   $  5777.00

<TABLE>
                              FOR SEPARATE ACCOUNT ELEVEN A HYPOTHETICAL GROSS
                              ANNUAL RATE OF RETURN @ 6% (NET RATE @ 4.60%)
******************************************************************************************************************
<CAPTION>
                                      CURRENT <F**>                               GUARANTEED <F*>
              PREMS  ------------   ------------   ------------   ------------   ------------   ------------
              ACCUM     CASH SURR           CASH          DEATH      CASH SURR           CASH          DEATH
   YEAR       @  5%         VALUE          VALUE        BENEFIT          VALUE          VALUE        BENEFIT
   ----       -----  ------------   ------------   ------------   ------------   ------------   ------------
     <S>     <C>           <C>            <C>           <C>             <C>            <C>           <C>
      1        6066          5182           5413         100000           4869           5100         100000
      2       12435         10576          11038         100000           9962          10424         100000
      3       19123         16188          16881         100000          15293          15987         100000
      4       26145         22054          22979         100000          20878          21802         100000
      5       33518         28202          29357         100000          26729          27885         100000
      6       41259         34931          36041         100000          33143          34253         100000
      7       49388         42064          43035         103318          39952          40922         100000
      8       51858         44110          44757         104358          41632          42279         100000
      9       54450         46223          46546         105444          43343          43667         100000
     10       57173         48406          48406         106585          45082          45082         100000
     11       60032         50495          50495         108118          46526          46526         100000
     12       63033         52676          52676         109726          47999          47999         100000
     13       66185         54941          54941         111389          49503          49503         100363
     14       69494         57301          57301         113120          51039          51039         100757
     15       72969         59762          59762         114922          52607          52607         101164
     16       76617         62309          62309         116763          54207          54207         101579
     17       80448         64949          64949         118652          55834          55834         102001
     18       84471         67681          67681         120592          57487          57487         102428
     19       88694         70505          70505         122585          59158          59158         102856
     20       93129         73428          73428         124646          60845          60845         103286

     25      118859         89579          89579         136074          69484          69484         105550
     30      151697        108449         108449         149453          78313          78313         107923
<FN>
<F*>THESE VALUES REFLECT INVESTMENT RESULTS USING GUARANTEED COST OF INSURANCE
RATES
<F**>  THESE 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 ALSO ARE 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 ON  A
NUMBER OF  FACTORS,  INCLUDING THE  INVESTMENT  ALLOCATION MADE  BY  POLICYOWNER,
AND  THE INVESTMENT RESULTS FOR FUNDS  OF GENERAL AMERICAN CAPITAL COMPANY,
VARIABLE  INSURANCE PRODUCTS FUND, VARIABLE INSURANCE PRODUCTS  FUND II, AND  VAN
ECK WORLDWIDE INSURANCE  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, VARIABLE  INSURANCE PRODUCTS  FUND, VARIABLE  INSURANCE PRODUCTS  FUND II,
VAN ECK WORLDWIDE INSURANCE 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.
</TABLE>


<PAGE> 120

   GENERAL AMERICAN LIFE INSURANCE CO. FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE

POLICY FACE AMOUNT      $100000                 MALE PREFERRED NONSMOKER AGE 45
DEATH BENEFIT LEVEL (OPTION A)                      ANNUAL PREMIUM   $  2180.82

<TABLE>
                              FOR SEPARATE ACCOUNT ELEVEN A HYPOTHETICAL GROSS
                              ANNUAL RATE OF RETURN @ 12% (NET RATE @ 10.60%)
******************************************************************************************************************
<CAPTION>
                                      CURRENT <F**>                               GUARANTEED <F*>
              PREMS  ------------   ------------   ------------   ------------   ------------   ------------
              ACCUM     CASH SURR           CASH          DEATH      CASH SURR           CASH          DEATH
   YEAR       @  5%         VALUE          VALUE        BENEFIT          VALUE          VALUE        BENEFIT
   ----       -----  ------------   ------------   ------------   ------------   ------------   ------------
     <S>     <C>           <C>            <C>           <C>             <C>            <C>           <C>
      1        2290          1957           2044         100000           1623           1710         100000
      2        4694          4085           4259         100000           3398           3573         100000
      3        7219          6393           6655         100000           5341           5603         100000
      4        9870          8926           9275         100000           7470           7819         100000
      5       12653         11723          12160         100000           9803          10239         100000
      6       15575         14929          15348         100000          12468          12887         100000
      7       18644         18499          18865         100000          15415          15782         100000
      8       21866         22478          22757         100000          18671          18950         100000
      9       25249         26902          27059         100000          22263          22420         100000
     10       28802         31816          31816         100000          26223          26223         100000
     11       32532         37258          37258         100000          30403          30403         100000
     12       36448         43302          43302         100000          35004          35004         100000
     13       40560         50012          50012         100000          40084          40084         100000
     14       44878         57478          57478         100000          45708          45708         100000
     15       49412         65794          65794         100000          51950          51950         100000
     16       54172         75052          75052         100000          58895          58895         100000
     17       59171         85352          85352         109251          66644          66644         100000
     18       64419         96751          96751         121907          75317          75317         100000
     19       69930        109366         109366         135614          85029          85029         105435
     20       75716        123329         123329         150461          95738          95738         116801

     25      109288        218816         218816         253826         167473         167473         194269
     30      152136        377608         377608         404041         283601         283601         303453
<FN>
<F*>THESE VALUES REFLECT INVESTMENT RESULTS USING GUARANTEED COST OF INSURANCE
RATES
<F**>  THESE 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 ALSO ARE 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 ON  A
NUMBER OF  FACTORS,  INCLUDING THE  INVESTMENT  ALLOCATION MADE  BY  POLICYOWNER,
AND  THE INVESTMENT RESULTS FOR FUNDS  OF GENERAL AMERICAN CAPITAL COMPANY,
VARIABLE  INSURANCE PRODUCTS FUND, VARIABLE INSURANCE PRODUCTS  FUND II, AND  VAN
ECK WORLDWIDE INSURANCE  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, VARIABLE  INSURANCE PRODUCTS  FUND, VARIABLE  INSURANCE PRODUCTS  FUND II,
VAN ECK WORLDWIDE INSURANCE 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.
</TABLE>


<PAGE> 121

 GENERAL AMERICAN LIFE INSURANCE CO. FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE

POLICY FACE AMOUNT  $100000                   MALE PREFERRED NONSMOKER AGE 45
DEATH BENEFIT LEVEL (OPTION B)                ANNUAL PREMIUM   $  5777.00

<TABLE>
                              FOR SEPARATE ACCOUNT ELEVEN A HYPOTHETICAL GROSS
                              ANNUAL RATE OF RETURN @ 12% (NET RATE @ 10.60%)
******************************************************************************************************************
<CAPTION>
                                      CURRENT <F**>                               GUARANTEED <F*>
              PREMS  ------------   ------------   ------------   ------------   ------------   ------------
              ACCUM     CASH SURR           CASH          DEATH      CASH SURR           CASH          DEATH
   YEAR       @  5%         VALUE          VALUE        BENEFIT          VALUE          VALUE        BENEFIT
   ----       -----  ------------   ------------   ------------   ------------   ------------   ------------
     <S>     <C>          <C>            <C>           <C>             <C>            <C>           <C>
      1        6066          5489           5720         105720           5149           5380         105380
      2       12435         11534          11996         111996          10829          11292         111292
      3       19123         18181          18874         118874          17094          17787         117787
      4       26145         25518          26443         126443          24003          24927         124927
      5       33518         33633          34788         134788          31619          32775         132775
      6       41259         42896          44005         144005          40292          41401         141401
      7       49388         53204          54174         154174          49909          50879         150879
      8       57923         64668          65408         165408          60554          61293         161293
      9       66885         77391          77807         177807          72316          72732         172732
     10       76296         91495          91495         191495          85294          85294         185294
     11       86176        107100         107100         207100          99091          99091         199091
     12       96551        124391         124391         224391         114248         114248         214248
     13      107444        143526         143526         243526         130903         130903         230903
     14      118882        164719         164719         264719         149208         149208         249208
     15      130892        188196         188196         288196         169330         169330         269330
     16      143503        214169         214169         314169         191448         191448         291448
     17      156744        242912         242912         342912         215759         215759         315759
     18      170647        274715         274715         374715         242474         242474         342474
     19      185245        309903         309903         409903         271827         271827         371827
     20      200573        348846         348846         448846         304075         304075         404075

     25      289505        615524         615524         715524         520015         520015         620015
     30      403008       1058447        1058447        1158447         866517         866517         966517
<FN>
<F*>THESE VALUES REFLECT INVESTMENT RESULTS USING GUARANTEED COST OF INSURANCE
RATES
<F**>  THESE 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 ALSO ARE 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 ON  A
NUMBER OF  FACTORS,  INCLUDING THE  INVESTMENT  ALLOCATION MADE  BY  POLICYOWNER,
AND  THE INVESTMENT RESULTS FOR FUNDS  OF GENERAL AMERICAN CAPITAL COMPANY,
VARIABLE  INSURANCE PRODUCTS FUND, VARIABLE INSURANCE PRODUCTS  FUND II, AND  VAN
ECK WORLDWIDE INSURANCE  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, VARIABLE  INSURANCE PRODUCTS  FUND, VARIABLE  INSURANCE PRODUCTS
FUND II,  VAN ECK WORLDWIDE INSURANCE 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.
</TABLE>


<PAGE> 122

   GENERAL AMERICAN LIFE INSURANCE CO. FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE

POLICY FACE AMOUNT      $100000                 MALE PREFERRED NONSMOKER AGE 45
DEATH BENEFIT LEVEL (OPTION C)                      ANNUAL PREMIUM   $  5777.00

<TABLE>
                              FOR SEPARATE ACCOUNT ELEVEN A HYPOTHETICAL GROSS
                              ANNUAL RATE OF RETURN @ 12% (NET RATE @ 10.60%)
******************************************************************************************************************
<CAPTION>
                                      CURRENT <F**>                               GUARANTEED <F*>
              PREMS  ------------   ------------   ------------   ------------   ------------   ------------
              ACCUM     CASH SURR           CASH          DEATH      CASH SURR           CASH          DEATH
   YEAR       @  5%         VALUE          VALUE        BENEFIT          VALUE          VALUE        BENEFIT
   ----       -----  ------------   ------------   ------------   ------------   ------------   ------------
     <S>     <C>           <C>            <C>           <C>             <C>            <C>           <C>
      1        6066          5497           5728         100000           5175           5406         100000
      2       12435         11564          12026         100000          10915          11377         100000
      3       19123         18260          18953         100000          17285          17979         100000
      4       26145         25679          26604         100000          24361          25285         100000
      5       33518         33916          35071         100000          32223          33379         100000
      6       41259         43334          44443         109898          41238          42347         104715
      7       49388         53784          54754         131454          51189          52160         125224
      8       51858         59580          60227         140431          56384          57031         132978
      9       54450         65924          66247         150075          62012          62336         141214
     10       57173         72870          72870         160452          68107          68107         149964
     11       60032         80396          80396         172140          74384          74384         159268
     12       63033         88703          88703         184771          81206          81206         169156
     13       66185         97851          97851         198385          88622          88622         179675
     14       69494        107939         107939         213086          96681          96681         190861
     15       72969        119068         119068         228967         105436         105436         202754
     16       76617        131304         131304         246054         114941         114941         215390
     17       80448        144763         144763         264460         125251         125251         228815
     18       84471        159555         159555         284290         136424         136424         243076
     19       88694        175801         175801         305659         148516         148516         258220
     20       93129        193651         193651         328729         161592         161592         274307

     25      118859        312700         312700         475008         244500         244500         371408
     30      151697        501013         501013         690446         365097         365097         503141
<FN>
<F*>THESE VALUES REFLECT INVESTMENT RESULTS USING GUARANTEED COST OF INSURANCE
RATES
<F**>  THESE 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 ALSO ARE 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 ON  A
NUMBER OF  FACTORS,  INCLUDING THE  INVESTMENT  ALLOCATION MADE  BY  POLICYOWNER,
AND  THE INVESTMENT RESULTS FOR FUNDS  OF GENERAL AMERICAN CAPITAL COMPANY,
VARIABLE  INSURANCE PRODUCTS FUND, VARIABLE INSURANCE PRODUCTS  FUND II, AND  VAN
ECK WORLDWIDE INSURANCE  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, VARIABLE  INSURANCE PRODUCTS  FUND, VARIABLE  INSURANCE PRODUCTS  FUND II,
VAN ECK WORLDWIDE INSURANCE 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.
</TABLE>


<PAGE> 123

                             APPENDIX B
           Target Premium Factors per Thousand of Face Amount

                              Male Policy

Age         Factor                           Age            Factor
- ---         ------                           ---            ------
 0           14.29                           45              57.77
 1           14.18                           46              59.67
 2           14.58                           47              61.62
 3           15.01                           48              63.62
 4           15.46                           49              65.70

 5           15.94                           50              67.83
 6           16.44                           51              70.04
 7           16.96                           52              72.31
 8           17.52                           53              74.64
 9           18.11                           54              77.04

 10          18.73                           55              79.50
 11          19.38                           56              82.02
 12          20.05                           57              84.61
 13          20.74                           58              87.28
 14          21.44                           59              90.03

 15          22.14                           60              92.89
 16          22.84                           61              95.86
 17          23.55                           62              98.94
 18          24.25                           63             102.14
 19          24.97                           64             105.44

 20          25.71                           65             108.86
 21          26.46                           66             112.39
 22          27.25                           67             116.07
 23          28.08                           68             119.93
 24          28.94                           69             124.02

 25          29.84                           70             128.38
 26          30.79                           71             133.05
 27          31.79                           72             138.03
 28          32.83                           73             143.31
 29          33.93                           74             148.87

 30          35.06                           75             154.68
 31          36.25                           76             160.76
 32          37.48                           77             167.16
 33          38.75                           78             173.98
 34          40.08                           79             181.36

 35          41.45                           80             189.45
 36          42.87                           81             198.36
 37          44.34                           82             208.15
 38          45.85                           83             218.81
 39          47.41                           84             230.23

 40          49.02                           85             242.34
 41          50.68                           86             255.11
 42          52.38                           87             268.60
 43          54.13                           88             282.97
 44          55.92                           89             298.61

                                             90             316.23

                                    B-1
<PAGE> 124
                            APPENDIX B
          Target Premium Factors per Thousand of Face Amount

                             Female Policy

Age         Factor                           Age            Factor
- ---         ------                           ---            ------
 0           11.75                           45              49.20
 1           11.75                           46              50.80
 2           12.09                           47              52.44
 3           12.44                           48              54.13
 4           12.82                           49              55.87

 5           13.21                           50              57.66
 6           13.63                           51              59.50
 7           14.06                           52              61.39
 8           14.51                           53              63.34
 9           14.99                           54              65.33

 10          15.48                           55              67.36
 11          16.00                           56              69.45
 12          16.54                           57              71.59
 13          17.10                           58              73.81
 14          17.67                           59              76.13

 15          18.26                           60              78.54
 16          18.87                           61              81.08
 17          19.49                           62              83.72
 18          20.13                           63              86.47
 19          20.80                           64              89.29

 20          21.48                           65              92.19
 21          22.19                           66              95.17
 22          22.93                           67              98.24
 23          23.69                           68             101.44
 24          24.48                           69             104.83

 25          25.30                           70             108.46
 26          26.15                           71             112.36
 27          27.04                           72             116.56
 28          27.95                           73             121.04
 29          28.90                           74             125.81

 30          29.89                           75             130.83
 31          30.90                           76             136.14
 32          31.96                           77             141.78
 33          33.05                           78             147.85
 34          34.18                           79             154.47

 35          35.36                           80             161.78
 36          36.57                           81             169.89
 37          37.83                           82             178.88
 38          39.12                           83             188.78
 39          40.46                           84             199.60

 40          41.83                           85             211.36
 41          43.23                           86             224.13
 42          44.67                           87             238.06
 43          46.14                           88             253.36
 44          47.65                           89             270.44

                                             90             290.05

                                    B-2
<PAGE> 125

                FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE POLICY
                                   ISSUED BY
                    GENERAL AMERICAN LIFE INSURANCE COMPANY
                               700 Market Street
                              St. Louis, MO 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 to age 100 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
the following open-end, diversified management investment companies:

Russell Insurance Funds, Inc.
      Multi-Style Equity Fund
      Aggressive Equity Fund
      Non-U.S. Fund
      Core Bond Fund

General American Capital Company
      Money Market Fund


      A full description of the Funds, including the investment policies,
restrictions, risks, and charges is contained in the prospectus of each 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 Russell
Insurance Funds, Inc. and General American Capital Company.
         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 April 29, 1996.
                   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> 126
   
<TABLE>
                               TABLE OF CONTENTS
<CAPTION>
                                                                  Page
<S>                                                               <C>
DEFINITIONS                                                         1
SUMMARY                                                             2
THE COMPANY AND THE SEPARATE ACCOUNT                                6
      The Company                                                   6
      The Separate Account                                          6
      Russell Insurance Funds, Inc.                                 6
      General American Capital Company                              7
POLICY BENEFITS                                                     8
      Death Benefit                                                 8
      Cash Value                                                   10
POLICY RIGHTS                                                      11
      Loans                                                        11
      Surrender, Partial Withdrawals and Pro Rata Surrender        13
      Transfers                                                    15
      Dollar Cost Averaging                                        15
      Right to Examine Policy                                      16
      Payment of Benefits at Maturity                              16
PAYMENT AND ALLOCATION OF PREMIUMS                                 17
      Issuance of a Policy                                         17
      Premiums                                                     17
      Allocation of Net Premiums and Cash Value                    18
      Policy Lapse and Reinstatement                               18
CHARGES AND DEDUCTIONS                                             19
      Premium Expense Charges                                      19
      Monthly Deduction                                            20
      Contingent Deferred Sales Charge                             21
      Separate Account Charges                                     22
DIVIDENDS                                                          22
THE GENERAL ACCOUNT                                                23
GENERAL MATTERS                                                    25
DISTRIBUTION OF THE POLICIES                                       28
FEDERAL TAX MATTERS                                                28
UNISEX REQUIREMENTS UNDER MONTANA LAW                              31
SAFEKEEPING OF THE SEPARATE ACCOUNT'S ASSETS                       31
VOTING RIGHTS                                                      31
STATE REGULATION OF THE COMPANY                                    32
MANAGEMENT OF THE COMPANY                                          33
LEGAL MATTERS                                                      36
LEGAL PROCEEDINGS                                                  36
EXPERTS                                                            36
ADDITIONAL INFORMATION                                             36
FINANCIAL STATEMENTS                                               36
APPENDIX A                                                        A-1
APPENDIX B                                                        B-1
</TABLE>
    


<PAGE> 127

                                  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 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, 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 which invests
exclusively in the shares of a corresponding Fund of Russell Insurance Funds,
Inc. ("Russell Insurance Funds") or General American Capital Company.

      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 Russell Insurance Funds or
General American Capital Company.

      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.

      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.

      Maturity Date - The Policy Anniversary on which the Insured reaches
Attained Age 100.

      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 expense charges (consisting
of the sales charge and the premium tax charge).

                                    1
<PAGE> 128

      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.

      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.

      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.

      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 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 to maturity.  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 deductions, 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.

                                    2
<PAGE> 129
      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 Policy
Rights - Right to Examine Policy), all Net Premiums 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 Values
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 expense charge will be deducted from
each premium payment prior to allocation.  The premium expense charge
consists of a sales charge and a charge to cover premium taxes.  The sales
charge will never exceed 5.0% and is currently 5.0% in Policy years one
through ten and 2.25% in Policy years past Policy year ten.  The charge to
cover premium taxes is 2.5%.  (See Charges and Deductions - Premium Expense
Charges.)

      A Contingent Deferred Sales Charge to compensate for sales expenses
will also be assessed against the Cash Value under a Policy upon a surrender,
a lapse, a partial withdrawal, or pro rata surrender.  The Contingent
Deferred Sales Charge will never exceed 4% of premiums paid.  (See Policy
Rights - Surrender, Partial Withdrawals, and Pro Rata Surrender; 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 a
monthly deduction. The monthly deduction includes an administrative charge of
$4 per month for each Policy Month. (See Charges and Deductions - Monthly
Deduction.) A monthly charge is also made for the cost of insurance, and the
cost of any additional benefits provided by rider. (See Charges and
Deductions - Monthly Deduction.)

      A daily charge based on an effective annual charge of .70% 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 management and 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, Partial
Withdrawals, and Pro Rata Surrender; and The General Account.)

                                    3
<PAGE> 130

      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
"Minimum 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 will 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, will equal one
full "Minimum 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 next 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
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 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 the
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.)

      Additional insurance benefits offered under the Policy include a waiver
of specified premium rider, a waiver of monthly deduction rider, and an
increasing benefit option. (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 Policy provides for a Cash Value 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. 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 the Cash Value of the Policy on the date
the loan request is received, less loan interest to the next Policy
Anniversary, less any outstanding Indebtedness, less any surrender charges to
the next Policy Anniversary, and less monthly deductions to the next loan
interest due date. Loan interest is payable on each Policy Anniversary and
all outstanding Indebtedness will be deducted from proceeds payable at the
Insured's death, upon maturity, 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 to the Divisions of the Separate Account, a portion of the Policy's
Cash Value in  the Divisions 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, Partial Withdrawals, and Pro Rata Surrender.  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 dividends determined
prior to the surrender. After the first year, an Owner may also request a
partial withdrawal of the Cash Surrender Value of the Policy. When the death
benefit is not based on an applicable percentage of the Cash Value, a partial
withdrawal reduces the death

                                    4
<PAGE> 131
benefit payable under the Policy by an amount equal to the reduction in the
Policy's Cash Value. An Owner may also request a pro rata surrender of the
Policy. (See Policy Rights - Surrender, Partial Withdrawals, and Pro Rata
Surrender.) A surrender, partial withdrawal, or pro rata surrender 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), or within 45 days
after the application is signed, whichever is later. 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-10 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 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 pro rata surrender, 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
dividend. The Company is not obligated to pay dividends on the Policies. (See
Dividends.)

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

                                    5
<PAGE> 132

                      THE COMPANY AND THE SEPARATE ACCOUNT

The Company

      General American Life Insurance Company ("General American" or "the
Company") is a mutual life insurance company originally incorporated as a
stock company under the laws of Missouri in 1933, and which began operations
as a mutual company in 1936. General American is principally engaged in
issuing individual and group life and health insurance policies and annuity
contracts. As of December 31,1994, it had assets of more than $9.6 billion.
It is admitted to do business in 49 states, the District of Columbia, and in
ten 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.

      The Separate Account currently is divided into seventeen divisions. The
Divisions which are available under the Policy are four Divisions which
invest in corresponding Funds from Russell Insurance Funds and one Division
which invests in a corresponding Fund from General American Capital Company.
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.

Russell Insurance Funds

      Russell Insurance Funds ("the Investment Company") is an open-end,
diversified management investment company which was incorporated in Maryland
on October 8, 1987.  The assets of each Fund of the Investment Company are
managed by one or more investment advisory organizations (each, a "Money
Manager') researched and recommended by Frank Russell Company ("FRC"),
consultant to the Investment Company.  FRC's wholly owned subsidiary, Frank
Russell Investment Management Company ("the Management Company"), provides
general management of the Investment Company.  The Management Company
continuously monitors and evaluates the Money Managers and recommends their
engagement, replacement, or termination to the board of the Investment
Company based upon the consultation and advice of FRC.

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

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

                                    6
<PAGE> 133
            Aggressive Equity Fund:  The investment objective of the Fund
      is to maximize total return primarily through capital appreciation
      and by assuming a higher level of volatility than is ordinarily
      expected from the Multi-Style Equity Fund, by investing in equity
      securities.

            Non-U.S. Fund:  The investment objectives of the Fund are to
      provide favorable total return and additional diversification for
      United States investors by investing primarily in equity and
      fixed-income securities of non-United States companies and
      securities issued by non-United States governments.

            Core Bond Fund:  The investment objectives of the Fund are to
      provide effective diversification against equities and a stable
      level of cash flow by investing in fixed-income securities.

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 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 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 General American Investment
Management Company ("the Advisor"), a wholly-owned subsidiary of General
American Holding Company which, in turn is wholly owned by General American.
The Advisor selects investments for the Fund
      The investment objectives and policies of the Fund are summarized
below:

            The Money Market Fund:  The investment objective of the Money
      Market Fund is to obtain 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.  An investment in the Money Market Fund
      is neither insured nor guaranteed by the U. S. Government.

      There is no assurance that any of the Funds will achieve its stated
objective.  A more detailed description of the Funds, their investment
policies, restrictions, risks, and charges is in the prospectuses for Russell
Insurance Funds 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 Russell Insurance
Funds, Capital Company, or of 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 of Russell
Insurance Funds, Capital Company, 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.

                                    7
<PAGE> 134

      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 (less Indebtedness) 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 on the next page.  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.)

<TABLE>
- ------------------------------------------------------------------------------------------------------------------------------------
                                            Applicable Percentage of Cash Value Table<F*>
<CAPTION>
     Insured                40 or         45         50        55          60         65           70        78 to         95 or
   Person's Age             under                                                                             90           older
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                         <C>         <C>        <C>       <C>         <C>        <C>          <C>         <C>          <C>
  Policy Account
Percentage Multiple          250%        215%       185%      150%        130%       120%         115%        105%         100%
- ------------------------------------------------------------------------------------------------------------------------------------
<FN>
<F*>For ages that are not shown on this 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.)

                                    8
<PAGE> 135

<TABLE>
         Death Benefit Option C Sample Attained Age Factor Table
<CAPTION>
- -------------------------------------------------------------------------
  Insured     Male       Female           Insured    Male        Female
  Attained   Lives       Lives            Attained  Lives        Lives
    Age      Factor      Factor             Age     Factor       Factor
- -------------------------------------------------------------------------
<S>         <C>         <C>               <C>      <C>          <C>
    20      6.39373     7.62992             60     1.87392      2.15766
- -------------------------------------------------------------------------
    25      5.50505     6.48136             65     1.65835      1.87615
- -------------------------------------------------------------------------
    30      4.68733     5.49185             70     1.48797      1.64736
- -------------------------------------------------------------------------
    35      3.97255     4.64894             75     1.35451      1.46009
- -------------------------------------------------------------------------
    40      3.37168     3.94230             80     1.25595      1.31875
- -------------------------------------------------------------------------
    45      2.87784     3.36481             85     1.18113      1.21344
- -------------------------------------------------------------------------
    50      2.47279     2.88712             90     1.12767      1.13972
- -------------------------------------------------------------------------
    55      2.14116     2.49005             95     1.07472      1.07637
</TABLE>

      Changes 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 or Death Benefit Option B for the
entire lifetime of the Contract.  Similarly, a Policy issued under either
Death Benefit Option A or 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.  Subject to certain limitations set forth below,
an Owner may increase or decrease the Face Amount of a Policy  once each
Policy Year and 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 within 60 days prior to, or 30 days following, a
Policy Anniversary.  If approved, the increase will become effective as of
the Policy Anniversary.  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 $25,000.  Although an increase need not necessarily be
accompanied by an additional premium, 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 the Face Amount may result in certain additional
charges. (See Charges and Deductions - Monthly Deduction.)

                                    9
<PAGE> 136
      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.

      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
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.  Decreases will be applied to
prior increases in the Face Amount, if any, in the reverse order in which
such increases occurred, and then to the original 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 Charges and
Deductions - Contingent Deferred Sales Charge.)

      Where one or more Policies are sold to a corporation or other entity or
group of individuals, special arrangements may be agreed upon to increase or
decrease the Face Amount, in accordance with criteria which the Company may
establish and modify from time to time in its discretion.  Criteria that may
determine changes in Face Amount include, but shall not be limited to,
periodic adjustments to the Insured's level of compensation, the number of
Policies issued to a corporation or other entity, or the number of Policies
issued to any group of owners.  Criteria established by the Company will not
unfairly discriminate against the interest of any Owner or Insured.

      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
Payment 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%.  Provisions for settlement of
proceeds 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 on the next page), 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, Partial Withdrawals, and Pro Rata Surrender.)  The Policy's Cash
Value in the Separate Account equals the sum of the Policy's Cash Values 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. (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
      below) for the current Valuation Period; plus

            (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

                                    10
<PAGE> 137
            (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, Loan Account, or to another Division during the current
      Valuation Period (including any transfer charges); minus

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

            (8)  Any withdrawal due to a pro rata surrender 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 pro rata surrender; 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 .0019111% of the average net assets for
      each day in the Valuation Period. This is equivalent to an effective
      annual rate of  0.70% per year 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 the Cash Value of the Policy on the date the loan
request is received, less interest to the next loan interest due date, less
anticipated monthly deductions to the next loan interest due date, less any
existing loan, and less any surrender charge. 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.)

                                    11
<PAGE> 138
      When a Policy Loan is made, Cash Value equal to the amount of the loan
plus interest due 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 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 or 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"). 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%
("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
in Policy Years one through ten, we accrue interest at a discretionary
earnings rate which is .50% less than the borrowing rate we charge for Policy
Loan interest.  Beginning in Policy Year eleven we accrue interest at a
discretionary earnings rate which is .25% 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 Loan Spreads
mentioned above are currently in effect and are not guaranteed.
    
      Interest credited 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 credited
will also be transferred: (1) when a new loan is made; (2) when a 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 charged 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 loan 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 on the next page.) 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 year.  The borrowing rate determined by General
American for a Policy Year may not exceed a Maximum Limit which is the
greater of:

            (a)  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

            (b)  Five Percent (5%).

      The Published Monthly Average means:

            (1)  Moody's Corporate Bond Yield Average - Monthly Average
      Corporate, 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.

                                    12
<PAGE> 139
      If the Maximum Limit for a Policy Year, as determined in this manner,
is at least 0.50% higher than the borrowing rate determined by General
American for the previous Policy Year, General American may increase the
borrowing rate to not 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 rate by at least 0.50%.

      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 may be higher.

      In addition, if the Indebtedness (See Definitions) exceeds the Cash
Value minus the surrender charge on any Monthly Anniversary, the Policy will
lapse, subject to a grace period. (See Payment and Allocation of Premiums -
Policy Lapse and Reinstatement.)  A sufficient payment must be made within
the later of the grace period of 62 days from the Monthly Anniversary
immediately before the date 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, surrender, or the maturity of the Policy.

      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, Partial Withdrawals and Pro Rata Surrender

      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, partial withdrawal,
or a pro rata surrender 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 Indebtedness, and less any surrender charge.
(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. Coverage under a 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 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.

                                    13
<PAGE> 140
The maximum amount that may be withdrawn from a Division of the Separate
Account is the Policy's Cash  Value net of any applicable surrender charges
in that Division. The total partial withdrawals and transfers from the
General Account over the Policy Year may not exceed a maximum amount equal to
the greatest of the following: (1) 25% of the Cash Surrender Value in the
General Account at the beginning of the Policy Year, (2) $5,000, (3) the
previous Policy Year's maximum amount.

      The Owner may allocate the amount withdrawn plus any applicable
surrender charge, 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.)

      No amount may be withdrawn that would result in there being
insufficient Cash Value to meet any surrender charge 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 charge 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 charge 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.

      Partial withdrawals may affect the way in which the cost of insurance
charge is calculated and the amount of pure insurance protection afforded
under a Policy. (See Monthly Deduction - Cost of Insurance.) Partial
withdrawals will be applied first to reduce the initial Face Amount and then
to each increase in Face Amount in order, starting with the first increase.
The Company may change the minimum amount required for a partial withdrawal
or the number of times partial withdrawals may be made.

      Pro Rata Surrender. After the first Policy Year, an Owner can make a
pro rata surrender of the Policy. The pro rata surrender will reduce the Face
Amount and the Cash Value by a percentage chosen by the Owner. This
percentage must be any whole number. A pro rata surrender may have Federal
income tax consequences. (See Federal Tax Matters.) The percentage will be
applied to the Face Amount and the Cash Value on the Monthly Anniversary on
or following our receipt of the request.

      The Owner may allocate the amount of decrease in Cash Value plus any
applicable surrender charge among the Divisions of the Separate Account and
the General Account. (See Charges and Deductions - Contingent Deferred Sales
Charge.) If no allocation is specified, then the decrease in Cash Value and
any applicable surrender charge 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 pro rata surrender is received.

      A pro rata surrender can not be processed if it will reduce the Face
Amount below the minimum Face Amount of the Policy. No pro rata surrender
will be processed for more Cash Surrender Value than is available on the date
of the pro rata surrender. A cash payment will be made to the Owner for the
amount of Cash Value reduction less any applicable surrender charges.

      Pro rata surrenders may affect the way in which the cost of insurance
charge is calculated and the amount of the pure insurance protection afforded
under the Policy. (See Monthly Deduction - Cost of Insurance.) Pro rata
surrenders will be applied to prior increases in the Face Amount, if any, in
the reverse order in which such increases occurred, and then to the original
Face Amount.

      Charges on Surrender, Partial Withdrawals and Pro Rata Surrender. If a
Policy is surrendered within the first ten Policy Years, the Deferred
Contingent Sales Charge will apply. (See Contingent Deferred Sales Charge.)

                                    14
<PAGE> 141
      A partial withdrawal or pro rata surrender may also result in a charge.
The amount of the charge assessed is a portion of the Contingent Deferred
Sales Charge that would be deducted upon surrender or lapse. Charges are
described in more detail under Charges and Deductions - Contingent Deferred
Sales Charge.

      While partial withdrawals and pro rata surrenders are each methods of
reducing a Policy's Cash Value, a pro rata surrender differs from a partial
withdrawal in that a partial withdrawal does not typically have a
proportionate effect on a Policy's death benefit by reducing the Policy's
Face Amount, while a pro rata surrender does. Assuming that a Policy's death
benefit is not a percentage of the Policy's Cash Value, a pro rata surrender
will reduce the Policy's death benefit in the same proportion that the
Policy's Cash Value is reduced, while a partial withdrawal will reduce the
death benefit by one dollar for each dollar of Cash Value withdrawn. Partial
Withdrawals and Pro Rata Surrenders will also result in there being different
cost of insurance charges subsequently deducted. (See Monthly Deduction -
Cost of Insurance; Surrender, Partial Withdrawals and Pro Rata Surrender -
Partial Withdrawals; and Surrenders, Partial Withdrawals, and Pro Rata
Surrenders-Pro Rata Surrender.)

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). Requests for transfers
from or among Divisions of the Separate Account may be made 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.

      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.

      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 will not be counted for purposes of the limitations on the
amount or frequency of transfers allowed in each Policy Month or Policy Year.

      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.

Dollar Cost Averaging

      The Owner may direct the Company to 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 guarantee that DCA
will result in a profit or protect against loss.

      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.

                                    15
<PAGE> 142
      (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 Policy Rights - 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) or
within 45 days after the application was signed, whichever is later. If a
Policy is canceled within this time period, a refund will be paid. Where
required by state law, the refund will equal all premiums paid under the
Policy.  Where required by state law, 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 Owner's check has cleared the  bank upon
which it was drawn. (See General Matters - Postponement of Payments from the
Separate Account.)

      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 later of 20 days from the date the Owner received the new Policy
specifications page for the increase, or 45 days after the application for
the increase was signed.

Payment of Benefits at Maturity

      If the Insured is living and the Policy is in force, the Company will
pay in a lump sum the Cash Surrender Value of the Policy on the Maturity
Date, plus any unpaid dividends determined prior to maturity. Amounts payable
on the Maturity Date ordinarily will be paid in a lump sum within seven days
of that date, although payments may be postponed under certain circumstances.
(See General Matters - Postponements of Payments from the Separate Account.)
A Policy will mature if and when the Insured reaches Attained Age 100.
Settlement options other than a lump sum payment may only be made upon
written agreement with the Company.

                                    16
<PAGE> 143
                       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
to Insureds of Issue Ages 0 through 70 for simplified issue and to Insureds
of Issue Ages 20 through 70 for 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 Minimum Premium for
the Policy. The Minimum 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. (See Charges and Deductions.)  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, will equal one full "Minimum Premium" for the
Policy.     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 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. 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 an Owner's annual report.

      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 amount of premium
that may be paid into 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 under 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.)

                                    17
<PAGE> 144
      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.

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 to the Company. Any change in allocation will
take effect immediately upon receipt by the Company of written notice.  No
charge is imposed for changing the allocations of future 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 (See Policy Rights - Right to Examine Policy), Net
Premiums will automatically be allocated to the Division that invests in the
Money Market Fund of Capital Company. 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 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 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. The amount of the premium required to keep the
Policy in force will be the amount to cover the outstanding monthly
deductions and premium expense charges. (See Charges and Deductions - Monthly
Deduction.) If the Company does not receive the required amount within 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 and before the
Maturity Date. 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).

                                    18
<PAGE> 145

      2.  Payment of a premium that, after the deduction of premium expense
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.

      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 Loan paid at the time of reinstatement, and the
amount of any surrender charge paid at the time of lapse. 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 will be 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 charge in effect at the time of reinstatement will equal
the surrender charge in effect 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 additional benefits added by rider, administering the Policies, incurring
expenses in distributing the Policies, and assuming certain risks in
connection with the Policy.

Premium Expense Charges

      Prior to allocation of Net Premiums, premium payments will be reduced
by premium expense charges consisting 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 not to exceed 5% of each premium payment
will be deducted from each premium payment to partially compensate the
Company for expenses incurred in distributing the Policy and any additional
benefits provided by riders. The Company currently intends to deduct a sales
charge of 5% in Policy Years one through ten and 2.25% in Policy Years past
Policy Year ten. The expenses covered by the sales charge include agent sales
commissions, the cost of printing Prospectuses and sales literature, and any
advertising costs. Where Policies are issued to Insureds with higher
mortality risks or to Insureds who have selected additional insurance
benefits, a portion of the amount deducted for sales charge is used to pay
distribution expenses and other costs associated with these additional
coverages. No increase in this sales charge will occur that would result in
an increase in the sales charge percentage deducted in any previous Policy
year.

      A Contingent Deferred Sales Charge is also imposed under certain
circumstances for expenses incurred in distributing the Policies. That charge
is discussed below.

      To the extent that sales expenses are not recovered from the sales
charge and the surrender charge, those expenses may be recovered from other
sources, including the mortality and expense risk charge described below.

      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 2.5% of the premium is taken from
each premium payment for these taxes. The deduction represents an amount the
Company considers necessary to pay the premium taxes imposed by the states
and any subdivisions thereof.

                                    19
<PAGE> 146
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) the cost of insurance; and (c) 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 a 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, record keeping, processing
death benefit claims, cash surrenders, partial withdrawals, Policy changes,
and 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 from each Policy. This charge is $4 per month
for all Policy Months. 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.

      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 or rates by the net amount at risk (defined below) 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, duration, 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 that required proof of insurability.

      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 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.

      The Company issues Policies on three underwriting bases: a full
underwriting basis, a simplified underwriting basis, and a guaranteed
underwriting basis.  Policies receiving a full underwriting basis are issued
in six rate classes: preferred non-smoker, preferred smoker, standard
non-smoker, standard smoker, substandard non-smoker and substandard smoker.
Policies underwritten on a simplified issue basis are issued in standard
smoker/non-smoker rate classes and substandard smoker/non-smoker rate
classes.  Policies underwritten on a guaranteed issue basis are only issued
in guaranteed issue smoker and guaranteed issue  non-smoker rate classes.
All other things being equal, Policies issued on a guaranteed issue basis
will have higher cost of insurance rates than Policies issued on a simplified
issue or fully underwritten basis.  Generally, Policies underwritten on a
simplified issue basis will have the same cost of insurance rates as those
subject to full underwriting (except to the extent that a Policy underwritten
on a simplified issue basis may

                                    20
<PAGE> 147
have received a preferred rate class had it been fully underwritten).
Similarly, for Policies issued on the same underwriting basis, all other things
being equal, standard rate classes pay a higher cost of insurance rate than
preferred rate classes and substandard rate classes pay a higher cost of
insurance rate than standard rate classes.

      For Policies fully underwritten or underwritten on a simplified issue
basis that receive a standard rate class, the guaranteed cost of insurance
rates are equal to 100% of the rates set forth in the male/female 1980 CSO
Mortality Tables (1980 CSO Table A and 1980 CSO Table G), age nearest
birthday.  For Policies issued on a guaranteed issue basis, the guaranteed
cost of insurance rates are equal to 125% of the rates set forth in the
smoker/ non-smoker 1980 CSO Mortality Tables (1980 CSO Table SB and 1980 CSO
Table NB), age nearest birthday.

      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%), less
(b) the Cash Value at the beginning of the Policy Month. If there is an
increase in the Face Amount, a net amount at risk will be calculated
separately for the initial Face Amount and for each increase in Face Amount.
If Death Benefit Option A or Death Option C is in effect, for purposes of
determining the net amounts at risk for the initial 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 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

      For a period of up to ten years after the Issue Date, the Company will
impose a CDSC upon surrender or lapse of the Policy, upon a partial
withdrawal, or upon a pro rata surrender. The amount of the charge assessed
will depend upon a number of factors, including the type of event ( a full
surrender, lapse, or partial withdrawal), the amount of any premium payments
made under the Policy prior to the event, and the number of Policy Years
having elapsed since the Policy was issued.

      The Contingent Deferred Sales Charge 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.

      Calculation of Charge. If a Policy is surrendered, the charge will be
the Contingent Deferred Sales Charge Percentage multiplied by 4.0% of
premiums paid since issue.

      The Contingent Deferred Sales Charge Percentage is shown in the table
on the next page.

<TABLE>
                         Contingent Deferred Sales Charge Percentage Table
<CAPTION>
         If surrender or lapse                                       The following percentage
        occurs in the last month                                    of the 4% surrender charge
          of Policy Year:<F*>                                         will be payable:<F**>
        <S>                                                         <C>
            1 through 5                                                       100%
            6                                                                  80%
            7                                                                  60%
            8                                                                  40%
            9                                                                  20%
            10 and later                                                        0%
<FN>
                                       ------------------

    <F*> In addition, the percentages reduce equally for each Policy Month
         during the years shown. For example, during the seventh year,
         the percentage reduces equally each month from 80% at the end
         of the sixth Year to 60% at the end of the seventh Year.

                                    21
<PAGE> 148
    <F**>For male issue ages 75 through 80 and female issue ages 77 through
         80, the Contingent Deferred Sales Charge Percentage grades to
         0% in less than ten years.
</TABLE>

      Charge Assessed Upon Partial Withdrawals or Pro Rata Surrender. The
amount of the Contingent Deferred Sales Charge deducted upon a partial
withdrawal or pro rata surrender 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 withdrawal of cash by the
Cash Value before the withdrawal and multiplying the result by the charge.
Immediately after a withdrawal, the Policy's remaining surrender charge will
equal the amount of the surrender charge immediately before the withdrawal
less the amount deducted in connection with the withdrawal.

      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
Sales Charge, Contingent Deferred Sales 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; or from the amount of projected premium payments.
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 .0019111% of the average net
assets of each Division of the Separate Account which equals an effective
annual rate of .70% of those net assets. This deduction is guaranteed not to
increase while the Policy is in force. 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.

      Expenses of Russell Insurance Funds and General American Capital
Company. The value of the net assets of the Separate Account will reflect the
investment management and advisory fees and other expenses incurred by these
investment companies.  See the prospectuses for the respective Funds for a
description of investment management and advisory fees and other expenses
incurred by Russell Insurance Funds and the Capital Company.

      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 such a charge
for any such 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.

      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),

                                    22
<PAGE> 149
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 the 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 percent. 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 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%, compounded annually, independent of the actual investment experience of
the General Account.

                                    23
<PAGE> 150
      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, pro rata surrenders, 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, AT ITS SOLE DISCRETION, credit a higher rate of
interest, although it is not obligated to credit interest in excess of 4% 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% 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% 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% 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, pro rata surrenders,
surrender charges or transfers to the Separate Account.

Transfers, Surrenders, Partial Withdrawals and Policy Loans

      After the first Policy Year and prior to the Maturity Date, 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 a Policy's Cash Surrender
Value in the General Account at the beginning of the Policy Year, (b) $5,000,
or (c) 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 below) 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 or 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

                                    24
<PAGE> 151
the General Account at any time. Partial withdrawals and pro rata
surrenders will result in the imposition of the applicable surrender charge.

      Transfers, surrenders, partial withdrawals and pro rata surrenders
payable from the General Account and the payment of Policy Loans allocated to
the General Account may, subject to certain limitations, 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. Amounts from the General Account used to pay premiums on policies
with General American will not be delayed.

                                GENERAL MATTERS

Postponement of Payments from the Separate Account

      The Company usually pays amounts payable on partial withdrawal, pro
rata surrender, surrender, or Policy Loan 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, pro rata surrender, death of Insured, or the Maturity
Date, as well as payments of a Policy Loan and transfers, may be postponed
whenever: (1) 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; (2) the SEC by order permits
postponement for the protection of Owners; or (3) 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 Owner's check has cleared the  bank upon which
it was 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 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 its Maturity Date. After the Maturity Date, the Owner cannot change
the payee nor the mode of payment, unless otherwise provided in the Policy.
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 Company permits the designation of various types of trusts 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.

                                    25
<PAGE> 152
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 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 sixty 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 a 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 determines 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 or addition of a rider after the Issue Date is 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 outstanding Indebtedness subject to certain limitations, if the Insured,
while sane or insane, dies by suicide 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.

                                    26
<PAGE> 153
      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 any 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 any Policies sold in Montana; see Unisex
Requirements Under Montana Law) of the Insured has been misstated in the
application, the amount of the death benefit will be that which the most
recent cost of insurance charge would have purchased for the correct age and
sex.

      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.

Change in Rate Class

      Sixty days prior to the Policy Anniversary on which the Insured attains
age 20, a letter will be sent to the Owner notifying the Owner of the
opportunity to apply for a change in the Insured's Rate Class from Smoker to
Non-Smoker. Upon receipt of the forms requested for a Non-Smoker risk
classification and proof satisfactory to the Company, the Rate Class will be
Non-Smoker.  If the Owner does not apply for a Rate Class change, the Rate
Class will remain Smoker.

Additional Insurance Benefits

      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. 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 deductions 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.

      Increasing Benefit Rider. Allows the Owner to increase the Face Amount
of the Policy without evidence of insurability. The increase is made on each
Policy Anniversary.

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 Russell Insurance Funds and the
Capital Company and a list of the securities held in each Fund. Receipt of
premium payments, transfers, partial withdrawals, pro rata surrenders, 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.

                                    27
<PAGE> 154
                           DISTRIBUTION OF THE POLICY

      The Policy 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 Policy, 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.

      Writing agents will receive commissions based on a commission schedule
and rules. Currently, agent first-year commissions equal 7.50% of target
premiums paid in Policy Year 1. In renewal years, the agent commissions equal
4.0% of premiums paid in years 2 through 10. A 2.50% of premium service fee
is paid after Policy year 10. For Policy years after Policy Year 1, a
commission of .20% of the average monthly Cash Value for each Policy Year 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 in part based on the level of agent
commissions in their agencies.  The general agent commission schedules and
rules differ for different types of agency contracts.  Walnut Street receives
no administrative fees, management fees, or other fees from sales of the
Policy.

                              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 a 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 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 Russell Insurance Funds or the Capital
Company it has entered into agreements, which require these investment
companies to be operated in compliance with the requirements prescribed by
the Treasury.

                                    28
<PAGE> 155
      The Treasury announced that the regulations regarding diversification
of investments do not provide guidance concerning the tax consequences of the
extent to which Owners may direct their investments to the divisions of a
separate account. It is not clear  whether additional guidance in this regard
will be provided or whether, if provided, it will be applied on a prospective
basis only. It is possible that if additional guidance on this issue is
promulgated, the Policy may need to be modified to comply with such guidance.
For these reasons, the Company reserves the right to modify the Policy as
necessary to attempt to prevent the Owner from being considered the owner of
the assets of the Separate Account or otherwise to qualify the Policy for
favorable tax treatment.

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

      l.  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, unless a transfer for value (generally a sale of the policy) has
occurred.

      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 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.

      Generally, the Owner will not be deemed to be in constructive receipt
of the Policy's Cash Value, including increments thereof, under the Policy
until there is a distribution. The tax consequences of distributions from,
and Policy Loans taken from or secured by, a Policy depend upon 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 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.

      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 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 with 4% required
annual interest 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 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
Divisions.

                                    29
<PAGE> 156
      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
Contract. 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 591/2, (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.

      Upon a complete surrender or lapse of a Policy that is not a modified
endowment contract, or when benefits are paid at such a Policy's maturity
date, if the amount received plus the amount of indebtedness exceeds the
total investment in the Policy, the excess will generally be treated as
ordinary income subject to tax.

      Neither distributions (including distributions upon surrender or lapse)
nor Policy Loans from, or secured 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
Policy which is owned by an individual is not deductible. In addition,
interest on any loan under a Policy owned by a taxpayer and covering the life
of any individual who is an officer of or is financially interested in the
business carried on by that taxpayer, will not be tax deductible to the
extent the aggregate amount of such Policy Loans with respect to contracts
covering such individual exceeds $50,000. No amount of Policy Loan interest
is, however, deductible if the Policy is deemed for Federal tax purposes to
be a single premium life insurance contract. The Owner should consult a
competent tax advisor as to whether the Policy would be so deemed. There are
other limitations on the deductibility of Policy Loan interest, and an owner
should consult a competent tax advisor about these additional limitations
before deducting any Policy Loan interest.

      6.  Investment in the Policy. Investment in the Policy means (i) the
aggregate amount of any premiums or other consideration paid for a Policy,
minus (ii) 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
(iii) 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.

                                    30
<PAGE> 157
      7.  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 includible in gross income under Section 72(e) of the Code.

      8.  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.

                     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

      General American holds the assets of the Separate Account in a
custodial account in its name at the Bank of New York. The Company maintains
records of all purchases and redemptions of 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 five million dollars, covering 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 Fund 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 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 are not attributable to Policies in the same proportion.

      Each person having a voting interest in a Division will receive any
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

                                    31
<PAGE> 158
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 mutual 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.

                                    32
<PAGE> 159
   
<TABLE>
                           MANAGEMENT OF THE COMPANY

<CAPTION>
                                                       Principal Occupation (s)
        Name                                           During Past Five Years<F*>
        ----                                           --------------------------
<S>                                 <C>
Principal Officers<F**>
- -----------------------

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; President and Chief
                                    Operating Officer, 5/88-5/92.

Robert J. Banstetter, Sr.           Vice President, General Counsel and Secretary, 2/91-present.  Formerly Vice
                                    President and General Counsel, 1/83-2/91.

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

O'Neil P. Boudreaux                 Vice President-Group Field Accounts, 4/87-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.  Formerly Vice President-
                                    Group Operations,  5/84-2/92.

George T. Lacy                      Vice President-Group Field Sales, 6/83-present.

Thomas R. McPherron                 Vice President-Individual Information Systems, 4/84-present.

Leonard M. Rubenstein               Executive Vice President-Investments, 10/94-present.  Formerly Executive Vice
                                    President-Investments and Treasurer, 2/91-10/94; Vice President and Treasurer,
                                    11/84-2/91.

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.
                                    Formerly Executive Vice President-Reinsurance, 3/90-12/92.

<FN>
<F*>  All positions listed are with General American unless otherwise indicated.
<F**> The principal business address of Messrs. Banstetter, Hughes, Liddy, and Rubenstein, is General American Life
      Insurance Company, 700 Market Street, St. Louis, Missouri 63101.  The principal business address for Messrs.
      Barber, Boudreaux, Ingrassia, Lacy, McPherron, 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.
</TABLE>
    

                                    33
<PAGE> 160
   
<TABLE>
<CAPTION>
                                                       Principal Occupation (s)
        Name                                           During Past Five Years<F*>
        ----                                           --------------------------
<S>                                 <C>
Directors
- ---------

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

William E. Cornelius                Retired Chairman and Chief Executive Officer, Union Electric Company (electric
Union Electric Company              utility business). Prior to 1993, Chairman and Chief Executive Officer.
P.O. Box 149
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                   Director Emeritus, Edison Brothers Stores, Inc. (retail specialty stores).
Edison Brothers Stores, Inc.
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 research business).
1375 North Highway Drive
Fenton, Missouri 63099

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

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

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

                                    34
<PAGE> 161

<CAPTION>
                                                       Principal Occupation (s)
        Name                                           During Past Five Years<F*>
        ----                                           --------------------------
<S>                                 <C>
Directors (continued)
- ---------------------

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


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

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

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

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

                                    35
<PAGE> 162

                                 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 audited financial statements of General American have been prepared
in accordance with accounting practices prescribed or permitted by the
Department of Insurance of the State of Missouri, which are currently
considered generally accepted accounting principles for mutual life
companies.
    
      Actuarial matters included in this Prospectus have been examined by
Shashikant Bhav, FSA, MAAA,Executive Director and Associate Actuary, as
stated in the opinion filed as an exhibit to the registration statement.

                             ADDITIONAL INFORMATION

      A registration statement has been filed with the Securities and
Exchange Commission, 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. Financial information is not provided for four of the five
Divisions of the Separate Account because those Divisions have only recently
been established, and therefore, no operating history exists for those
Divisions.

   
    

                                    36
<PAGE> 163
                   INDEPENDENT AUDITORS' REPORT


The Board of Directors and Contractholders
General American Life Insurance Company:

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 Equity, Special Equity,
Equity-Income, Growth, Overseas, Asset Manager, High Income, and Gold and
Natural Resources Fund Divisions of General American Separate Account Eleven
as of December 31, 1995, and the related statements of operations and
changes in net assets for each of  the periods presented.  These financial
statements are the responsibility of the Separate Account's management.  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.
The investments owned at December 31, 1995 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, and the Van Eck World Wide
Insurance Trust sponsored by Van Eck Associates Corporation.  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
Equity, Special Equity, Equity-Income, Growth, Overseas, Asset Manager, High
Income, and Gold and Natural Resources Fund Divisions of General American
Separate Account Eleven as of December 31, 1995, and the results of their
operations and changes in their net assets for the periods presented, in
conformity with generally accepted accounting principles.

                                                          KPMG Peat Marwick LLP


St. Louis, Missouri
February 14, 1996



<PAGE> 164
<TABLE>
                                              GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                                                STATEMENTS OF ASSETS AND LIABILITIES
                                                         DECEMBER 31, 1995

<CAPTION>
                                              S & P 500           MONEY          BOND             MANAGED            ASSET
                                                INDEX             MARKET         INDEX            EQUITY           ALLOCATION
                                           FUND DIVISION<F*>   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):       $  4,660,592      $  4,313,391   $  1,401,432      $  1,906,081      $  5,976,187
   Receivable from General American
        Life Insurance Company                      9,482            52,175         30,675                 0                 0
                                             ------------      ------------   ------------      ------------      ------------

          Total assets                          4,670,074         4,365,566      1,432,107         1,906,081         5,976,187
                                             ------------      ------------   ------------      ------------      ------------
Liabilities:
   Payable to General American Life
        Insurance Company                               0                 0              0               669            20,141
                                             ------------      ------------   ------------      ------------      ------------
          Total net assets                   $  4,670,074      $  4,365,566   $  1,432,107      $  1,905,412      $  5,956,046
                                             ============      ============   ============      ============      ============
Total net assets represented by:
   Individual Variable Universal
    Life cash value invested in
    Separate Account                         $  3,815,004      $  1,301,794   $  1,345,123      $  1,795,686      $  5,198,203
   Individual Variable General
      Select Plus cash value
      invested in Separate Account                671,207         1,973,614         68,165            87,843           744,647
   Individual Variable Universal
      Life-100 cash value invested
      in Separate Account                         183,863         1,090,158         18,819            21,883            13,196
                                             ------------      ------------   ------------      ------------      ------------
          Total net assets                   $  4,670,074      $  4,365,566   $  1,432,107      $  1,905,412      $  5,956,046
                                             ============      ============   ============      ============      ============

Total units held - VUL-95                         171,035            85,178         70,255            92,648           240,154
Total units held - VGSP                            46,722           178,067          5,819             6,537            58,089
Total units held - VUL-100                         13,553           103,808          1,595             1,655             1,033

VUL-95 Net unit value                        $      22.31      $      15.28   $      19.15      $      19.38      $      21.65
VGSP Net unit value                          $      14.37      $      11.08   $      11.71      $      13.44      $      12.82
VUL-100 Net unit value                       $      13.57      $      10.50   $      11.80      $      13.22      $      12.78

Cost of investments                          $  3,809,346      $  4,472,131   $  1,382,427      $  1,932,993      $  5,778,364

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

See accompanying notes to financial statements.

                                                                                                                  (continued)


<PAGE> 165
                                              GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                                                STATEMENTS OF ASSETS AND LIABILITIES
                                                         DECEMBER 31, 1995

<CAPTION>
                                             INTERNATIONAL       SPECIAL
                                                 EQUITY          EQUITY       EQUITY-INCOME       GROWTH         OVERSEAS
                                             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):            $  5,393,857      $  4,208,131   $          0      $          0      $         0
  Investments in Variable Insurance
   Products Fund, at market value
   (see Schedule of Investments):                       0                 0      5,467,954         7,320,976        3,434,520
  Receivable from General American
   Life Insurance Company                               0                 0         12,130            13,925                0
                                             ------------      ------------   ------------      ------------      -----------
      Total assets                              5,393,857         4,208,131      5,480,084         7,334,901        3,434,520
                                             ------------      ------------   ------------      ------------      -----------
Liabilities:
  Payable to General American Life
   Insurance Company                                6,534            11,741              0                 0            1,243
                                             ------------      ------------   ------------      ------------      -----------
      Total net assets                       $  5,387,323      $  4,196,390   $  5,480,084      $  7,334,901      $ 3,433,277
                                             ============      ============   ============      ============      ===========
Total net assets represented by:
  Individual Variable Universal Life cash
   value invested in Separate Account        $  1,990,578      $  2,205,064   $  3,847,596      $  5,045,265      $ 2,423,740
  Individual Variable General
   Select Plus cash value invested
   in Separate Account                            407,033           605,574      1,381,202         1,974,154          915,145
  Individual Variable Universal Life-100
   cash value invested in Separate Account         39,637            45,285        251,286           315,482           94,392
  General American Life Insurance
   Company seed money                           2,950,075         1,340,467              0                 0                0
                                             ------------      ------------   ------------      ------------      -----------
      Total net assets                       $  5,387,323      $  4,196,390   $  5,480,084      $  7,334,901      $ 3,433,277
                                             ============      ============   ============      ============      ===========

Total units held - VUL-95                         136,570           168,023        248,776           326,247          173,970
Total units held - VGSP                            32,384            46,252         89,358           135,556           73,610
Total units held - VUL-100                          3,691             3,773         18,763            23,510            8,683
Total units held - Seed Money                     200,000           100,000              0                 0                0

VUL-95 Net unit value                        $      14.58      $      13.12   $      15.47      $      15.46      $     13.93
VGSP Net unit value                          $      12.57      $      13.09   $      15.46      $      14.56      $     12.43
VUL-100 Net unit value                       $      10.74      $      12.00   $      13.39      $      13.42      $     10.87

Cost of investments                          $  5,353,571      $  3,743,850   $  4,599,747      $  5,819,334      $ 3,223,522

See accompanying notes to financial statements.                                                                   (continued)



<PAGE> 166
                                              GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                                                STATEMENTS OF ASSETS AND LIABILITIES
                                                         DECEMBER 31, 1995

<CAPTION>
                                                             ASSET                       HIGH               GOLD & NATURAL
                                                            MANAGER                     INCOME              RESOURCES FUND
                                                         FUND DIVISION               FUND DIVISION             DIVISION
                                                         -------------               -------------          --------------
<S>                                                    <C>                           <C>                     <C>
Assets:
  Investments in Variable Insurance
    Products Fund, at market value
    (see Schedule of Investments):                     $               0             $    200,236            $         0
  Investments in Variable Insurance
    Products Fund II, at market value
    (see Schedule of Investments):                                49,927                        0                      0
  Investments in Van Eck Worldwide
    Insurance Trust at market value
    (see Schedule of Investments):                                     0                        0                  9,800
  Receivable from General American
    Life Insurance Company                                         1,191                    2,713                      0
                                                       -----------------             ------------            -----------
      Total assets                                                51,118                  202,949                  9,800
                                                       -----------------             ------------            -----------
Liabilities:
  Payable to General American Life
    Insurance Company                                                  0                        0                      3
                                                       -----------------             ------------            -----------
      Total net assets                                 $          51,118             $    202,949            $     9,797
                                                       =================             ============            ===========
Total net assets represented by:
  Individual Variable Universal Life
    cash value invested in Separate Account            $           3,486             $     64,527            $     1,253
  Individual Variable General Select Plus
    cash value invested in Separate Account                       16,287                   68,271                      0
  Individual Variable Universal Life-100
    cash value invested in Separate Account                       31,345                   70,151                  8,544
                                                       -----------------             ------------            -----------
      Total net assets                                 $          51,118             $    202,949            $     9,797
                                                       =================             ============            ===========
Total units held - VUL-95                                            327                    5,980                    126
Total units held - VGSP                                            1,528                    6,321                      0
Total units held - VUL-100                                         2,944                    6,503                    859

VUL-95 Net unit value                                  $           10.65             $      10.79            $      9.94
VGSP Net unit value                                    $           10.66             $      10.80            $      9.95
VUL-100 Net unit value                                 $           10.65             $      10.79            $      9.94

Cost of investments                                    $          48,148             $   197,899             $     9,430

See accompanying notes to financial statements.
</TABLE>


<PAGE> 167
<TABLE>
                                              GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                                                      STATEMENTS OF OPERATIONS
                                           YEARS ENDED DECEMBER 31, 1995, 1994, AND 1993

<CAPTION>
                                                            S & P 500 INDEX                          MONEY MARKET
                                                            FUND DIVISION<F*>                        FUND DIVISION
                                                 ----------------------------------       ----------------------------------
                                                    1995         1994        1993            1995        1994       1993
                                                 ----------   ---------   ---------       ----------  ----------  ----------
<S>                                              <C>          <C>         <C>             <C>         <C>         <C>
Investment income<F**>                           $    --      $   --      $   --          $    --     $    --     $   --
Expenses:
  Mortality and expense charges - VUL-95            (31,973)    (25,046)    (19,235)         (13,058)    (14,631)    (14,659)
  Mortality and expense charges - VGSP               (3,459)     (1,323)        (51)          (8,747)     (2,628)     (1,058)
  Mortality and expense charges - VUL-100              (233)          0           0           (1,350)          0           0
                                                  ---------   ---------   ---------        ---------  ----------  ----------
    Total expenses                                  (35,665)    (26,369)    (19,286)         (23,155)    (17,259)    (15,717)
                                                  ---------   ---------   ---------        ---------  ----------  ----------

Net investment expense                              (35,665)    (26,369)    (19,286)         (23,155)    (17,259)    (15,717)
                                                  ---------   ---------   ---------        ---------  ----------  ----------

Net realized gain on investments:
  Proceeds from sales                             1,645,207     686,069     535,381        4,135,625   4,456,652   4,428,583
  Cost of investments sold                        1,177,496     509,241     361,270        3,838,296   4,377,730   4,360,377
                                                 ----------   ---------   ---------       ----------  ----------  ----------
    Net realized gain  from sales
      of investments                                467,711     176,828     174,111          297,329      78,922      68,206
                                                 ----------   ---------   ---------       ----------  ----------  ----------
Net unrealized gain (loss) on investments:
  Unrealized gain (loss) on investments,
    beginning of period                             (10,068)    133,360     103,836          (31,189)    (40,988)    (29,471)
  Unrealized gain (loss) on investments,
    end of period                                   851,246     (10,068)    133,360         (158,740)    (31,189)    (40,988)
                                                 ----------   ---------   ---------       ----------  ----------  ----------

      Net unrealized gain (loss) on investments     861,314    (143,428)     29,524         (127,551)      9,799     (11,517)
                                                 ----------   ---------   ---------       ----------  ----------  ----------

        Net gain on investments                   1,329,025      33,400     203,635          169,778      88,721      56,689
                                                 ----------   ---------   ---------       ----------  ----------  ----------
Net increase in net assets resulting
  from operations                                $1,293,360   $   7,031   $ 184,349       $  146,623  $   71,462  $   40,972
                                                 ==========   =========   =========       ==========  ==========  ==========

<FN>
<F*>This fund was formerly known as the Equity Index Fund.
<F**>See Note 2C.

See accompanying notes to the financial statements.

                                                                                                                (continued)


<PAGE> 168

                                              GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                                                      STATEMENTS OF OPERATIONS
                                           YEARS ENDED DECEMBER 31, 1995, 1994, AND 1993


<CAPTION>



                                                             BOND INDEX                              MANAGED EQUITY
                                                            FUND DIVISION                            FUND DIVISION
                                                 -----------------------------------      -------------------------------------
                                                    1995         1994        1993             1995        1994         1993
                                                 -----------  ----------  ----------      -----------  ----------   -----------
<S>                                              <C>          <C>         <C>             <C>          <C>          <C>
Investment income<F**>                           $    --      $   --      $   --          $    --      $    --      $   --
Expenses:
  Mortality and expense charges - VUL-95             (18,478)    (19,171)    (13,970)         (16,717)     (16,186)     (15,267)
  Mortality and expense charges - VGSP                  (153)        (19)         (2)            (208)         (43)          (2)
  Mortality and expense charges - VUL-100                (24)          0           0              (40)           0            0
                                                 -----------  ----------  ----------      -----------  -----------  -----------
    Total expenses                                   (18,655)    (19,190)    (13,972)         (16,965)     (16,229)     (15,269)
                                                 -----------  ----------  ----------      -----------  -----------  -----------

Net investment expense                               (18,655)    (19,190)    (13,972)         (16,965)     (16,229)     (15,269)
                                                 -----------  ----------  ----------      -----------  -----------  -----------

Net realized gain on investments:
  Proceeds from sales                              1,760,565     445,177     318,801          934,536      404,690      507,147
  Cost of investments sold                         1,722,345     191,016     212,106          742,079       84,849      225,119
                                                 -----------  ----------  ----------      -----------  -----------  -----------
    Net realized gain from sales
      of investments                                  38,220     254,161     106,695          192,457      319,841      282,028
                                                 -----------  ----------  ----------      -----------  -----------  -----------

Net unrealized gain (loss) on investments:
  Unrealized gain (loss) on investments,
    beginning of period                             (313,506)     32,498        (511)        (408,116)     (14,824)     114,850
  Unrealized gain (loss) on investments,
    end of period                                     19,005    (313,506)     32,498          (26,912)    (408,116)     (14,824)
                                                 -----------  ----------  ----------      -----------  -----------  -----------

      Net unrealized gain (loss) on investments      332,511    (346,004)     33,009          381,204     (393,292)    (129,674)
                                                 -----------  ----------  ----------      -----------  -----------  -----------

        Net gain (loss) on investments               370,731     (91,843)    139,704          573,661      (73,451)     152,354
                                                 -----------  ----------  ----------      -----------  -----------  -----------

Net increase (decrease) in net assets resulting
  from operations                                $   352,076  $ (111,033) $  125,732      $   556,696  $   (89,680) $   137,085
                                                 ===========  ==========  ==========      ===========  ===========  ===========

<FN>
<F**>See Note 2C.

See accompanying notes to the financial statements.
                                                                                                                    (continued)


<PAGE> 169

                                              GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                                                      STATEMENTS OF OPERATIONS
                                           YEARS ENDED DECEMBER 31, 1995, 1994, AND 1993

<CAPTION>

                                                          ASSET ALLOCATION                       INTERNATIONAL EQUITY
                                                            FUND DIVISION                            FUND DIVISION
                                                 -----------------------------------      -------------------------------------
                                                    1995         1994        1993             1995        1994       1993<F*>
                                                 -----------  ----------  ----------      -----------  -----------  -----------
<S>                                              <C>          <C>         <C>             <C>          <C>          <C>
Investment income<F**>                           $    --      $   --      $   --          $    --      $    --      $   --
Expenses:
  Mortality and expense charges - VUL-95             (46,892)    (34,698)    (30,407)         (13,991)      (8,440)      (3,205)
  Mortality and expense charges - VGSP                (5,214)     (6,461)       (567)          (2,260)      (1,125)         (40)
  Mortality and expense charges - VUL-100                (10)          0           0              (66)           0            0
  Mortality and expense charges - Seed Money               0           0           0          (23,784)     (23,655)     (17,769)
                                                 -----------  ----------  ----------      -----------  -----------  -----------
    Total expenses                                   (52,116)    (41,159)    (30,974)         (40,101)     (33,220)     (21,014)
                                                 -----------  ----------  ----------      -----------  -----------  -----------

Net investment expense                               (52,116)    (41,159)    (30,974)         (40,101)     (33,220)     (21,014)
                                                 -----------  ----------  ----------      -----------  -----------  -----------

Net realized gain on investments:
  Proceeds from sales                              1,872,184   1,082,127   2,893,227          222,880      347,137      492,139
  Cost of investments sold                         1,266,674     666,236   2,167,156         (333,555)     (54,371)     205,222
                                                 -----------  ----------  ----------      -----------  -----------  -----------
    Net realized gain from sales
      of investments                                 605,510     415,891     726,071          556,435      401,508      286,917
                                                 -----------  ----------  ----------      -----------  -----------  -----------
Net unrealized gain (loss) on investments:
  Unrealized gain (loss) on investments,
    beginning of period                             (765,423)   (146,386)    234,887          198,307      400,379            0
  Unrealized gain (loss) on investments,
    end of period                                    197,823    (765,423)   (146,386)          40,286      198,307      400,379
                                                 -----------  ----------  ----------      -----------  -----------  -----------

      Net unrealized gain (loss) on investments      963,246    (619,037)   (381,273)        (158,021)    (202,072)     400,379
                                                 -----------  ----------  ----------      -----------  -----------  -----------

        Net gain (loss) on investments             1,568,756    (203,146)    344,798          398,414      199,436      687,296
                                                 -----------  ----------  ----------      -----------  -----------  -----------

Net increase (decrease) in net assets resulting
  from operations                                $ 1,516,640  $ (244,305) $  313,824      $   358,313  $   166,216  $   666,282
                                                 ===========  ==========  ==========      ===========  ===========  ===========

<FN>
<F*> The International Equity Fund began operations on February 16, 1993.
<F**>See Note 2C.

See accompanying notes to the financial statements.
                                                                                                                    (continued)


<PAGE> 170

                                              GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                                                      STATEMENTS OF OPERATIONS
                                           YEARS ENDED DECEMBER 31, 1995, 1994, AND 1993


<CAPTION>

                                                             SPECIAL EQUITY                          EQUITY-INCOME
                                                             FUND DIVISION                           FUND DIVISION
                                                 ------------------------------------     -----------------------------------
                                                     1995         1994       1993<F*>         1995       1994        1993<F*>
                                                 ----------   ---------   -----------     ----------  ----------   ----------
<S>                                              <C>          <C>         <C>             <C>         <C>          <C>
Investment income:
  Dividend income<F**>                           $   --       $  --       $  --           $  220,000  $   67,978   $   4,951

Expenses:
  Mortality and expense charges - VUL-95            (16,741)     (9,881)     (2,763)         (24,157)     (9,487)     (1,079)
  Mortality and expense charges - VGSP               (3,645)     (1,556)        (49)          (6,731)     (1,631)       (191)
  Mortality and expense charges - VUL-100               (72)          0           0             (378)          0           0
  Mortality and expense charges - Seed Money        (11,191)     (9,556)     (7,854)               0           0           0
                                                 ----------   ---------   ---------       ----------  ----------   ---------
    Total expenses                                  (31,649)    (20,993)    (10,666)         (31,266)    (11,118)     (1,270)
                                                 ----------   ---------   ---------       ----------  ----------   ---------

Net investment income (loss)                        (31,649)    (20,993)    (10,666)         188,734      56,860       3,681
                                                 ----------   ---------   ---------       ----------  ----------   ---------
Net realized gain on investments:
  Proceeds from sales                               855,583     236,621      71,043          486,651     307,356       5,054
  Cost of investments sold                          524,141     158,311      36,141          419,184     298,942       4,810
                                                 ----------   ---------   ---------       ----------  ----------   ---------
    Net realized gain from sales
      of investments                                331,442      78,310      34,902           67,467       8,414         244
                                                 ----------   ---------   ---------       ----------  ----------   ---------

Net unrealized gain (loss) on investments:
  Unrealized gain on investments,
    beginning of period                              75,550     165,807           0           17,485      12,226           0
  Unrealized gain on investments,
    end of period                                   464,281      75,550     165,807          868,207      17,485      12,226
                                                 ----------   ---------   ---------       ----------  ----------   ---------

      Net unrealized gain (loss) on investments     388,731     (90,257)    165,807          850,722       5,259      12,226
                                                 ----------   ---------   ---------       ----------  ----------   ---------

        Net gain (loss) on investments              720,173     (11,947)    200,709          918,189      13,673      12,470
                                                 ----------   ---------   ---------       ----------  ----------   ---------

Net increase (decrease) in net assets resulting
  from operations                                $  688,524   $ (32,940)  $ 190,043       $1,106,923  $   70,533   $  16,151
                                                 ==========   =========   =========       ==========  ==========   =========

<FN>
<F*>The Special Equity Fund and the Equity-Income Fund began operations on February 16 and March 18, 1993, respectively.
<F**>See Note 2C.

See accompanying notes to the financial statements.
                                                                                                                 (continued)



<PAGE> 171

                                              GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                                                      STATEMENTS OF OPERATIONS
                                           YEARS ENDED DECEMBER 31, 1995, 1994, AND 1993


<CAPTION>
                                                               GROWTH                                   OVERSEAS
                                                           FUND DIVISION                              FUND DIVISION
                                                 -----------------------------------         ---------------------------------
                                                     1995         1994      1993<F*>           1995        1994       1993<F*>
                                                 -----------    --------  ----------         --------    --------    ---------
<S>                                              <C>            <C>       <C>                <C>         <C>         <C>
Investment income:
  Dividend income                                $    21,771    $ 73,822  $        0         $ 17,414    $  3,448    $      0

Expenses:
  Mortality and expense charges - VUL-95             (34,577)    (13,498)     (1,918)         (17,340)     (8,858)       (964)
  Mortality and expense charges - VGSP               (11,893)     (4,366)       (670)          (5,232)     (1,870)        (38)
  Mortality and expense charges - VUL-100               (439)          0           0             (152)          0           0
                                                 -----------    --------  ----------         --------    --------    --------
    Total expenses                                   (46,909)    (17,864)     (2,588)         (22,724)    (10,728)     (1,002)
                                                 -----------    --------  ----------         --------    --------    --------

Net investment income (loss)                         (25,138)     55,958      (2,588)          (5,310)     (7,280)     (1,002)
                                                 -----------    --------  ----------         --------    --------    --------

Net realized gain (loss) on investments:
  Proceeds from sales                                987,205     347,508      13,415          408,880     320,673      19,380
  Cost of investments sold                           811,157     354,315      12,069          389,718     292,237      16,711
                                                 -----------    --------  ----------         --------    --------    --------
    Net realized gain (loss) from sales
      of investments                                 176,048      (6,807)      1,346           19,162      28,436       2,669
                                                 -----------    --------  ----------         --------    --------    --------

Net unrealized gain (loss) on investments:
  Unrealized gain (loss) on investments,
    beginning of period                               51,539      40,113           0          (36,045)     23,986           0
  Unrealized gain (loss) on investments,
    end of period                                  1,501,642      51,539      40,113          210,998     (36,045)     23,986
                                                 -----------    --------  ----------         --------    --------    --------

      Net unrealized gain (loss) on investments    1,450,103      11,426      40,113          247,043     (60,031)     23,986
                                                 -----------    --------  ----------         --------    --------    --------

        Net gain (loss) on investments             1,626,151       4,619      41,459          266,205     (31,595)     26,655
                                                 -----------    --------  ----------         --------    --------    --------

Net increase (decrease) in net assets resulting
  from operations                                $ 1,601,013    $ 60,577  $   38,871         $260,895    $(38,875)   $ 25,653
                                                 ===========    ========  ==========         ========    ========    ========

<FN>
<F*> The Growth Fund and the Overseas Fund began operations on March 4 and March 11, 1993, respectively.

See accompanying notes to the financial statements.
                                                                                                                   (continued)


<PAGE> 172

                                              GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                                                      STATEMENTS OF OPERATIONS
                                                   PERIOD ENDED DECEMBER 31, 1995


<CAPTION>
                                                ASSET MANAGER            HIGH INCOME             GOLD & NATURAL RESOURCES
                                                FUND DIVISION           FUND DIVISION                 FUND DIVISION
                                            --------------------      -----------------          ------------------------
                                                   1995<F*>                1995<F*>                      1995<F*>
                                            --------------------      -----------------           -----------------------
<S>                                          <C>                      <C>                         <C>
Investment income:
  Dividend income                            $             0          $            0              $            32

Expenses:
  Mortality and expense charges - VUL-95                  (3)                   (122)                          (3)
  Mortality and expense charges - VGSP                   (20)                    (55)                           0
  Mortality and expense charges - VUL-100                (29)                    (76)                         (11)
                                             ---------------          --------------              ---------------
    Total expenses                                       (52)                   (253)                         (14)
                                             ---------------          --------------              ---------------

Net investment income (loss)                             (52)                   (253)                          18
                                             ---------------          --------------              ---------------

Net realized gain (loss) on investments:
  Proceeds from sales                                    448                  28,646                          144
  Cost of investments sold                               435                  27,514                          149
                                             ---------------          --------------              ---------------
    Net realized gain (loss) from sales
      of investments                                      13                   1,132                           (5)
                                             ---------------          --------------              ---------------

Net unrealized gain on investments:
  Unrealized gain on investments,
    beginning of period                                    0                       0                            0
  Unrealized gain on investments,
    end of period                                      1,779                   2,337                          370
                                             ---------------          --------------              ---------------

      Net unrealized gain on investments               1,779                   2,337                          370
                                             ---------------          --------------              ---------------

        Net gain on investments                        1,792                   3,469                          365
                                             ---------------          --------------              ---------------

Net increase in net assets resulting
  from operations                            $         1,740          $        3,216              $           383
                                             ===============          ==============              ===============

<FN>
<F*> The Asset Manager Fund, High Income Fund, and Gold & Natural Resources Fund began operations on July 19,
     May 24, and August 9, 1995, respectively.

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


<PAGE> 173

<TABLE>
                                              GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                                                STATEMENTS OF CHANGES IN NET ASSETS
                                           YEARS ENDED DECEMBER 31, 1995, 1994, AND 1993

<CAPTION>
                                                           S & P 500 INDEX                             MONEY MARKET
                                                          FUND DIVISION<F*>                            FUND DIVISION
                                             ----------------------------------------     ----------------------------------------
                                                  1995         1994          1993             1995          1994          1993
                                             ------------  ------------  ------------     ------------  ------------  ------------
<S>                                          <C>           <C>           <C>              <C>           <C>           <C>
Operations:
  Net investment income (loss)               $    (35,665) $    (26,369) $    (19,286)    $    (23,155) $    (17,259) $    (15,717)
  Net realized gain on investments                467,711       176,828       174,111          297,329        78,922        68,206
  Net unrealized gain (loss) on investments       861,314      (143,428)       29,524         (127,551)        9,799       (11,517)
                                             ------------  ------------  ------------     ------------  ------------  ------------

    Net increase in net assets
      resulting from operations                 1,293,360         7,031       184,349          146,623        71,462        40,972

  Net deposits into (deductions from)
    Separate Account                             (145,477)      571,671     1,313,941        2,340,021       177,261       104,218
                                             ------------  ------------  ------------     ------------  ------------  ------------

    Increase in net assets                      1,147,883       578,702     1,498,290        2,486,644       248,723       145,190
  Net assets, beginning of period               3,522,191     2,943,489     1,445,199        1,878,922     1,630,199     1,485,009
                                             ------------  ------------  ------------     ------------  ------------  ------------

  Net assets, end of period                  $  4,670,074  $  3,522,191  $  2,943,489     $  4,365,566  $  1,878,922  $  1,630,199
                                             ============  ============  ============     ============  ============  ============

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

See accompanying notes to the financial statements.
                                                                                                                       (continued)



<PAGE> 174
                                              GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                                                STATEMENTS OF CHANGES IN NET ASSETS
                                           YEARS ENDED DECEMBER 31, 1995, 1994, AND 1993


<CAPTION>
                                                            BOND INDEX                                MANAGED EQUITY
                                                           FUND DIVISION                              FUND DIVISION
                                             ----------------------------------------     ----------------------------------------
                                                  1995         1994          1993             1995          1994          1993
                                             ------------  ------------  ------------     ------------  ------------  ------------
<S>                                          <C>           <C>           <C>              <C>           <C>           <C>
Operations:
  Net investment income (loss)               $    (18,655) $   (19,190)  $   (13,972)     $   (16,965)  $   (16,229)  $   (15,269)
  Net realized gain on investments                 38,220      254,161       106,695          192,457       319,841       282,028
  Net unrealized gain (loss) on investments       332,511     (346,004)       33,009          381,204      (393,292)     (129,674)
                                             ------------  -----------   -----------      -----------   -----------   -----------

    Net increase (decrease) in net assets
      resulting from operations                   352,076     (111,033)      125,732          556,696       (89,680)      137,085

  Net deposits into (deductions from)
    Separate Account                           (1,271,114)     143,229     1,387,954         (487,360)      (55,715)      374,743
                                             ------------  -----------   -----------      -----------   -----------   -----------

    Increase (decrease) in net assets            (919,038)      32,196     1,513,686           69,336      (145,395)      511,828
  Net assets, beginning of period               2,351,145    2,318,949       805,263        1,836,076     1,981,471     1,469,643
                                             ------------  -----------   -----------      -----------   -----------   -----------

  Net assets, end of period                  $  1,432,107  $ 2,351,145   $ 2,318,949      $ 1,905,412   $ 1,836,076   $ 1,981,471
                                             ============  ===========   ===========      ===========   ===========   ===========


See accompanying notes to the financial statements.
                                                                                                                      (continued)



<PAGE> 175
                                              GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                                                STATEMENTS OF CHANGES IN NET ASSETS
                                           YEARS ENDED DECEMBER 31, 1995, 1994, AND 1993

<CAPTION>

                                                           ASSET ALLOCATION                      INTERNATIONAL EQUITY
                                                             FUND DIVISION                           FUND DIVISION
                                                 -------------------------------------    --------------------------------------
                                                     1995         1994        1993           1995           1994       1993<F*>
                                                 -----------  -----------  -----------    -----------   -----------  -----------
<S>                                              <C>          <C>          <C>            <C>           <C>          <C>
Operations:
  Net investment income (loss)                   $   (52,116) $   (41,159) $   (30,974)   $   (40,101)  $   (33,220) $   (21,014)
  Net realized gain on investments                   605,510      415,891      726,071        556,435       401,508      286,917
  Net unrealized gain (loss) on investments          963,246     (619,037)    (381,273)      (158,021)     (202,072)     400,379
                                                 -----------  -----------  -----------    -----------   -----------  -----------

   Net increase (decrease) in net assets
    resulting from operations                      1,516,640     (244,305)     313,824        358,313       166,216      666,282

  Net deposits into (deductions from)
    Separate Account                                (709,124)     649,032      159,169        789,597       775,500    2,631,415
                                                 -----------  -----------  -----------    -----------   -----------  -----------

    Increase in net assets                           807,516      404,727      472,993      1,147,910       941,716    3,297,697
  Net assets, beginning of period                  5,148,530    4,743,803    4,270,810      4,239,413     3,297,697            0
                                                 -----------  -----------  -----------    -----------   -----------  -----------

  Net assets, end of period                      $ 5,956,046  $ 5,148,530  $ 4,743,803    $ 5,387,323   $ 4,239,413  $ 3,297,697
                                                 ===========  ===========  ===========    ===========   ===========  ===========

<FN>
<F*>The International Equity Fund began operations on February 16, 1993.

See accompanying notes to the financial statements.
                                                                                                                     (continued)


<PAGE> 176
                                              GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                                                STATEMENTS OF CHANGES IN NET ASSETS
                                           YEARS ENDED DECEMBER 31, 1995, 1994, AND 1993

<CAPTION>

                                                              SPECIAL EQUITY                        EQUITY-INCOME
                                                              FUND DIVISION                         FUND DIVISION
                                                 -------------------------------------    -----------------------------------
                                                     1995         1994       1993<F*>        1995         1994      1993<F*>
                                                 -----------  -----------  -----------    -----------  -----------  ---------
<S>                                              <C>          <C>          <C>            <C>          <C>          <C>
Operations:
  Net investment income (loss)                   $   (31,649) $   (20,993)  $  (10,666)   $   188,734  $    56,860  $   3,681
  Net realized gain on investments                   331,442       78,310       34,902         67,467        8,414        244
  Net unrealized gain (loss) on investments          388,731      (90,257)     165,807        850,722        5,259     12,226
                                                 -----------  -----------  -----------    -----------  -----------  ---------

   Net increase (decrease) in net assets
    resulting from operations                        688,524      (32,940)     190,043      1,106,923       70,533     16,151

  Net deposits into Separate Account                 229,832    1,309,438    1,811,493      2,068,778    1,686,138    531,561
                                                 -----------  -----------  -----------    -----------  -----------  ---------

    Increase in net assets                           918,356    1,276,498    2,001,536      3,175,701    1,756,671    547,712
  Net assets, beginning of period                  3,278,034    2,001,536            0      2,304,383      547,712          0
                                                 -----------  -----------  -----------    -----------  -----------  ---------

  Net assets, end of period                      $ 4,196,390  $ 3,278,034  $ 2,001,536    $ 5,480,084  $ 2,304,383  $ 547,712
                                                 ===========  ===========  ===========    ===========  ===========  =========

<FN>
<F*>The Special Equity Fund and the Equity-Income Fund began operations on February 16 and March 18, 1993, respectively.

See accompanying notes to the financial statements.
                                                                                                                   (continued)


<PAGE> 177
                                              GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                                                STATEMENTS OF CHANGES IN NET ASSETS
                                           YEARS ENDED DECEMBER 31, 1995, 1994, AND 1993


<CAPTION>

                                                                 GROWTH                                OVERSEAS
                                                              FUND DIVISION                         FUND DIVISION
                                                 -------------------------------------    -----------------------------------
                                                     1995         1994       1993<F*>         1995         1994      1993<F*>
                                                 -----------  -----------  -----------    -----------  -----------  ---------
<S>                                              <C>          <C>          <C>            <C>          <C>          <C>
Operations:
  Net investment income (loss)                   $   (25,138) $    55,958  $    (2,588)   $    (5,310) $    (7,280) $  (1,002)
  Net realized gain (loss) on investments            176,048       (6,807)       1,346         19,162       28,436      2,669
  Net unrealized gain (loss) on investments        1,450,103       11,426       40,113        247,043      (60,031)    23,986
                                                 -----------  -----------  -----------    -----------  -----------  ---------

   Net increase (decrease) in net assets
    resulting from operations                      1,601,013       60,577       38,871        260,895      (38,875)    25,653

  Net deposits into Separate Account               1,991,002    2,588,073    1,055,365      1,053,659    1,672,381    459,564
                                                 -----------  -----------  -----------    -----------  -----------  ---------

    Increase in net assets                         3,592,015    2,648,650    1,094,236      1,314,554    1,633,506    485,217
  Net assets, beginning of period                  3,742,886    1,094,236            0      2,118,723      485,217          0
                                                 -----------  -----------  -----------    -----------  -----------  ---------

  Net assets, end of period                      $ 7,334,901  $ 3,742,886  $ 1,094,236    $ 3,433,277  $ 2,118,723  $ 485,217
                                                 ===========  ===========  ===========    ===========  ===========  =========

<FN>
<F*>The Growth Fund and the Overseas Fund began operations on March 4 and March 11, 1993, respectively.

See accompanying notes to the financial statements.
                                                                                                                  (continued)


<PAGE> 178
                                              GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                                                STATEMENTS OF CHANGES IN NET ASSETS
                                                   PERIOD ENDED DECEMBER 31, 1995

<CAPTION>
                                                 ASSET MANAGER           HIGH INCOME            GOLD & NATURAL RESOURCES
                                                 FUND DIVISION          FUND DIVISION                 FUND DIVISION
                                               -----------------     --------------------       ------------------------
                                                    1995<F*>               1995<F*>                      1995<F*>
                                               -----------------     --------------------       ------------------------
<S>                                                <C>                     <C>                         <C>
Operations:
  Net investment income (loss)                     $     (52)              $    (253)                  $       18
  Net realized gain (loss) on investments                 13                   1,132                           (5)
  Net unrealized gain on investments                   1,779                   2,337                          370
                                                   ---------               ---------                   ----------

    Net increase in net assets
      resulting from operations                        1,740                   3,216                          383

  Net deposits into Separate Account                  49,378                 199,733                        9,414
                                                   ---------               ---------                   ----------

    Increase in net assets                            51,118                 202,949                        9,797
  Net assets, beginning of period                          0                       0                            0
                                                   ---------               ---------                   ----------

  Net assets, end of period                        $  51,118               $ 202,949                   $    9,797
                                                   =========               =========                   ==========

<FN>
<F*> The Asset Manager Fund, High Income Fund, and Gold & Natural Resources Fund began operations on July 19,
     May 24, and August 9, 1995, respectively.

See accompanying notes to the financial statements.

</TABLE>


<PAGE> 179

               GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                    NOTES TO FINANCIAL STATEMENTS
                          DECEMBER 31, 1995

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 three products:  Variable Universal Life (VUL-95), Variable
General Select Plus (VGSP), and Variable Universal Life (VUL-100) 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 thirteen 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, or Van Eck Worldwide Insurance Trust 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 Equity, and the Special 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 fund 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 Gold and
Natural Resources Fund.  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 thirteen 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, and Van Eck
Worldwide Insurance Trust.  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, and
Van Eck Worldwide Insurance Trust intend to pay out all of its 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> 180
                GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                     NOTES TO FINANCIAL STATEMENTS
                           DECEMBER 31, 1995

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.  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, and 2.10% of each VUL-100 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
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 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> 181
               GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                    NOTES TO FINANCIAL STATEMENTS
                          DECEMBER 31, 1995

      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 and VGSP, 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 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, and .002455% for
VUL-100 of the net assets of each division of the Separate Account, which
equals an annual rate of .85%, .70%, and .90% for VUL-95, VGSP, and VUL-100
respectively.  VUL-95, VGSP, and VUL-100 mortality and expense charges for
1995 were $269,027, $47,617, and $2,880, 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.


<PAGE> 182
               GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                    NOTES TO FINANCIAL STATEMENTS
                          DECEMBER 31, 1995

Note 4 - Purchases and Sales of Shares

During the year ended December 31, 1995, 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    Special
                            Index        Market          Index         Equity         Allocation        Equity        Equity
                            Fund          Fund           Fund           Fund             Fund            Fund          Fund
                         ----------    ----------     -----------    -----------      ----------    -------------   ----------
<S>                      <C>           <C>            <C>            <C>              <C>            <C>            <C>
Purchases                $1,581,971    $6,661,543     $   508,923    $   623,290      $1,601,344     $1,491,399     $1,274,625
                         ==========    ==========     ===========    ===========      ==========     ==========     ==========
Sales                    $1,645,207    $4,135,625     $ 1,760,565    $   934,536      $1,872,184     $  222,880     $  855,583
                         ==========    ==========     ===========    ===========      ==========     ==========     ==========
</TABLE>


During the year ended December 31, 1995, 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                $2,804,909                    $3,015,080                     $1,512,757                   $   225,413
                         ==========                    ==========                     ==========                   ===========
Sales                    $  486,651                    $  987,205                     $  408,880                   $    28,646
                         ==========                    ==========                     ==========                   ===========
</TABLE>


During the year ended December 31, 1995, 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         $     48,583
                  ============
Sales             $        448
                  ============
</TABLE>


During the year ended December 31, 1995, purchases (including dividend
reinvestment) and proceeds from sales of Van Eck Worldwide Insurance Trust
shares were as follows:

<TABLE>
<CAPTION>
                Gold and Natural
                 Resources Fund
                ----------------
<S>               <C>
Purchases         $      9,579
                  ============
Sales             $        144
                  ============
</TABLE>



<PAGE> 183

Note 5 - Accumulation Unit Activity

The following is a summary of the accumulation unit activity for the years
ended, December 31, 1995, 1994, and 1993:

<TABLE>
<CAPTION>

                                                           S & P 500 INDEX                           MONEY MARKET
                                                           FUND DIVISION<F*>                         FUND DIVISION
                                               -----------------------------------       -------------------------------------
                                                  1995         1994         1993           1995           1994         1993
                                               ---------     --------     --------       ---------     ---------     ---------
<S>                                            <C>           <C>          <C>            <C>           <C>           <C>
Variable Universal Life-95:
  Deposits                                        78,391       78,329      124,523         206,798       326,065       328,809
  Withdrawals                                   (101,054)     (61,101)     (44,114)       (215,226)     (343,656)     (325,426)
  Outstanding units, beginning of period         193,698      176,470       96,061          93,606       111,197       107,814
                                               ---------     --------     --------       ---------     ---------     ---------
  Outstanding units, end of period               171,035      193,698      176,470          85,178        93,606       111,197
                                               =========     ========     ========       =========     =========     =========
Variable General Select Plus:<F**>
  Deposits                                        30,100       27,980        4,977         344,162       226,931       160,999
  Withdrawals                                    (15,451)        (843)         (41)       (215,211)     (184,184)     (154,630)
  Outstanding units, beginning of period          32,073        4,936            0          49,116         6,369             0
                                               ---------     --------     --------       ---------     ---------     ---------
  Outstanding units, end of period                46,722       32,073        4,936         178,067        49,116         6,369
                                               =========     ========     ========       =========     =========     =========
Variable Univeral Life-100:<F***>
  Deposits                                        14,240                                   214,797
  Withdrawals                                       (687)                                 (110,989)
  Outstanding units, beginning of period               0                                         0
                                               ---------                                 ---------
  Outstanding units, end of period                13,553                                   103,808
                                               =========                                 =========

<FN>
<F*>This fund was formerly known as the Equity Index Fund
<F**>The Variable General Select Plus product was introduced in 1993, and the first deposit was received on March 31, 1993.
<F***>The Variable Universal Life 100 product was introduced in 1995, and the first deposit was received on June 7, 1995.
                                                                                                                   (continued)


<PAGE> 184

Note 5 - Accumulation Unit Activity (continued)

The following is a summary of the accumulation unit activity for the years
ended, December 31, 1995, 1994, and 1993:

<CAPTION>

                                                            BOND INDEX                               MANAGED EQUITY
                                                           FUND DIVISION                             FUND DIVISION
                                               -----------------------------------       -------------------------------------
                                                  1995         1994         1993           1995           1994         1993
                                               ---------     --------     --------       ---------     ---------     ---------
<S>                                            <C>           <C>          <C>            <C>           <C>           <C>
Variable Universal Life-95:
  Deposits                                        28,341       34,979      102,301          37,042        38,637        82,095
  Withdrawals                                   (102,229)     (26,804)     (18,035)        (68,803)      (43,454)      (56,377)
  Outstanding units, beginning of period         144,143      135,968       51,702         124,409       129,226       103,508
                                               ---------     --------     --------       ---------     ---------     ---------
  Outstanding units, end of period                70,255      144,143      135,968          92,648       124,409       129,226
                                               =========     ========     ========       =========     =========     =========
Variable General Select Plus: <F**>
  Deposits                                         5,765        1,257           86           5,835         1,260            84
  Withdrawals                                     (1,249)         (35)          (5)           (595)          (43)           (4)
  Outstanding units, beginning of period           1,303           81            0           1,297            80             0
                                               ---------     --------     --------       ---------     ---------     ---------
  Outstanding units, end of period                 5,819        1,303           81           6,537         1,297            80
                                               =========     ========     ========       =========     =========     =========
Variable Univeral Life-100:<F***>
  Deposits                                         1,670                                     1,823
  Withdrawals                                        (75)                                     (168)
  Outstanding units, beginning of period               0                                         0
                                               ---------                                 ---------
  Outstanding units, end of period                 1,595                                     1,655
                                               =========                                 =========

<FN>
<F**>The Variable General Select Plus product was introduced in 1993, and the first deposit was received on March 31, 1993.
<F***>The Variable Universal Life 100 product was introduced in 1995, and the first deposit was received on June 7, 1995.
                                                                                                                  (continued)


<PAGE> 185

Note 5 - Accumulation Unit Activity, (continued)

The following is a summary of the accumulation unit activity for the years
ended, December 31, 1995, 1994, and 1993:

<CAPTION>

                                                          ASSET ALLOCATION                       INTERNATIONAL EQUITY
                                                            FUND DIVISION                            FUND DIVISION
                                               -----------------------------------       -------------------------------------
                                                  1995         1994         1993           1995           1994       1993<F*>
                                               ---------     --------     --------       ---------     ---------     ---------
<S>                                            <C>           <C>         <C>             <C>           <C>           <C>
Variable Universal Life-95:
  Deposits                                        80,183      101,360      130,078          74,018        71,731        91,938
  Withdrawals                                    (98,461)     (49,338)    (184,573)        (28,390)      (31,331)      (41,396)
  Outstanding units, beginning of period         258,432      206,410      260,905          90,942        50,542             0
                                               ---------     --------     --------       ---------     ---------     ---------
  Outstanding units, end of period               240,154      258,432      206,410         136,570        90,942        50,542
                                               =========     ========     ========       =========     =========     =========
Variable General Select Plus: <F**>
  Deposits                                        12,925       18,605      106,273          16,837        18,803         4,246
  Withdrawals                                    (31,947)     (43,756)      (4,011)         (6,722)         (730)          (50)
  Outstanding units, beginning of period          77,111      102,262            0          22,269         4,196             0
                                               ---------     --------     --------       ---------     ---------     ---------
  Outstanding units, end of period                58,089       77,111      102,262          32,384        22,269         4,196
                                               =========     ========     ========       =========     =========     =========
Variable Univeral Life-100:<F***>
  Deposits                                         1,072                                     4,468
  Withdrawals                                        (39)                                     (777)
  Outstanding units, beginning of period               0                                         0
                                               ---------                                 ---------
  Outstanding units, end of period                 1,033                                     3,691
                                               =========                                 =========
General American Life Insurance Company
  seed money:
  Deposits                                             0            0            0               0             0       200,000
  Withdrawals                                          0            0            0               0             0             0
  Outstanding units, beginning of period               0            0            0         200,000       200,000             0
                                               ---------     --------     --------       ---------     ---------     ---------
  Outstanding units, end of period                     0            0            0         200,000       200,000       200,000
                                               =========     ========     ========       =========     =========     =========

<FN>
<F*>The International Equity Fund began operations on February 16, 1993.
<F**>The Variable General Select Plus product was introduced in 1993, and the first deposit was received on March 31, 1993.
<F***>The Variable Universal Life 100 product was introduced in 1995, and the first deposit was received on June 7, 1995.
                                                                                                                   (continued)


<PAGE> 186

Note 5 - Accumulation Unit Activity, (continued)

The following is a summary of the accumulation unit activity for the years
ended, December 31, 1995, 1994, and 1993:

<CAPTION>

                                                                GROWTH                                 OVERSEAS
                                                            FUND DIVISION                            FUND DIVISION
                                               -----------------------------------       -------------------------------------
                                                  1995         1994       1993<F*>         1995           1994       1993<F*>
                                               ---------     --------     --------       ---------     ---------     ---------
<S>                                            <C>           <C>         <C>              <C>           <C>            <C>
Variable Universal Life-95:
  Deposits                                       181,296      202,047       73,613          97,609       116,391        37,139
  Withdrawals                                    (80,832)     (42,320)      (7,557)        (42,775)      (31,173)       (3,221)
  Outstanding units, beginning of period         225,783       66,056            0         119,136        33,918             0
                                               ---------     --------     --------       ---------     ---------     ---------
  Outstanding units, end of period               326,247      225,783       66,056         173,970       119,136        33,918
                                               =========     ========     ========       =========     =========     =========
Variable General Select Plus: <F**>
  Deposits                                        90,761       95,218       30,412          46,058        56,343         4,847
  Withdrawals                                    (60,661)     (19,705)        (469)        (24,367)       (9,246)          (25)
  Outstanding units, beginning of period         105,456       29,943            0          51,919         4,822             0
                                               ---------     --------     --------       ---------     ---------     ---------
  Outstanding units, end of period               135,556      105,456       29,943          73,610        51,919         4,822
                                               =========     ========     ========       =========     =========     =========
Variable Univeral Life-100:<F***>
  Deposits                                        25,375                                     9,829
  Withdrawals                                     (1,865)                                   (1,146)
  Outstanding units, beginning of period               0                                         0
                                               ---------                                 ---------
  Outstanding units, end of period                23,510                                     8,683
                                               =========                                 =========

<FN>
<F*>The Growth Fund and the Overseas Fund began operations on March 4, and March 11, 1993, respectively.
<F**>The Variable General Select Plus product was introduced in 1993, and the first deposit was received on March 31, 1993.
<F***>The Variable Universal Life 100 product was introduced in 1995, and the first deposit was received on June 7, 1995.
                                                                                                                    (continued)


<PAGE> 187

Note 5 - Accumulation Unit Activity, (continued)

The following is a summary of the accumulation unit activity for the years ended, December 31, 1995, 1994, and 1993:
<CAPTION>
                                                             SPECIAL EQUITY                               EQUITY-INCOME
                                                             FUND DIVISION                                FUND DIVISION
                                                  -----------------------------------          ----------------------------------
                                                   1995          1994        1993<F*>           1995          1994       1993<F*>
                                                  -------       -------      --------          -------       -------     --------
<S>                                               <C>           <C>           <C>              <C>           <C>           <C>
Variable Universal Life-95:
  Deposits                                         94,909       119,434        79,353          143,543       139,841       46,425
  Withdrawals                                     (88,190)      (31,453)       (6,030)         (48,670)      (28,685)      (3,678)
  Outstanding units, beginning of period          161,304        73,323             0          153,903        42,747            0
                                                  -------       -------       -------          -------       -------       ------

  Outstanding units, end of period                168,023       161,304        73,323          248,776       153,903       42,747
                                                  =======       =======       =======          =======       =======       ======

Variable General Select Plus:<F**>
  Deposits                                         22,352        33,038         4,632           78,040        51,432        7,763
  Withdrawals                                     (12,685)       (1,030)          (55)         (34,513)      (13,273)         (91)
  Outstanding units, beginning of period           36,585         4,577             0           45,831         7,672            0
                                                  -------       -------       -------          -------       -------       ------
  Outstanding units, end of period                 46,252        36,585         4,577           89,358        45,831        7,672
                                                  =======       =======       =======          =======       =======       ======
Variable Univeral Life-100:<F***>
  Deposits                                          4,498                                       20,481
  Withdrawals                                        (725)                                      (1,718)
  Outstanding units, beginning of period                0                                            0
                                                  -------                                      -------

  Outstanding units, end of period                  3,773                                       18,763
                                                  -------                                      -------

General American Life Insurance Company
  seed money:
  Deposits                                              0             0       100,000                0             0            0
  Withdrawals                                           0             0             0                0             0            0
  Outstanding units, beginning of period          100,000       100,000             0                0             0            0
                                                  -------       -------       -------          -------       -------       ------
  Outstanding units, end of period                100,000       100,000       100,000                0             0            0
                                                  =======       =======       =======          =======       =======       ======

<FN>
<F*>The Special Equity Fund and the Equity-Income Fund began operations on February 16 and March 18, 1993 respectively.
<F**>The Variable General Select Plus product was introduced in 1993, and the first deposit was received on March 31, 1993.
<F***>The Variable Universal Life 100 product was introduced in 1995, and the first deposit was received on June 7, 1995.
                                                                                                                         (continued)


<PAGE> 188

Note 5 - Accumulation Unit Activity, (continued)

The following is a summary of the accumulation unit activity for the period ended, December 31, 1995:

<CAPTION>
                                                    ASSET MANAGER           HIGH INCOME           GOLD AND NATURAL RESOURCES
                                                    FUND DIVISION          FUND DIVISION                FUND DIVISION
                                                ---------------------   -------------------   ----------------------------------
                                                       1995<F*>               1995<F*>                     1995<F*>
                                                ---------------------   -------------------   ----------------------------------
<S>                                                    <C>                     <C>                          <C>
Variable Universal Life-95:
   Deposits                                              331                   6,217                        135
   Withdrawals                                            (4)                   (237)                        (9)
   Outstanding units, beginning of period                  0                       0                          0
                                                       -----                   -----                        ---
   Outstanding units, end of period                      327                   5,980                        126
                                                       =====                   =====                        ===

Variable General Select Plus: <F**>
   Deposits                                            1,534                   6,436                          0
   Withdrawals                                            (6)                   (115)                         0
   Outstanding units, beginning of period                  0                       0                          0
                                                       -----                   -----                        ---

   Outstanding units, end of period                    1,528                   6,321                          0
                                                       =====                   =====                        ===

Variable Univeral Life-100:<F**>
   Deposits                                            3,044                   6,662                        890
   Withdrawals                                          (100)                   (159)                       (31)
   Outstanding units, beginning of period                  0                       0                          0
                                                       -----                   -----                        ---

   Outstanding units, end of period                    2,944                   6,503                        859
                                                       =====                   =====                        ===

<FN>
<F*>The Asset Manager Fund, High Income Fund, and Gold & Natural Resources Fund began operations on July 19, May 24, and August 9,
1995, respectively.
<F**>The Variable Universal Life 100 product was introduced in 1995, and the first deposit was received on June 7, 1995.
</TABLE>


<PAGE> 189

Note 6 - 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, or Van Eck Worldwide Insurance Trust. 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.

<TABLE>
<CAPTION>
Variable Universal Life-95:
- ---------------------------
                                                           S & P 500 INDEX                             MONEY MARKET
                                                           FUND DIVISION<F*>                           FUND DIVISION
                                              --------------------------------------    -----------------------------------------
                                                  1995         1994          1993          1995           1994           1993
                                              -----------    ---------    ----------    -----------    -----------    -----------
<S>                                           <C>            <C>          <C>           <C>            <C>            <C>
Total gross deposits                          $   919,322    $ 712,049    $  611,759    $ 2,001,421    $ 4,699,999    $ 4,656,095
Transfers between fund divisions and
   General American                               472,868       (7,433)      990,439     (1,597,558)    (3,475,334)    (3,470,334)
Surrenders and withdrawals                     (1,380,995)    (162,056)      (13,771)      (346,828)      (274,623)        (7,137)
                                              -----------    ---------    ----------    -----------    -----------    -----------

Total gross deposits, transfers, and
   surrenders between fund divisions               11,195      542,570     1,588,427         57,035        950,042      1,178,473
                                              -----------    ---------    ----------    -----------    -----------    -----------
Deductions:
   Sales charges & premium taxes                   82,459       83,216        50,516        194,508        398,298        374,871
   Administrative costs and other expense
    charges                                        64,223      123,584        82,963         95,102        492,935        426,628
   Cost of insurance and additional benefits      370,924      295,287       192,315        234,609        326,377        331,256
                                              -----------    ---------    ----------    -----------    -----------    -----------

    Total deductions                              517,606      502,087       325,794        524,219      1,217,610      1,132,755
                                              -----------    ---------    ----------    -----------    -----------    -----------

Net deposits into (deductions from)
   Separate Account                           $  (506,411)   $  40,483    $1,262,633    $  (467,184)   $  (267,568)   $    45,718
                                              ===========    =========    ==========    ===========    ===========    ===========
<FN>
<F*>This fund was formerly known as the Equity Index Fund.
                                                                                                                         (continued)


<PAGE> 190

Note 6 - Summary of Gross and Net Deposits into Separate Account, (continued)

<CAPTION>
Variable Universal Life-95:
- ---------------------------
                                                             BOND INDEX                               MANAGED EQUITY
                                                            FUND DIVISION                              FUND DIVISION
                                              --------------------------------------      ---------------------------------------
                                                  1995         1994          1993           1995           1994            1993
                                              -----------    ---------    ----------      ---------      ---------       --------
<S>                                           <C>            <C>          <C>             <C>            <C>             <C>
Total gross deposits                          $   421,967    $496,821     $  212,957      $ 465,063      $ 552,307       $689,307
Transfers between fund divisions and
   General American                                62,346     (54,209)     1,316,365       (121,086)      (157,877)       135,951
Surrenders and withdrawals                     (1,586,477)    (64,076)        (1,604)      (647,675)      (144,799)       (69,915)
                                              -----------    --------     ----------      ---------      ---------       --------
Total gross deposits, transfers, and
   surrenders between fund divisions           (1,102,164)    378,536      1,527,718       (303,698)       249,631        755,343
                                              -----------    --------     ----------      ---------      ---------       --------
Deductions:
   Sales charges & premium taxes                   32,747      40,004         16,011         38,137         47,457         62,788
   Administrative costs and other expense
      charges                                      38,228      51,703         25,347         32,697         69,603         95,414
   Cost of insurance and additional benefits      168,249     156,048         99,237        201,403        201,082        223,201
                                              -----------    --------     ----------      ---------      ---------       --------

        Total deductions                          239,224     247,755        140,595        272,237        318,142        381,403
                                              -----------    --------     ----------      ---------      ---------       --------

Net deposits into (deductions from)
   Separate Account                           $(1,341,388)   $130,781     $1,387,123      $(575,935)     $ (68,511)      $373,940
                                              ===========    ========     ==========      =========      =========       ========

                                                                                                                         (continued)



<PAGE> 191

Note 6 - Summary of Gross and Net Deposits into Separate Account, (continued)

<CAPTION>
Variable Universal Life-95:
- ---------------------------
                                                          ASSET ALLOCATION                         INTERNATIONAL EQUITY
                                                           FUND DIVISION                               FUND DIVISION
                                              ----------------------------------------     ---------------------------------------
                                                  1995           1994          1993          1995         1994           1993<F*>
                                              -----------     ----------   -----------     --------      --------       ----------
<S>                                           <C>             <C>          <C>             <C>           <C>            <C>
Total gross deposits                          $ 1,361,239     $1,682,596   $ 1,052,209     $635,309      $608,033       $2,259,051
Transfers between fund divisions and
   General American                               (10,959)        83,984    (1,340,630)     302,360       246,711          413,861
Surrenders and withdrawals                     (1,175,619)      (186,438)      (49,957)     (45,598)      (44,700)            (695)
                                              -----------     ----------   -----------     --------      --------       ----------

Total gross deposits, transfers, and
   surrenders between fund divisions              174,661      1,580,142      (338,378)     892,071       810,044        2,672,217
                                              -----------     ----------   -----------     --------      --------       ----------

Deductions:
   Sales charges & premium taxes                  115,321        130,253        85,090       54,639        48,119           20,276
   Administrative costs and other expense
    charges                                        55,437        155,847       119,804       26,569        73,520           25,104
   Cost of insurance and additional benefits      503,988        448,764       365,674      184,782       124,406           40,778
                                              -----------     ----------   -----------     --------      --------       ----------

    Total deductions                              674,746        734,864       570,568      265,990       246,045           86,158
                                              -----------     ----------   -----------     --------      --------       ----------

Net deposits into (deductions from)
   Separate Account                           $  (500,085)    $  845,278   $  (908,946)    $626,081      $563,999       $2,586,059
                                              ===========     ==========   ===========     ========      ========       ==========

<FN>
<F*>The International Equity Fund Division began operations on February 16, 1993.
                                                                                                                         (continued)



<PAGE> 192

Note 6 - Summary of Gross and Net Deposits into Separate Account, (continued)

<CAPTION>
Variable Universal Life-95:
- ---------------------------
                                                             SPECIAL EQUITY                            EQUITY-INCOME
                                                             FUND DIVISION                             FUND DIVISION
                                              ---------------------------------------      -------------------------------------
                                                  1995           1994       1993<F*>          1995          1994        1993<F*>
                                                ---------     ----------   ----------      ----------    ----------     --------
<S>                                             <C>           <C>          <C>             <C>           <C>            <C>
Total gross deposits                            $ 713,819     $  746,886   $ 1,324,154     $ 1,217,315   $  783,048     $135,825
Transfers between fund divisions and
   General American                              (319,339)       562,587       551,090         565,593      832,542      372,878
Surrenders and withdrawals                        (35,191)       (53,731)         (702)        (37,075)     (20,500)           0
                                                ---------     ----------   -----------     -----------   ----------     --------

Total gross deposits, transfers, and
   surrenders between fund divisions              359,289      1,255,742     1,874,542       1,745,833    1,595,190      508,703
                                                ---------     ----------   -----------     -----------   ----------     --------
Deductions:
   Sales charges & premium taxes                   57,765         62,347        25,935         101,562       59,726       10,947
   Administrative costs and other expense
    charges                                        21,671         87,848        36,101          62,440      110,908       20,146
   Cost of insurance and additional benefits      206,889        143,671        49,754         344,156      176,144       26,075
                                                ---------     ----------   -----------     -----------   ----------     --------
    Total deductions                              286,325        293,866       111,790         508,158      346,778       57,168
                                                ---------     ----------   -----------     -----------   ----------     --------
Net deposits into Separate Account              $  72,964     $  961,876   $ 1,762,752     $ 1,237,675   $1,248,412     $451,535
                                                =========     ==========   ===========     ===========   ==========     ========

<FN>
<F*>The Special Equity Fund and the Equity-Income Fund Divisions began operations on February 16, and March 18, 1993, respectively.
                                                                                                                         (continued)


<PAGE> 193

Note 6 - Summary of Gross and Net Deposits into Separate Account, (continued)

<CAPTION>
Variable Universal Life-95:
- ---------------------------
                                                                 GROWTH                                  OVERSEAS
                                                             FUND DIVISION<F*>                         FUND DIVISION
                                              -------------------------------------        -------------------------------------
                                                   1995           1994       1993             1995          1994          1993
                                                ----------    ----------   --------        ----------    ----------     --------
<S>                                             <C>           <C>          <C>             <C>           <C>            <C>
Total gross deposits                            $1,771,614    $1,291,793   $299,560        $  978,388    $  795,752     $135,955
Transfers between fund divisions and
   General American                                348,401     1,055,928    560,834           156,839       677,421      329,027
Surrenders and withdrawals                         (61,341)      (16,988)      (711)          (33,911)       (5,052)        (706)
                                                ----------    ----------   --------        ----------    ----------     --------

Total gross deposits, transfers, and
   surrenders between fund divisions             2,058,674     2,330,733    859,683         1,101,316     1,468,121      464,276
                                                ----------    ----------   --------        ----------    ----------     --------

Deductions:
   Sales charges & premium taxes                   145,300       104,397     24,087            79,076        65,305       10,896
   Administrative costs and other expense
    charges                                         94,464       178,047     43,172            47,698       104,587       18,054
   Cost of insurance and additional benefits       494,220       261,855     50,807           269,853       174,032       28,894
                                                ----------    ----------   --------        ----------    ----------     --------
    Total deductions                               733,984       544,299    118,066           396,627       343,924       57,844
                                                ----------    ----------   --------        ----------    ----------     --------

Net deposits into Separate Account              $1,324,690    $1,786,434   $741,617        $  704,689    $1,124,197     $406,432
                                                ==========    ==========   ========        ==========    ==========     ========

<FN>
<F*>The Growth Fund and the Overseas Fund Divisions began operations on March 4, and March 11, 1993, respectively.
                                                                                                                         (continued)


<PAGE> 194

Note 6 - Summary of Gross and Net Deposits into Separate Account, (continued)

<CAPTION>
Variable Universal Life-95:
- ---------------------------
                                                       ASSET MANAGER              HIGH INCOME           GOLD & NATURAL RESOURCES
                                                       FUND DIVISION             FUND DIVISION               FUND DIVISION
                                                     ------------------        -----------------      ----------------------------
                                                         1995<F*>                  1995<F*>                    1995<F*>
                                                     ------------------        -----------------      ----------------------------
<S>                                                      <C>                       <C>                         <C>
Total gross deposits                                     $    24                   $ 6,373                     $ 1,007
Transfers between fund divisions and
   General American                                        3,317                    59,489                         387
Surrenders and withdrawals                                     0                         0                           0
                                                         -------                   -------                     -------

Total gross deposits, transfers, and
   surrenders between fund divisions                       3,341                    65,862                       1,394
                                                         -------                   -------                     -------
Deductions:
   Sales charges & premium taxes                               3                       499                          81
   Administrative costs and other expense
    charges                                                    1                       152                          15
   Cost of insurance and additional benefits                  38                     2,360                          72
                                                         -------                   -------                     -------
    Total deductions                                          42                     3,011                         168
                                                         -------                   -------                     -------

Net deposits into Separate Account                       $ 3,299                   $62,851                     $ 1,226
                                                         =======                   =======                     =======

<FN>
<F*>The Asset Manager Fund, the High Income Fund, and the Gold & Natural Resources Fund Divisions began operations on July 19,
    May 2 4,and August 9, 1995, respectively.
</TABLE>
                                                                  (continued)


<PAGE> 195
Note 6 - Summary of Gross and Net Deposits into Separate Account, (continued)

<TABLE>
<CAPTION>
Variable General Select Plus:<F**>
- ----------------------------------

                                                     S & P 500 INDEX                           MONEY MARKET
                                                    FUND DIVISION<F*>                         FUND DIVISION
                                        -------------------------------------    -----------------------------------------
                                           1995          1994         1993          1995           1994           1993
                                        ----------    ----------    ---------    -----------    -----------    -----------
<S>                                     <C>           <C>           <C>          <C>            <C>            <C>
Total gross deposits                    $   47,504    $  453,179    $  32,784    $ 3,333,097    $ 2,408,387    $ 1,900,807
Transfers between fund divisions
  and General American                     182,278       116,566       23,666     (1,350,435)    (1,573,558)    (1,546,175)
Surrenders and withdrawals                 (15,259)       (1,470)           0        (10,440)             0              0
                                        ----------    ----------    ---------    -----------    -----------    -----------

Total gross deposits, transfers, and
  surrenders between fund divisions        214,523       568,275       56,450      1,972,222        834,829        354,632
                                        ----------    ----------    ---------    -----------    -----------    -----------

Deductions:
  Sales charges & premium taxes             11,884        15,406        2,452        232,745        181,024        142,444
  Administrative costs and other
    expense charges                          2,255        14,773        2,310          3,550        170,179        132,319
  Cost of insurance and additional
    benefits                                18,795         6,908          380         85,423         38,797         21,369
                                        ----------    ----------    ---------    -----------    -----------    -----------

    Total deductions                        32,934        37,087        5,142        321,718        390,000        296,132
                                        ----------    ----------    ---------    -----------    -----------    -----------

Net deposits into
  Separate Account                      $  181,589    $  531,188    $  51,308    $ 1,650,504    $   444,829    $    58,500
                                        ==========    ==========    =========    ===========    ===========    ===========

<FN>
<F*>This fund was formerly known as the Equity Index Fund.
<F**>The Variable General Select Plus product was introduced in 1993, and the first deposit was received on March 31, 1993.
                                                                                                                   (continued)


<PAGE> 196

Note 6 - Summary of Gross and Net Deposits into Separate Account, (continued)

<CAPTION>
Variable General Select Plus:<F**>
- ----------------------------------

                                                      BOND INDEX                               MANAGED EQUITY
                                                     FUND DIVISION                             FUND DIVISION
                                        -------------------------------------    -----------------------------------------
                                           1995          1994         1993          1995           1994           1993
                                        ----------    ----------    ---------    -----------    -----------    -----------
<S>                                     <C>           <C>           <C>          <C>            <C>            <C>

Total gross deposits                    $    9,129    $    2,394    $     713    $     9,302    $     3,900    $       716
Transfers between fund divisions
  and General American                      57,441        10,690          272         60,563          9,776            234
Surrenders and withdrawals                 (12,416)            0            0              0              0              0
                                        ----------    ----------    ---------    -----------    -----------    -----------

Total gross deposits, transfers, and
  surrenders between fund divisions         54,154        13,084          985         69,865         13,676            950
                                        ----------    ----------    ---------    -----------    -----------    -----------

Deductions:
  Sales charges & premium taxes                614           152           54            645            226             54
  Administrative costs and other
    expense charges                            713           213           57            148            259             55
  Cost of insurance and additional
    benefits                                 1,149           271           43          1,454            395             38
                                        ----------    ----------    ---------    -----------    -----------    -----------

    Total deductions                         2,476           636          154          2,247            880            147
                                        ----------    ----------    ---------    -----------    -----------    -----------

Net deposits into
  Separate Account                      $   51,678    $   12,448    $     831    $    67,618    $    12,796    $       803
                                        ==========    ==========    =========    ===========    ===========    ===========


<FN>
<F**>The Variable General Select Plus product was introduced in 1993, and the first deposit was received on March 31, 1993.
                                                                                                                     (continued)


<PAGE> 197

Note 6 - Summary of Gross and Net Deposits into Separate Account, (continued)

<CAPTION>
Variable General Select Plus:<F**>
- ----------------------------------

                                                    ASSET ALLOCATION                        INTERNATIONAL EQUITY
                                                     FUND DIVISION                             FUND DIVISION
                                        -------------------------------------      -----------------------------------------
                                           1995          1994           1993          1995           1994          1993<F*>
                                        ----------    ----------    -----------    -----------    -----------    -----------
<S>                                     <C>           <C>           <C>            <C>            <C>            <C>

Total gross deposits                    $  (34,323)   $   48,281    $       435    $    76,251    $    92,237    $    11,318
Transfers between fund divisions
  and General American                    (131,408)     (183,023)     1,068,765         76,707        141,207         36,203
Surrenders and withdrawals                 (10,179)      (22,704)             0         (4,465)          (489)             0
                                        ----------    ----------    -----------    -----------    -----------    -----------

Total gross deposits, transfers, and
  surrenders between fund divisions       (175,910)     (157,446)     1,069,200        148,493        232,955         47,521
                                        ----------    ----------    -----------    -----------    -----------    -----------

Deductions:
  Sales charges & premium taxes              6,512         1,704             49          7,697          6,884            848
  Administrative costs and other
    expense charges                          1,175         3,794             69          1,158          6,913            842
  Cost of insurance and additional
    benefits                                38,419        33,302            967         15,526          7,657            475
                                        ----------    ----------    -----------    -----------    -----------    -----------

    Total deductions                        46,106        38,800          1,085         24,381         21,454          2,165
                                        ----------    ----------    -----------    -----------    -----------    -----------

Net deposits into (deductions from)
  Separate Account                      $ (222,016)   $ (196,246)   $ 1,068,115    $   124,112    $   211,501    $    45,356
                                        ==========    ==========    ===========    ===========    ===========    ===========

<FN>
<F*>The International Equity Fund Division began operations on February 16, 1993.
<F**>The Variable General Select Plus product was introduced in 1993, and the first deposit was received on March 31, 1993.
                                                                                                                      (continued)


<PAGE> 198

Note 6 - Summary of Gross and Net Deposits into Separate Account, (continued)

<CAPTION>
Variable General Select Plus:<F**>
- ----------------------------------

                                                     SPECIAL EQUITY                            EQUITY-INCOME
                                                     FUND DIVISION                             FUND DIVISION
                                        -------------------------------------      -----------------------------------------
                                           1995          1994          1993<F*>        1995           1994          1993<F*>
                                        ----------    ----------    -----------    -----------    -----------    -----------
<S>                                     <C>           <C>           <C>            <C>            <C>            <C>
Total gross deposits                    $   81,787    $  206,659    $    26,654    $   285,714    $   170,100    $     4,644
Transfers between fund divisions
  and General American                      76,580       181,915         26,500        446,973        312,672         76,984
Surrenders and withdrawals                 (11,584)       (1,182)             0        (62,763)             0              0
                                        ----------    ----------    -----------    -----------    -----------    -----------

Total gross deposits, transfers, and
  surrenders between fund divisions        146,783       387,392         53,154        669,924        482,772         81,628
                                        ----------    ----------    -----------    -----------    -----------    -----------

Deductions:
  Sales charges & premium taxes             12,214        15,456          1,991         20,534         12,452            330
  Administrative costs and other
    expense charges                          1,880        14,899          1,887          4,696         12,315            381
  Cost of insurance and additional
    benefits                                19,771         9,475            535         54,185         20,279            891
                                        ----------    ----------    -----------    -----------    -----------    -----------

    Total deductions                        33,865        39,830          4,413         79,415         45,046          1,602
                                        ----------    ----------    -----------    -----------    -----------    -----------

Net deposits into
  Separate Account                      $  112,918    $  347,562    $    48,741    $   590,509    $   437,726    $    80,026
                                        ==========    ==========    ===========    ===========    ===========    ===========


<FN>
<F*>The Special Equity Fund and the Equity-Income Fund Divisions began operations on February 16, and March 18, 1993, respectively.
<F**>The Variable General Select Plus product was introduced in 1993, and the first deposit was received on March 31, 1993.
                                                                                                                        (continued)


<PAGE> 199

Note 6 - Summary of Gross and Net Deposits into Separate Account, (continued)

<CAPTION>
Variable General Select Plus:<F**>
- ----------------------------------

                                                        GROWTH                                   OVERSEAS
                                                     FUND DIVISION                             FUND DIVISION
                                        -------------------------------------      -----------------------------------------
                                           1995          1994          1993<F*>        1995           1994          1993<F*>
                                        ----------    ----------    -----------    -----------    -----------    -----------
<S>                                     <C>           <C>           <C>            <C>            <C>            <C>
Total gross deposits                    $  392,035    $  372,501    $    53,837    $   154,142    $   191,494    $    24,337
Transfers between fund divisions
  and General American                     225,243       514,277        273,042        200,230        399,196         32,594
Surrenders and withdrawals                (161,933)       (1,272)             0        (55,346)          (583)             0
                                        ----------    ----------    -----------    -----------    -----------    -----------

Total gross deposits, transfers, and
  surrenders between fund divisions        455,345       885,506        326,879        299,026        590,107         56,931
                                        ----------    ----------    -----------    -----------    -----------    -----------

Deductions:
  Sales charges & premium taxes             34,454        27,464          4,192         13,147         14,571          1,834
  Administrative costs and other
    expense charges                         10,979        27,083          4,049          3,913         14,045          1,729
  Cost of insurance and additional
    benefits                                71,870        29,320          4,890         27,603         13,307            236
                                        ----------    ----------    -----------    -----------    -----------    -----------

    Total deductions                       117,303        83,867         13,131         44,663         41,923          3,799
                                        ----------    ----------    -----------    -----------    -----------    -----------

Net deposits into
  Separate Account                      $  338,042    $  801,639    $   313,748    $   254,363    $   548,184    $    53,132
                                        ==========    ==========    ===========    ===========    ===========    ===========

<FN>
<F*>The Growth Fund and the Overseas Fund Divisions began operations on March 4, and March 11, 1993 respectively.
<F**>The Variable General Select Plus product was introduced in 1993, and the first deposit was received on March 31, 1993.
                                                                                                                     (continued)


<PAGE> 200

Note 6 - Summary of Gross and Net Deposits into Separate Account, (continued)

<CAPTION>
Variable General Select Plus:
- -----------------------------

                                         ASSET MANAGER           HIGH INCOME           GOLD & NATURAL RESOURCES
                                         FUND DIVISION          FUND DIVISION              FUND DIVISION
                                    ---------------------  ----------------------    ----------------------------
                                           1995<F*>                1995<F*>                   1995<F*>
                                    ---------------------  ----------------------    ----------------------------
<S>                                      <C>                      <C>                        <C>
Total gross deposits                     $    255                 $    603                   $      0
Transfers between fund divisions
  and General American                     15,583                   68,178                          0
Surrenders and withdrawals                      0                        0                          0
                                         --------                 --------                   --------

Total gross deposits, transfers, and
  surrenders between fund divisions        15,838                   68,781                          0
                                         --------                 --------                   --------

Deductions:
  Sales charges & premium taxes                10                       37                          0
  Administrative costs and other
    expense charges                             3                       22                          0
  Cost of insurance and additional
    benefits                                   53                    1,176                          0
                                         --------                 --------                   --------

    Total deductions                           66                    1,235                          0
                                         --------                 --------                   --------

Net deposits into
  Separate Account                       $ 15,772                 $ 67,546                   $      0
                                         ========                 ========                   ========

<F*>The Asset Manager Fund, the High Income Fund, and the Gold & Natural Resources Fund Divisions began operations on July 19,
May 24, and August 9, 1995, respectively.
                                                                                                                       (continued)



<PAGE> 201

Note 6 - Summary of Gross and Net Deposits into Separate Account, (continued)

<CAPTION>
Variable Universal Life-100:<F****>
- -----------------------------------

                                         S & P 500 INDEX   MONEY MARKET      BOND INDEX    MANAGED EQUITY   ASSET ALLOCATION
                                          FUND DIVISION    FUND DIVISION   FUND DIVISION    FUND DIVISION    FUND DIVISION
                                        ----------------- --------------- --------------- ---------------- ------------------
                                               1995            1995            1995             1995             1995
                                        ----------------- --------------- --------------- ---------------- ------------------
<S>                                        <C>              <C>             <C>              <C>               <C>
Total gross deposits                       $   16,519       $ 2,385,983     $   2,634        $   1,658         $     926
Transfers between fund divisions
  and General American                        172,340        (1,031,031)       16,903           21,497            12,569
Surrenders and withdrawals                          0                 0             0                0                 0
                                           ----------       -----------     ---------        ---------         ---------

Total gross deposits, transfers, and
  surrenders between fund divisions           188,859         1,354,952        19,537           23,155            13,495
                                           ----------       -----------     ---------        ---------         ---------

Deductions:
  Premium taxes                                   458            73,630            79               48                30
  Administrative costs and other
    expense charges                             4,054            51,168           350              791               254
  Cost of insurance and additional
    benefits                                    5,002            73,453           512            1,359               234
                                           ----------       -----------     ---------        ---------         ---------

    Total deductions                            9,514           198,251           941            2,198               518
                                           ----------       -----------     ---------        ---------         ---------

Net deposits into
  Separate Account                         $  179,345       $ 1,156,701     $  18,596        $  20,957         $  12,977
                                           ==========       ===========     =========        =========         =========



<FN>
<F****>The Variable Universal Life 100 product was introduced in 1995, and the first deposit was received on June 7, 1995.
                                                                                                                     (continued)


<PAGE> 202

Note 6 - Summary of Gross and Net Deposits into Separate Account, (continued)

<CAPTION>
Variable Universal Life-100:<F****>
- -----------------------------------

                                          INTERNATIONAL
                                             EQUITY        SPECIAL EQUITY  EQUITY-INCOME       GROWTH          OVERSEAS
                                          FUND DIVISION    FUND DIVISION   FUND DIVISION    FUND DIVISION    FUND DIVISION
                                        ----------------- --------------- --------------- ---------------- ------------------
                                               1995            1995            1995             1995             1995
                                        ----------------- --------------- --------------- ---------------- ------------------
<S>                                        <C>              <C>            <C>                <C>              <C>
Total gross deposits                       $  20,494        $ 18,525       $  44,385          $  50,500        $  25,338
Transfers between fund divisions
  and General American                        27,674          34,407         219,488            304,735           82,196
Surrenders and withdrawals                         0               0               0                  0                0
                                           ---------        --------       ---------          ---------        ---------

Total gross deposits, transfers, and
  surrenders between fund divisions           48,168          52,932         263,873            355,235          107,534
                                           ---------        --------       ---------          ---------        ---------

Deductions:
  Premium taxes                                  656             598           1,400              1,424              762
  Administrative costs and other
    expense charges                            2,585           2,711           8,425             10,377            4,563
  Cost of insurance and additional
    benefits                                   5,523           5,673          13,454             15,164            7,602
                                           ---------        --------       ---------          ---------        ---------

    Total deductions                           8,764           8,982          23,279             26,965           12,927
                                           ---------        --------       ---------          ---------        ---------

Net deposits into
  Separate Account                         $  39,404        $ 43,950       $ 240,594          $ 328,270        $  94,607
                                           =========        ========       =========          =========        =========

<FN>
<F****>The Variable Universal Life 100 product was introduced in 1995, and the first deposit was received on June 7, 1995.
                                                                                                                   (continued)


<PAGE> 203

Note 6 - Summary of Gross and Net Deposits into Separate Account, (continued)

Variable Universal Life-100:<F****>
- -----------------------------------

                                         ASSET MANAGER           HIGH INCOME           GOLD & NATURAL RESOURCES
                                         FUND DIVISION          FUND DIVISION              FUND DIVISION
                                    ---------------------  ----------------------    ----------------------------
                                           1995<F*>                1995<F*>                   1995<F*>
                                    ---------------------  ----------------------    ----------------------------
<S>                                      <C>                      <C>                        <C>
Total gross deposits                     $     964                $   5,221                  $     193
Transfers between fund divisions
  and General American                      30,404                   65,982                      8,300
Surrenders and withdrawals                       0                        0                          0
                                         ---------                ---------                  ---------

Total gross deposits, transfers, and
  surrenders between fund divisions         31,368                   71,203                      8,493
                                         ---------                ---------                  ---------

Deductions:
  Premium taxes                                 28                      174                          8
  Administrative costs and other
    expense charges                            602                      801                        144
  Cost of insurance and additional
    benefits                                   431                      892                        153
                                         ---------                ---------                  ---------

    Total deductions                         1,061                    1,867                        305
                                         ---------                ---------                  ---------

Net deposits into
  Separate Account                       $  30,307                $  69,336                  $   8,188
                                         =========                =========                  =========

<FN>
<F*>The Asset Manager Fund, the High Income Fund, and the Gold & Natural Resources Fund Divisions began operations on July 19,
May 24, and August 9, 1995, respectively.
<F****>The Variable Universal Life 100 product was introduced in 1995, and the first deposit was received on June 7, 1995.
</TABLE>


<PAGE> 204

                             GENERAL AMERICAN SEPARATE ACCOUNT ELEVEN
                                     SCHEDULE OF INVESTMENTS
                                       DECEMBER 31, 1995

<TABLE>
<CAPTION>
                                                              No. of Shares            Market Value
                                                            -----------------        ----------------
<S>                                                              <C>                    <C>
S & P 500 Index Fund<F**>
      General American Capital Company<F*>                       193,071                $4,660,592

Money Market Fund
      General American Capital Company<F*>                       263,930                 4,313,391

Bond Index Fund
      General American Capital Company<F*>                        68,062                 1,401,432

Managed Equity Fund
      General American Capital Company<F*>                        91,079                 1,906,081

Asset Allocation Fund
      General American Capital Company<F*>                       257,595                 5,976,187

International Equity Fund
      General American Capital Company<F*>                       356,997                 5,393,857

Special Equity Fund
      General American Capital Company<F*>                       306,201                 4,208,131

Equity-Income Fund
      Variable Insurance Products Fund                           283,755                 5,467,954

Growth Fund
      Variable Insurance Products Fund                           250,718                 7,320,976

Overseas Fund
      Variable Insurance Products Fund                           201,438                 3,434,520

Asset Manager Fund
      Variable Insurance Products Fund II                          3,162                    49,927

High Income Fund
      Variable Insurance Products Fund                            16,617                   200,236

Gold & Natural Resources Fund
      Van Eck Worldwide Insurance Trust                              680                     9,800

<FN>
<F*>These funds use consent dividending.  See Note 2C.
<F**>This fund was formerly known as the Equity Index Fund.
See accompanying notes to financial statements.
</TABLE>


<PAGE> 205
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> 206

                       INDEPENDENT AUDITORS' REPORT

The Board of Directors
General American Life Insurance Company:

We have audited the accompanying statements of assets, liabilities,
contingency reserves, and policyholders' surplus of General American Life
Insurance Company as of December 31, 1995 and 1994, and the related
statements of operations, policyholders' surplus, and contingency reserves
and cash flow for each of the years in the three-year period ended
December 31, 1995.  These financial statements are the responsibility of the
Company's management.  Our responsibility is to express an opinion on these
financial statements based on our audits.

We conducted our audits 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.
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 General American Life
Insurance Company as of December 31, 1995 and 1994, and the results of its
operations and its cash flows for each of the years in the three-year period
ended December 31, 1995, in conformity with generally accepted accounting
principles (see note 2 to the financial statements).

Our audits were made for the purpose of forming an opinion on the basic
financial statements taken as a whole.  The supplementary information
included in the accompanying schedule is presented for purposes of additional
analysis and is not a required part of the basic financial statements.  Such
information has been subjected to the auditing procedures applied in the
audits of the basic financial statements and, in our opinion, is fairly
stated in all material respects in relation to the basic financial statements
taken as a whole.



                                                KPMG PEAT MARWICK LLP



March 12, 1996


                                    1


<PAGE> 207

                             GENERAL AMERICAN LIFE INSURANCE COMPANY

<TABLE>
                          Statements of Assets, Liabilities, Contingency
                               Reserves, and Policyholders' Surplus

                                    December 31, 1995 and 1994

                                     (In thousands of dollars)

<CAPTION>
===================================================================================================
                      ASSETS                                                 1995           1994
- ---------------------------------------------------------------------------------------------------
<S>                                                                       <C>             <C>
Invested assets:
 Bonds                                                                    $3,822,820      3,223,167
 Mortgage loans                                                            1,674,037      1,565,710
 Real estate                                                                 226,663        231,554
 Stocks                                                                      335,203        266,776
 Market value appreciation of subsidiaries                                   190,790        285,340
 Loans to policyholders                                                    1,328,376      1,152,518
 Short-term investments                                                          294          4,912
 Other invested assets                                                        47,802         35,121
 Cash and cash equivalents                                                   (13,511)        57,991
- ---------------------------------------------------------------------------------------------------
Total invested assets                                                      7,612,474      6,823,089
Accrued investment income                                                    102,848         91,169
Premiums deferred and uncollected                                             81,624         75,454
Other assets                                                                 126,997        106,455
Separate accounts                                                          1,642,220      1,239,311
- ---------------------------------------------------------------------------------------------------
Total assets                                                              $9,566,163      8,335,478
===================================================================================================

<CAPTION>
===================================================================================================
      LIABILITIES, CONTINGENCY RESERVES, AND POLICYHOLDERS' SURPLUS
- ---------------------------------------------------------------------------------------------------
<S>                                                                       <C>             <C>
Liabilities:
 Policyholders' liabilities:
   Policy reserves                                                        $5,182,888      4,662,012
   Pension funds                                                           1,105,202      1,018,588
   Policy and contract claims                                                 90,955         87,904
   Dividends - accumulated, due and provided                                 219,539        201,334
   Premiums received in advance and premium deposits                          35,844         24,592
- ---------------------------------------------------------------------------------------------------
Total policyholders' liabilities                                           6,634,428      5,994,430
 Commissions, expenses, and taxes                                             93,655         90,590
 Amounts due - reinsurance                                                    18,280         42,690
 Notes payable                                                               100,000         -
 Funds held under coinsurance                                                 89,573         -
 Other                                                                       191,943        236,400
 Separate accounts                                                         1,619,807      1,219,124
- ---------------------------------------------------------------------------------------------------
Total liabilities                                                          8,747,686      7,583,234
- ---------------------------------------------------------------------------------------------------
Contingency reserves:
 Asset valuation reserve                                                     202,727        235,351
 Interest maintenance reserve                                                 25,967         20,560
- ---------------------------------------------------------------------------------------------------
Total contingency reserves                                                   228,694        255,911
- ---------------------------------------------------------------------------------------------------
Policyholders' surplus:
 Reserve for group insurance                                                  44,783         43,529
 Surplus notes                                                               107,000        107,000
 Unassigned funds                                                            438,000        345,804
- ---------------------------------------------------------------------------------------------------
Total policyholders' surplus                                                 589,783        496,333
- ---------------------------------------------------------------------------------------------------
Total liabilities, contingency reserves, and policyholders' surplus       $9,566,163      8,335,478
===================================================================================================
See accompanying notes to financial statements.
</TABLE>

                                    2


<PAGE> 208

                                GENERAL AMERICAN LIFE INSURANCE COMPANY

<TABLE>
                            Statements of Operations, Policyholders' Surplus,
                                        and Contingency Reserves

                              Years ended December 31, 1995, 1994, and 1993

                                         (In thousands of dollars)

<CAPTION>
==================================================================================================================
                                                                            1995            1994           1993
- ------------------------------------------------------------------------------------------------------------------
<S>                                                                       <C>             <C>            <C>
Revenue:
 Premiums                                                                 $1,661,172      1,485,704      1,040,403
 Net investment income                                                       546,243        501,863        485,705
 Reinsurance ceded and other income                                          170,871        250,072        141,564
- ------------------------------------------------------------------------------------------------------------------
Total revenue                                                              2,378,286      2,237,639      1,667,672
- ------------------------------------------------------------------------------------------------------------------
Benefits and expenses:
 Benefits                                                                    929,206        896,036        899,896
 Increase in reserves                                                        504,069        425,976          6,490
 Net transfers to separate accounts                                          254,128        307,470        159,688
 Commissions                                                                 118,525        174,030        157,159
 General and administrative expenses                                         268,759        246,890        255,024
- ------------------------------------------------------------------------------------------------------------------
Total benefits and expenses                                                2,074,687      2,050,402      1,478,257
- ------------------------------------------------------------------------------------------------------------------
Gain from operations                                                         303,599        187,237        189,415
Dividends to policyholders                                                   242,688        127,576         89,111
- ------------------------------------------------------------------------------------------------------------------
Net gain from operations after dividends to policyholders
 and before federal income taxes                                              60,911         59,661        100,304
Provision for federal income tax                                               8,577         35,390         23,753
- ------------------------------------------------------------------------------------------------------------------
Net gain from operations                                                      52,334         24,271         76,551
Capital gains (losses), net of federal income tax                            194,793        (49,158)       (21,552)
Net capital losses (gains) transferred to the interest maintenance
 reserve                                                                     (10,165)        11,012        (13,330)
- ------------------------------------------------------------------------------------------------------------------
Net gain (loss)                                                              236,962        (13,875)        41,669
- ------------------------------------------------------------------------------------------------------------------
Other policyholders' surplus changes:
 Unrealized capital gains and losses, net                                    (96,021)          (499)       215,479
 Additions from (to) contingency reserves                                     27,217         23,664        (95,430)
 Repayment of nonrecourse transfer agreement                                    -           (35,949)       (13,000)
 Surplus notes                                                                  -           107,000           -
 Change in surplus as a result of reinsurance                                (38,922)          -              -
 Amortization of intangible assets                                           (35,865)          -              -
 Other items, net                                                                 79        (28,190)            65
- ------------------------------------------------------------------------------------------------------------------
                                                                            (143,512)        66,026        107,114
- ------------------------------------------------------------------------------------------------------------------
Increase in policyholders' surplus                                            93,450         52,151        148,783
Policyholders' surplus, beginning of year                                    496,333        444,182        295,399
- ------------------------------------------------------------------------------------------------------------------
Policyholders' surplus, end of year                                       $  589,783        496,333        444,182
==================================================================================================================
Contingency reserves:
 Addition (to) from policyholders' surplus                                   (27,217)       (23,664)        95,430
 Contingency reserves, beginning of year                                     255,911        279,575        184,145
- ------------------------------------------------------------------------------------------------------------------
 Contingency reserves, end of year                                        $  228,694        255,911        279,575
==================================================================================================================
See accompanying notes to financial statements.
</TABLE>

                                    3


<PAGE> 209
                              GENERAL AMERICAN LIFE INSURANCE COMPANY
<TABLE>
                                       Statements of Cash Flow
                            Years ended December 31, 1995, 1994, and 1993
                                       (In thousands of dollars)
<CAPTION>
===================================================================================================
                                                              1995           1994           1993
- ---------------------------------------------------------------------------------------------------
<S>                                                        <C>            <C>            <C>
Cash flows from operations:
 Cash received:
   Premiums                                                $1,642,922      1,492,175      1,136,015
   Net investment income                                      536,488        501,683        460,617
   Reinsurance ceded and other income                         128,585        137,201        123,004
- ---------------------------------------------------------------------------------------------------
Total cash received from operations                         2,307,995      2,131,059      1,719,636
- ---------------------------------------------------------------------------------------------------
 Benefits paid:
   Life, accident, and health claims                         (409,325)      (437,729)      (468,595)
   Benefits to policyholders                                 (286,423)      (242,016)      (505,911)
   Dividends to policyholders                                (223,111)      (100,038)      (100,642)
- ---------------------------------------------------------------------------------------------------
Total benefits paid                                          (918,859)      (779,783)    (1,075,148)
- ---------------------------------------------------------------------------------------------------
 Operating charges paid:
   Commissions, expenses, and taxes                          (324,113)      (410,154)      (424,545)
   Net transfers to separate accounts                        (255,890)      (321,268)      (145,855)
   Federal income taxes                                       (96,814)        (5,393)       (23,415)
- ---------------------------------------------------------------------------------------------------
Total operating charges paid                                 (676,817)      (736,815)      (593,815)
- ---------------------------------------------------------------------------------------------------
 Other, net                                                    28,955        153,082         45,343
- ---------------------------------------------------------------------------------------------------
Net cash provided by operations                               741,274        767,543         96,016
- ---------------------------------------------------------------------------------------------------
Cash flows from investments:
 Proceeds from investments sold, matured, or repaid:
   Bonds                                                    1,135,681        751,219      1,258,702
   Stocks                                                      77,208         34,761         56,437
   Mortgage loans                                             206,188        135,503        102,050
   Net decrease in loans to policyholders                        -              -            62,600
   Sale of GenCare                                            353,750           -              -
   Other invested assets                                       25,757         65,848         60,256
- ---------------------------------------------------------------------------------------------------
Total investment proceeds                                   1,798,584        987,331      1,540,045
- ---------------------------------------------------------------------------------------------------
 Cost of investments acquired:
   Bonds                                                   (1,787,628)    (1,031,372)    (1,440,513)
   Stocks                                                    (230,287)       (27,182)      (100,599)
   Mortgage loans                                            (353,242)      (309,433)      (109,719)
   Net increase in loans to policyholders                    (175,858)      (132,739)          -
   Other invested assets                                     (164,345)      (363,016)       (89,491)
- ---------------------------------------------------------------------------------------------------
Total investments acquired                                 (2,711,360)    (1,863,742)    (1,740,322)
- ---------------------------------------------------------------------------------------------------
Net cash used in investments                                 (912,776)      (876,411)      (200,277)
- ---------------------------------------------------------------------------------------------------
Cash flows from financing activities:
 Proceeds from issuance of surplus notes                         -           107,000           -
 Proceeds from issuance of notes payable                      100,000           -              -
- ---------------------------------------------------------------------------------------------------
Net decrease in cash and cash equivalents                     (71,502)        (1,868)      (104,261)
Cash and cash equivalents, beginning of year                   57,991         59,859        164,120
- ---------------------------------------------------------------------------------------------------
Cash and cash equivalents, end of year                     $  (13,511)        57,991         59,859
===================================================================================================
See accompanying notes to financial statements.
</TABLE>

                                    4


<PAGE> 210
                 GENERAL AMERICAN LIFE INSURANCE COMPANY

                      Notes to Financial Statements

                    December 31, 1995, 1994, and 1993

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

(1)  ORGANIZATION

General American Life Insurance Company (General American or the Company) is
a mutual life insurance company originally incorporated as a stock company
under the laws of Missouri in 1933, and which began operations as a mutual
company in 1936.  The Company's principal lines of business are: Individual
Life Insurance and Annuities, Group Life and Health Insurance, Group Pension,
and Investments.

General American distributes its products and services primarily through a
nationwide network of general agencies, independent brokers and group sales,
and claims offices.  General American is licensed to do business in all 50
states, 12 Canadian provinces, Puerto Rico, and the District of Columbia.
Through its subsidiaries, the Company is also expanding its operations in
Europe, Pacific Rim countries, and Latin America.

(2)  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

The financial statements of the Company include General American Life
Insurance Company and, on the equity method of accounting, the following
majority-owned unconsolidated subsidiaries:  Reinsurance Group of America,
Incorporated (RGA); Paragon Life Insurance Company; Conning Asset Management
(CAM); COVA Corporation (COVA); General American Holding Company; Security
Equity Life Insurance Company; General Life Insurance Company of America, and
National American Life Insurance Company of Texas (NALICOT).  The financial
statements have been prepared on the basis of accounting practices prescribed
or permitted by the Department of Insurance of the State of Missouri and in
conformity with the practices of the National Association of Insurance
Commissioners (NAIC) which are currently considered generally accepted
accounting principles (GAAP) for mutual life insurance companies.

In accordance with Missouri State Insurance Law and Regulations, General
American's subsidiaries are not consolidated for regulatory filing purposes.
The preparation of financial statements requires management to make estimates
and assumptions which affect the reported amounts of assets and liabilities
as of the date of the balance sheets and the statements of operations,
policyholders' surplus and contingency reserves.  Actual results could differ
from these estimates.  Accounts that the Company deems to be sensitive to
changes in estimates include policy reserves and policy and contract claims,
as well as certain investments.

NEW ACCOUNTING STANDARDS

In April 1993, the Financial Accounting Standards Board (FASB), issued
Interpretation No. 40, Applicability of Principles to Mutual Life Insurance
and Other Enterprises. This interpretation requires mutual life insurance
companies that have traditionally issued statutory basis financial statements
that have been reported to be in conformity with GAAP, to apply all
authoritative accounting pronouncements in preparing those statements,
effective for periods beginning after December 15, 1994.

In January 1995, the FASB issued Statement of Financial Accounting Standards
No. 120 (SFAS 120), Accounting and Reporting by Mutual Life Insurance
Enterprises for Certain Long-Duration Participating

                                       5                        (Continued)




<PAGE> 211
                 GENERAL AMERICAN LIFE INSURANCE COMPANY

                      Notes to Financial Statements



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

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 Insurance Enterprises, which together
defines 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 defers
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.

In connection with the adoption of SFAS 120, the Company plans to adopt the
following accounting standards:

   -  SFAS 109, Accounting for Income Taxes
   -  SFAS 114, Accounting by Creditors Impairment of a Loan
   -  SFAS 115, Accounting for Certain Debt and Equity Securities
   -  SFAS 118, Accounting by Creditors for Impairment of a Loan - Income
      Recognition and Disclosures

The Company has not determined the impact on the Company's financial
condition or results of operations.

VALUATION OF INVESTMENTS

Bonds and stocks are valued as prescribed by the NAIC.  Bonds are primarily
carried at amortized cost, as it is generally the Company's intent to hold
such to maturity.  However, the Company does liquidate certain bonds prior to
maturity based on asset/liability and duration  matching requirements
associated with policies and contracts.   Additionally, preferred stocks are
carried at cost  and common stocks are carried at market value.  Mortgage
loans and policy loans are stated at the outstanding principal balances. Real
estate acquired through foreclosure or held for investment is carried at the
lower of cost or  market value.  Investments in real estate are carried net
of accumulated depreciation and encumbrances of $56.5 million and $46.7
million in 1995 and 1994, respectively, as well as direct valuation
allowances of $25.4 million and $24.2 million in 1995 and 1994, respectively.

Loan-backed bonds, included in bonds, are valued at amortized cost.
Amortization of the discount or premium from the purchase of these securities
is recognized using a level yield method which considers the estimated timing
and amount of prepayments of the underlying mortgage loans.  Actual
prepayment experience is periodically reviewed and effective yields are
recalculated 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 bond
is adjusted to the amount that would have existed had the new effective yield
been applied since the acquisition of the bond with a corresponding charge or
credit to interest income (the "retrospective method").

In accordance with practices prescribed by the NAIC,  General American values
its ownership interest in publicly traded subsidiaries based upon current
quoted market values.  These ownership interests are 63% of RGA and 72% of
GenCare Health Systems, Inc. (GenCare). The investment in RGA is carried at
89% of quoted market value.   On January 3, 1995, the Company sold its 72%
ownership in GenCare to United HealthCare Corporation.  Proceeds received net
of expenses were $354 million and the net

                                     6                            (Continued)




<PAGE> 212
                 GENERAL AMERICAN LIFE INSURANCE COMPANY

                      Notes to Financial Statements



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

realized gain on sale was $179 million.  The extent to which the carrying
values of those investments differ from statutory net assets creates asset
appreciation or depreciation, with an offsetting unrealized gain or loss
reflected in policyholders' surplus.  Market value appreciation of $190.8
million and  $285.3 million is included in market value appreciation of
subsidiaries in the balance sheets at December 31, 1995 and 1994,
respectively.

Certain capital gains and losses realized on investment sales that resulted
from changes in the level of interest rates are recorded  in an Interest
Maintenance Reserve (IMR), net of related income taxes.  The IMR is amortized
into operating income over the approximate remaining maturities of the
investments sold.  Certain other realized gains and losses from the sale or
decrease in valuation basis due to change in credit quality of invested
assets are presented separately from operating income, net of applicable
income taxes.  Unrealized capital gains and losses are reflected as direct
credits and charges to policyholders' surplus.

The NAIC has established an asset valuation reserve (AVR) for the potential
losses on investments.  This reserve is maintained for the purpose of
stabilizing surplus against  the effect of  fluctuations in the value of
certain bond, stock, mortgage loan, and real estate investments by direct
charge to policyholders' surplus.

The following methods and assumptions were used by the Company in estimating
its fair value  disclosures for financial instruments:

Investment securities

Fair values for fixed maturity securities (including redeemable preferred
stocks) are based on quoted market prices, where available.  For fixed
maturity 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
the investments.  The fair values for equity securities are based on quoted
market prices.

Mortgage loans

The fair values for mortgage loans  are estimated using discounted cash flow
analyses, using 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 carrying amount for policy loans reported in the balance sheets
approximates the fair value. The majority of these loans are indexed, with
yield tied to a stated return.

Short-term investments and cash and cash equivalents

The carrying amounts reported in the balance sheets for these instruments
approximate the fair values.

                                     7                            (Continued)




<PAGE> 213
                 GENERAL AMERICAN LIFE INSURANCE COMPANY

                      Notes to Financial Statements



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

Investment contracts

Fair values for the Company's liabilities under investment-type insurance
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.

Other Policyholder Funds

Other policyholder funds are supplementary contract reserves and dividend
accumulations that represent deposits that have defined maturities.  The
carrying value of these funds is a reasonable estimate of fair value.

CASH AND CASH EQUIVALENTS

Cash equivalents include liquid investments with original maturities of 90
days or less.

SEPARATE ACCOUNT BUSINESS

Separate account assets and liabilities represent segregated funds
administered and invested by the Company for the exclusive benefit of pension
and variable annuity contractholders.  The Company receives administrative
and investment advisory fees for services rendered on behalf of these funds.
The amount of assets in excess of liabilities of $22.4 million and $20.2
million at December 31, 1995 and 1994, respectively, represents policy
surrender charges that are permitted to be recorded to surplus under
statutory accounting practices.

POLICY RESERVES

Policy reserves for life insurance and annuities are based on  statutory
mortality and interest assumptions without consideration for lapses and
withdrawals.  Mortality assumptions are based on various mortality tables
including primarily: American Experience, 1941 Commissioners Standard
Ordinary (CSO), 1958 CSO, and 1980 CSO for life insurance;  and 1937 Standard
Annuity Table,  1971 Individual Annuity Mortality Table (IAM), 1983 IAM, and
the Progressive Annuity Table for annuities.  Interest assumptions range from
2.0% to 6.0% for ordinary policy reserves and from 2.0% to 11.25% for group
and annuity reserves.  Approximately 27% of the ordinary life reserves are
calculated on a net level reserve basis and 73% on a modified reserve basis.
The use of a modified reserve basis partially offsets the effect of
immediately expensing acquisition costs by providing a policy reserve
increase in the first policy year that is less than the reserve increase in
renewal years.

REINSURANCE

Premiums, commissions, expense reimbursements, benefits, and reserves related
to reinsurance business are accounted for on bases consistent with those used
in accounting for the original policies issued and the terms of the
reinsurance contracts.  Premiums ceded to other companies have been reported
as a reduction of premium income.  Amounts applicable to reinsurance ceded
for future policy benefits and claim liabilities have been reported as
reductions of these items.

                                    8                            (Continued)




<PAGE> 214
                 GENERAL AMERICAN LIFE INSURANCE COMPANY

                      Notes to Financial Statements



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

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
$1.0 to $2.0 million.  To the extent that an assuming reinsurance company is
unable to meet its obligations under a reinsurance agreement, the Company
remains primarily liable.

REVENUES AND EXPENSES

Premiums are credited to revenue over the premium paying period of the
policies.  Annuity and deposit contract considerations are recognized as
revenue when received.  Expenses, including acquisition costs related to
acquiring new business, are charged to operations as incurred.  Investment
income is recognized as earned.

FEDERAL INCOME TAXES

Federal income taxes are charged to operations based on income that is
currently taxable.  Deferred taxes are not established for the tax effects of
temporary differences between financial reporting and taxable income.

FOREIGN CURRENCY TRANSLATION

The functional currency for the Company's Canadian business operations is the
Canadian dollar.  The translation of that foreign currency into U.S. dollars
is performed for the asset and liability portfolios using exchange rates in
effect at year-end.  The income statement accounts are translated using
current exchange rates in effect for the years presented.  The Canadian
dollars have been converted to U.S. dollars based on a conversion rate of
$.7329, $.7133, and $.7527 for each Canadian dollar as of December  31, 1995,
1994, and 1993, respectively.  In accordance with statutory accounting
principles, the losses resulting from such translation are included as a
liability and an unrealized capital loss.

NONADMITTED ASSETS

Certain assets, designated under statutory reporting as "nonadmitted assets,"
have been charged directly to policyholders' surplus.

RECLASSIFICATIONS

Certain 1994 and 1993 financial statement balances have been reclassified to
conform with 1995 presentation.

(3)  ACQUISITION

On June 1, 1995, the Company acquired Xerox Life Insurance Companies, now
known as COVA Corporation.  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 & Subsidiaries (Conning), an investment management firm,
whereby the Company acquired Conning and

                                      9                          (Continued)




<PAGE> 215
                 GENERAL AMERICAN LIFE INSURANCE COMPANY

                      Notes to Financial Statements



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

subsequently contributed Conning and General American Investment Management
Company, a wholly owned subsidiary, to form CAM.  At acquisition, Conning had
total assets of approximately $16.0 million.  The purchase price consisted of
approximately $13.0 million in cash (from the Company's operations) and 3.2
million shares of CAM convertible redeemable preferred stock, with a fair value
of $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 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.  The excesses of cost over fair value of net assets of
approximately $16.8 million and $16.0 million for COVA and Conning,
respectively, were written off at the acquisition dates for statutory
accounting purposes.  The write-off of the intangible asset was caused by the
Company exceeding its statutory intangible asset limit. The remaining excess
of cost over fair value of net assets is being amortized over 10 years.

(4)  INVESTMENTS

Major categories of net investment income consist of the following (in
thousands of dollars):

<TABLE>
<CAPTION>
==================================================================================================================
 Years ended December 31                                                      1995           1994           1993
==================================================================================================================
 <S>                                                                       <C>              <C>            <C>
 Bonds                                                                     $ 291,382        249,906        239,161
 Stocks                                                                        (635)         27,938         34,953
 Mortgage loans                                                              141,603        139,392        139,012
 Real estate                                                                  37,108         41,498         34,473
 Loans to policyholders                                                       92,731         75,957         65,957
 Short-term investments                                                       19,078          7,113          4,656
 Other                                                                          (544)           936          2,141
- ------------------------------------------------------------------------------------------------------------------
 Gross investment income                                                     580,723        542,740        520,353
 Amortization of interest maintenance reserve                                  4,757          4,559          4,336
 Investment expense                                                          (39,237)       (45,436)       (38,984)
- ------------------------------------------------------------------------------------------------------------------
 Net investment income                                                     $ 546,243        501,863        485,705
==================================================================================================================
</TABLE>

BONDS

The carrying and estimated fair values of the Company's bond investments at
December 31, 1995 and 1994, by category, are as follows (in thousands of
dollars):

<TABLE>
<CAPTION>
==================================================================================================================
                                                                              GROSS         GROSS         ESTI-
                                                                              UNREA-        UNREA-        MATED
                                                            CARRYING          LIZED         LIZED         FAIR
                        1995                                  VALUE           GAINS         LOSSES        VALUE
==================================================================================================================
   <S>                                                     <C>               <C>            <C>          <C>
   Government obligations (including obligations
    guaranteed by the U.S. government)                     $  241,141         15,689            830        256,000
   Corporate securities                                     2,754,029        219,058        130,267      2,842,820
   Mortgage-backed securities                                 731,125         26,136          1,625        755,636
   Asset-backed securities                                     96,525          2,540             27         99,038
- ------------------------------------------------------------------------------------------------------------------
   Total                                                   $3,822,820        263,423        132,749      3,953,494
==================================================================================================================

                                        10                         (Continued)




<PAGE> 216
                 GENERAL AMERICAN LIFE INSURANCE COMPANY

                      Notes to Financial Statements



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

<CAPTION>
                                                                               GROSS         GROSS        ESTI-
                                                                               UNREA-        UNREA-       MATED
                                                             CARRYING          LIZED         LIZED        FAIR
                              1994                            VALUE            GAINS         LOSSES       VALUE
==================================================================================================================
   <S>                                                     <C>                <C>           <C>          <C>
   Government obligations (including obligations
    guaranteed by the U.S. government)                     $   47,602            274          3,880         43,996
   Corporate securities                                     2,378,039         24,670        109,942      2,292,767
   Mortgage-backed securities                                 739,601          7,630         37,091        710,140
   Asset-backed securities                                     57,925          1,067          1,399         57,593
- ------------------------------------------------------------------------------------------------------------------
   Total                                                   $3,223,167         33,641        152,312      3,104,496
==================================================================================================================
</TABLE>

The carrying and estimated fair values of the Company's bond investments at
December 31, 1995, by contractual maturity, are shown below (in thousands of
dollars).  Expected maturities may differ from contractual maturities because
borrowers may have the right to call or prepay obligations without call or
prepayment penalties.

<TABLE>
<CAPTION>
====================================================================================
                                                                           ESTIMATED
                                                             CARRYING         FAIR
                                                               VALUE          VALUE
====================================================================================
   <S>                                                     <C>             <C>
   Due in one year or less                                 $   61,050         62,896
   Due one year through five years                            707,731        730,515
   Due five years through ten years                         1,423,347      1,366,241
   Due after ten years                                      1,630,692      1,793,842
- ------------------------------------------------------------------------------------
   Total                                                   $3,822,820      3,953,494
====================================================================================
</TABLE>

Before consideration of IMR, gross gains of $25.8 million, $12.5 million, and
$26.5 million and gross losses of $6.0 million, $28.0 million, and
$5.0 million were realized on bond sales, maturities, and redemptions in
1995, 1994, and 1993, respectively.  The cost of investments sold is
generally determined on a first-in, first-out method and includes the effects
of any related capital amortization of premium or accretion of discount.

The Company is sensitive to interest rate changes, as its liabilities may
reprice or mature before interest-earning assets.  The Company manages its
interest rate risk primarily through the utilization of interest rate swaps.
Under interest rate swaps, the Company agrees with other 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
statutory statements of operations, policyholders' surplus, and contingency
reserves.

At December 31, 1995, the Company had six outstanding interest rate swap
agreements which expire at various dates through 2025.  Under four of the
agreements, the Company receives a fixed rate ranging from 5.825% to 6.92% on
$15.4 million and pays a floating rate based on the London Interbank Offered

                                  11                             (Continued)




<PAGE> 217
                 GENERAL AMERICAN LIFE INSURANCE COMPANY

                      Notes to Financial Statements



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

Rate (LIBOR).  Under the remaining two agreements, the Company receives a
floating rate based on LIBOR on $20.0 million and pays a fixed rate of 6.52%
and 6.9%, respectively.  The estimated fair value of the agreements was
approximately $1.2 million unrealized loss, which reflects gross unrealized
gains and losses of $.1 million and $1.3 million, respectively, at December
31, 1995, which is not recognized in the accompanying balance sheets.  At
December 31, 1994, the Company's exposure to derivative financial investments
was not material.

The Company is exposed to credit 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 or 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 with only highly rated counterparties.

MORTGAGE LOANS

As of December 31, 1995 and 1994, the Company's mortgage loans were
distributed as follows (in thousands of dollars):

<TABLE>
<CAPTION>
===================================================================================================================================
                                                                       1995                                        1994
- -----------------------------------------------------------------------------------------------------------------------------------
                                                               BOOK           PERCENT                       BOOK           PERCENT
   STATES                                                      VALUE          OF TOTAL                      VALUE          OF TOTAL
===================================================================================================================================
   <S>                                                     <C>                 <C>                      <C>                 <C>
   Arizona                                                 $  106,426            6.4%                   $   88,601            5.7%
   California                                                 276,531           16.5                       290,957           18.6
   Colorado                                                   206,438           12.2                       188,929           12.0
   Florida                                                    180,350           10.8                       186,405           11.9
   Illinois                                                   151,514            9.1                       158,267           10.1
   Maryland                                                    76,640            4.6                        71,274            4.6
   Missouri                                                    84,623            5.1                        89,647            5.7
   Nevada                                                      63,190            3.8                        55,661            3.6
   Texas                                                      137,416            8.2                       156,910           10.0
   Virginia                                                    82,705            4.9                        85,294            5.4
   Other                                                      308,204           18.4                       193,765           12.4
- -----------------------------------------------------------------------------------------------------------------------------------
   Total                                                   $1,674,037          100.0%                   $1,565,710          100.0%
===================================================================================================================================

<CAPTION>
                                                                        1995                                        1994
- -----------------------------------------------------------------------------------------------------------------------------------
                                                              BOOK            PERCENT                     BOOK             PERCENT
   PROPERTY TYPE                                              VALUE           OF TOTAL                    VALUE            OF TOTAL
===================================================================================================================================
   <S>                                                     <C>                 <C>                      <C>                 <C>
   Apartment                                               $   93,530            5.6%                   $   83,656            5.3%
   Retail                                                     658,918           39.3                       591,098           37.8
   Office building                                            458,503           27.4                       405,048           25.9
   Industrial                                                 397,623           23.8                       415,456           26.5
   Other commercial                                            65,463            3.9                        70,452            4.5
- ----------------------------------------------------------------------------------------------------------------------------------
   Total                                                   $1,674,037          100.0%                   $1,565,710          100.0%
==================================================================================================================================
</TABLE>

                                   12                             (Continued)




<PAGE> 218

                 GENERAL AMERICAN LIFE INSURANCE COMPANY

                      Notes to Financial Statements



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

The Company makes 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% or less.

The estimated fair value of the Company's mortgage loan portfolio at
December 31, 1995 and 1994 was approximately $1,747.5 million and $1,558.5
million, respectively.  The Company had outstanding commercial mortgage loan
commitments as of December 31, 1995 of $211.1 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 the 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.  These amounts are reflected within
net investment income in the statutory statement of operations,
policyholders' surplus, and contingency reserves.

STOCKS

The carrying value of preferred stock was $8.1 million at December 31, 1995
and 1994, respectively.  The fair value of the preferred stock was
$8.3 million and $8.2 million at December  31, 1995 and 1994, respectively.
The cost of nonaffiliated common stocks held at December 31, 1995 and 1994
was $3.1 million and $5.0 million, respectively.  The fair value of
nonaffiliated common stocks held at December  31, 1995 and 1994 was $2.6
million and $5.0 million, respectively.

At December 31, 1995 and 1994, investments with carrying values of $247.0
million and $211.9 million, respectively, were on deposit with various
governmental agencies as required by law.

(5)  INVESTMENT CONTRACTS

The carrying amounts and estimated fair values of the Company's liabilities
for investment-type insurance contracts at December 31, 1995 and 1994 are as
follows (in thousands of dollars):

<TABLE>
<CAPTION>
==================================================================================================================
                                                                      1995                         1994
- ------------------------------------------------------------------------------------------------------------------
                                                                            ESTIMATED                    ESTIMATED
                                                             CARRYING         FAIR         CARRYING         FAIR
                                                               VALUE          VALUE          VALUE          VALUE
==================================================================================================================
   <S>                                                       <C>             <C>            <C>            <C>
   Guaranteed investment contracts                           $492,340        494,059        342,766        336,922
==================================================================================================================
   Supplementary contract without
    life contingencies                                       $  6,443          6,443          6,887          6,887
==================================================================================================================
   Individual and group annuities                            $373,259        372,730        390,193        362,531
==================================================================================================================
</TABLE>

                                         13                        (Continued)




<PAGE> 219
                 GENERAL AMERICAN LIFE INSURANCE COMPANY

                      Notes to Financial Statements



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

(6)  REINSURANCE

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

<TABLE>
<CAPTION>
==============================================================================================================
                                                              1995           1994           1993
==============================================================================================================
   <S>                                                     <C>             <C>            <C>
   Direct                                                  $1,830,570      1,687,391      1,604,310
   Assumed                                                    206,127        272,356        474,092
- --------------------------------------------------------------------------------------------------------------
                                                            2,036,697      1,959,747      2,078,402
   Ceded                                                     (375,525)      (474,043)    (1,037,999)
- --------------------------------------------------------------------------------------------------------------
   Net                                                     $1,661,172      1,485,704      1,040,403
==============================================================================================================
</TABLE>

Reinsurance assumed represents approximately $51 billion, $38 billion,
and $69 billion of insurance in force for 1995, 1994, and 1993, respectively.
The amount of ceded insurance in force, including retrocessions, was
$57 billion, $54 billion, and $81 billion for 1995, 1994, and 1993,
respectively.  Net reserve credits taken on reinsurance ceded and retroceded
for 1995, 1994, and 1993 were $360 million, $258 million, and $281 million,
respectively.

(7)  FEDERAL INCOME TAXES

The provision for federal income tax expense is based upon a
consolidated income tax provision for the Company and its subsidiaries.  The
provision differs from that computed based on the federal statutory rate of
35% in 1995, 1994, and 1993.  The reasons for these differences are as
follows (in thousands of dollars):

<TABLE>
<CAPTION>
=============================================================================================================================
                                                           1995                   1994                    1993
- -----------------------------------------------------------------------------------------------------------------------------
                                                                  PER-                    PER-                    PER-
                                                                CENT OF                 CENT OF                 CENT OF
                                                                PRETAX                  PRETAX                  PRETAX
                                                   AMOUNT       INCOME    AMOUNT        INCOME    AMOUNT        INCOME
=============================================================================================================================
   <S>                                           <C>            <C>      <C>            <C>      <C>            <C>
   Federal income tax computed
    on pretax income                             $ 21,319        35.0%   $ 20,881        35.0%   $ 35,106        35.0%
   Deferred acquisition cost tax
    on premiums                                    10,024        16.5      10,027        16.8      12,394        12.4
   Surplus tax on mutual life
    insurance companies                              -              -      15,675        26.3        -             -
   Tax preferred investment income                (11,477)      (18.8)     (8,787)      (14.7)     (1,659)       (1.7)
   Mortgage loan and real estate
    differences                                       814         1.3         600         1.0      (5,291)       (5.3)
   Policy reserve, dividends, and
    other product differences                      (8,460)      (13.9)      2,911         4.9      (5,541)       (5.5)
   Equity in undistributed earnings
    of subsidiaries                                   440          .7      (5,161)       (8.7)    (10,769)      (10.7)
   Other, net                                      (4,083)       (6.7)       (756)       (1.3)       (487)        (.5)
- -----------------------------------------------------------------------------------------------------------------------------
   Provision for federal income tax              $  8,577        14.1%   $ 35,390        59.3%   $ 23,753        23.7%
=============================================================================================================================
</TABLE>

                                       14                         (Continued)




<PAGE> 220
                 GENERAL AMERICAN LIFE INSURANCE COMPANY

                      Notes to Financial Statements



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

(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 nonqualified, 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 of dollars):

<TABLE>
<CAPTION>
========================================================================================================
                                                                1995           1994           1993
========================================================================================================
   <S>                                                       <C>             <C>           <C>
   Service cost                                              $  2,805          3,285          2,824
   Interest                                                     5,056          4,523          4,128
   Return on plan assets                                      (27,134)         3,068        (11,695)
   Amortization and deferral                                   18,514        (13,840)         1,784
- --------------------------------------------------------------------------------------------------------
   Pension credit                                            $   (759)        (2,964)        (2,959)
========================================================================================================
</TABLE>

The following table presents the plans' funded status and amounts recognized in
the Company's balance sheet at December 31, 1995 and 1994 (in thousands of
dollars):

<TABLE>
<CAPTION>
========================================================================================================================
                                                                      1995                          1994
- ------------------------------------------------------------------------------------------------------------------------
                                                            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 $63,983  and $15,112
      in 1995 and $48,378 and $10,554 in 1994,
      respectively                                           $ 65,900         24,595         48,872         18,115
========================================================================================================================
    Projected benefit obligation for service
      rendered to date                                         79,557         27,046         59,684         20,093
    Plan assets at fair value, primarily listed
      stocks and bonds                                        114,167           -            95,325           -
- ------------------------------------------------------------------------------------------------------------------------
   Plan assets in excess of (less than) projected
    benefit obligations                                        34,610        (27,046)        35,641        (20,093)
   Unrecognized net transition (asset) obligation                -             2,451           (657)         1,978
- ------------------------------------------------------------------------------------------------------------------------
   Pension cost funded in advance                            $ 34,610                        34,984
========================================================================================================================
   Accrued pension liability                                                $(24,595)                      (18,115)
========================================================================================================================
</TABLE>

                                    15                           (Continued)




<PAGE> 221
                 GENERAL AMERICAN LIFE INSURANCE COMPANY

                      Notes to Financial Statements



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

Assumptions used for the projected benefit obligation included a 7.25% current
discount rate, a 4.50% increase rate for future compensation levels, and a
9.25% projected return on plan assets for 1995.

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 yearly by the Board of Directors and are based upon
salaries of eligible associates.  Full vesting will occur after five years of
continuous service.  The Company's contributions to the plan were $9.2 million,
$1.6 million, and $7.1 million for 1995, 1994, and 1993, 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.

In 1993, in accordance with the implementation of SFAS No. 106, Employers
Accounting for Postretirement Benefits Other Than Pensions, the Company changed
its method of accounting for the costs of its retiree benefit plans to the
accrual method, and elected to amortize its transition obligation for retirees
and fully eligible or vested employees over 20 years. The unamortized
transition obligations were $18.6 million and $19.6 million at December 31,
1995 and 1994, respectively.  Net postretirement benefit costs for the years
ended December 31, 1995, 1994, and 1993 were $4.8 million, $4.0 million, and
$4.6 million, respectively, and includes the expected cost of such benefits for
newly eligible or vested employees, interest cost, gains and losses arising
from differences between actuarial assumptions and actual experience, and
amortization of the transition obligation.

The discount rate used in determining the accumulated postretirement benefit
obligation was 8.25%, and the health care cost trend rates were 10%, 9%, and
10% for the Indemnity Plan, HMO Plan, and Dental Plan, respectively, graded to
6.00% over 13 years.  The health care cost trend rate assumption has a
significant effect on the amounts 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 January 1,
1995 by $3.1 million and the estimated eligibility cost and interest cost
components of net periodic postretirement benefit cost for 1995 by $.5 million.

(9)  NOTES PAYABLE

In September 1995 the Company obtained a note payable for $100.0 million with a
financial institution.  The note is secured by bonds with a carrying value of
$100.7 million.  The note bears a fixed interest rate at 5.55% payable
quarterly and matures on March 29, 1996.  The carrying value of this note
approximates the fair value at December 31, 1995.

(10) CONTINGENCY RESERVES

ASSET VALUATION RESERVE

The AVR is maintained for the purpose of stabilizing surplus against the
effect of fluctuations in the value of certain bond, stock, mortgage loan,
and real estate investments.  Changes in the market value of common stocks
carried at market value are applied to the common stock component of this
reserve.  This treatment has the effect of insulating statutory surplus from
short-term market value fluctuations of common stock.  This reserve is
recorded as a direct charge to policyholders' surplus in accordance with
statutory accounting practices.

                                 16                              (Continued)




<PAGE> 222
                 GENERAL AMERICAN LIFE INSURANCE COMPANY

                      Notes to Financial Statements



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

The balance of the AVR component as of December 31, 1995 and 1994 is as
follows (in thousands of dollars):

<TABLE>
<CAPTION>
=========================================================================================
                                                                1995           1994
- -----------------------------------------------------------------------------------------
   <S>                                                       <C>             <C>
   Bonds, preferred stocks, and short-term
    investments                                              $ 40,829         39,859
   Mortgage loans                                              49,339         48,543
   Common stock                                                92,196        126,959
   Real estate and other invested assets                       20,363         19,990
- -----------------------------------------------------------------------------------------
                                                             $202,727        235,351
=========================================================================================
</TABLE>

Included in the mortgage loan component of the AVR at December 31, 1995 and
1994 was $42.9 million, which represents an additional reserve for potential
credit losses inherent in the mortgage loan portfolio.  At December 31, 1995
and 1994, the AVR is held at a level equal to 87.2% and 90.1%, respectively,
of the maximum reserve level allowed by the NAIC.

INTEREST MAINTENANCE RESERVE

IMR excludes certain net realized gains and losses from the net gain in the
current year and amortizes those gains and losses through net investment
income over a period of years.  The net effect of this change on the 1995,
1994, and 1993 net gain is as follows (in thousands of dollars):

<TABLE>
<CAPTION>
======================================================================================================
                                                               1995           1994           1993
- ------------------------------------------------------------------------------------------------------
   <S>                                                        <C>            <C>             <C>
   Amount of realized capital gains (losses)
    included in IMR                                           $10,165        (11,012)        13,330
   Amount amortized and reflected in net
    investment income                                          (4,757)        (4,559)        (4,335)
- ------------------------------------------------------------------------------------------------------
   Excluded from net gain (loss)                              $ 5,408        (15,571)         8,995
======================================================================================================
</TABLE>

(11)  TRANSACTIONS WITH SUBSIDIARIES

General American has purchased insurance from, and also reinsured business
with, RGA Reinsurance Company (RGA Re), formerly St. Louis Reinsurance Company.
RGA Re is a subsidiary of RGA.  In addition to the agreement wherein the
former reinsurance division of General American was transferred to RGA Re.  The
effect of this business was to increase premiums and other considerations by
$136.5 million in 1995 and $17.5 million in 1994 and to increase policy
benefits and other expenses by $92.9 million in 1995 and $17.1 million in 1994.
The Company also received $2.8 million, $6.3 million, and $4.3 million in
dividends from subsidiaries in 1995, 1994, and 1993, respectively.

                                  17                            (Continued)




<PAGE> 223
                 GENERAL AMERICAN LIFE INSURANCE COMPANY

                      Notes to Financial Statements



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

In May 1993, the Company sold a portion of its reinsurance subsidiary, RGA, to
the public through an initial public offering of common stock.  RGA received
net proceeds of approximately $160.0 million from the offering.  The
transaction increased surplus and contingency reserves of the Company by
approximately $167.0 million.  After the sale, the Company owned 62% of the
total shares outstanding of RGA common stock.  The publicly held stock of RGA
trades on the New York Stock Exchange.

(12)  POLICYHOLDERS' SURPLUS

During 1988, the Company entered into a nonrecourse transfer agreement with an
unaffiliated financial institution.  Under this nonrecourse transfer agreement,
the Company transferred the right to the portion of premiums in excess of the
net valuation premium on certain policies for a limited period. The purchaser's
right to future premiums is limited to the portion above the amount necessary
to build policyholder reserves and, therefore, cannot interfere with, or have
priority over, the interests of the Company's policyholders.  Risk associated
with policy lapses transfers to the purchaser while its interest terminates if
and when repayment of the amount advanced is received.  As of December 31,
1994, the Company has made full repayment of this nonrecourse transfer
agreement with a direct charge to surplus of $34.8 million.

(13)  SURPLUS NOTES

On January 14, 1994, the Company issued surplus notes with a face amount of
$107.0 million bearing a 7.625% interest rate due in 2024.  The notes pay
interest on January 15 and July 15 each year.  The notes are not subject to
redemption prior to maturity.  Payment of principal and interest on the notes
may be made only with the approval of the Missouri Director of Insurance.

(14) RISKED-BASED CAPITAL

The insurance departments of various states, including the Company's
domiciliary state of Missouri impose risk-based capital (RBC) requirements on
insurance enterprises.  The RBC calculation serves as a benchmark for the
regulation of life insurance companies by state insurance regulators. Their
requirements apply various weighted factors to financial balances or activity
levels based on their perceived degree of risk.

The RBC guidelines define specific capital levels where regulatory intervention
is required based on the ratio of a Company's actual total adjusted capital
(sum of capital and surplus and asset valuation reserve) to control levels
determined by the RBC formula.  At December 31, 1995, the Company's actual
total adjusted capital was $879.9 million compared to its authorized control
level computed under the RBC formula of $179.1 million. Additionally, each of
the Company's insurance subsidiaries actual total adjusted capital exceeded all
minimum requirements.

(15) CONTINGENT LIABILITIES

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

                                 18                              (Continued)




<PAGE> 224
                 GENERAL AMERICAN LIFE INSURANCE COMPANY

                      Notes to Financial Statements



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

(16) SUBSEQUENT EVENTS

On January 25, 1996, General American and Security Mutual Life Insurance
Company (a New York company) announced an agreement to form a strategic
alliance (subject to regulatory approval) to market life insurance products
more efficiently and to achieve long-term growth objectives.  This agreement
may include such things as consulting services, technology sharing, and
investment advisory services.




                                 19                              (Continued)




<PAGE> 225
                                                                    Schedule
                                                                    --------

                 GENERAL AMERICAN LIFE INSURANCE COMPANY

<TABLE>
                   Schedule of Selected Financial Data From Annual Statement

                                  Year ended December 31, 1995

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

- ---------------------------------------------------------------------------------------------------
<S>                                                                                  <C>
Investment income earned:
 Government bonds                                                                    $   (1,515,086)
 Other bonds (unaffiliated)                                                             290,933,051
 Bonds of affiliates                                                                      1,963,693
 Preferred stocks (unaffiliated)                                                            618,924
 Common stocks (unaffiliated)                                                               -
 Common stocks of affiliates                                                             (1,253,512)
 Mortgages loans                                                                        141,603,417
 Real estate                                                                             37,107,928
 Premium notes, policy loans, and liens                                                  92,730,645
 Cash on hand and on deposit                                                                110,588
 Short-term investments                                                                  18,967,377
 Other invested assets                                                                   (1,275,570)
 Aggregate write-in for investment income                                                   731,575
- ---------------------------------------------------------------------------------------------------
Gross investment income                                                              $  580,723,030
===================================================================================================
Real estate owned - book value less encumbrances                                     $  263,827,709
===================================================================================================
Mortgage loans - book value:
 Residential mortgages                                                               $    5,820,009
 Commercial mortgages                                                                 1,668,216,758
- ---------------------------------------------------------------------------------------------------
Total mortgage loans                                                                 $1,674,036,767
===================================================================================================
Mortgage loans by standing - book value:
 Good standing                                                                       $1,503,595,363
 Good standing with restructured terms                                                  144,257,321
 Interest overdue more than three months, not in foreclosure                              5,459,437
 Foreclosure in process                                                                  20,724,646
Other long-term assets - statement value                                                 35,193,813
Collateral loans                                                                            -
Bonds and stocks of parents, subsidiaries, and affiliates - book value:
 Bonds                                                                                   27,515,357
 Preferred stocks                                                                           633,594
 Common stocks                                                                          515,215,742
===================================================================================================

                                       20                          (Continued)




<PAGE> 226

                                                                Schedule, Cont.
                                                                ---------------

                 GENERAL AMERICAN LIFE INSURANCE COMPANY

<CAPTION>
               Schedule of Selected Financial Data From Annual Statement, Continued


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

- ---------------------------------------------------------------------------------------------------
<S>                                                                                  <C>
Bonds and short-term investments by class and maturity:
 Bonds by maturity - statement value:
   Due within one year or less                                                       $  147,354,910
   Over 1 year through 5 years                                                          836,465,796
   Over 5 years through 10 years                                                      1,404,057,005
   Over 10 years through 20 years                                                       844,035,702
   Over 20 years                                                                        623,600,086
- ---------------------------------------------------------------------------------------------------
Total by maturity                                                                    $3,855,513,499
===================================================================================================
Bonds by class - statement value:
 Class 1                                                                             $2,550,083,706
 Class 2                                                                              1,133,865,256
 Class 3                                                                                129,439,150
 Class 4                                                                                 34,823,913
 Class 5                                                                                  1,453,511
 Class 6                                                                                  5,847,963
- ---------------------------------------------------------------------------------------------------
Total by class                                                                        3,855,513,499
Total bonds publicly traded                                                           2,595,931,013
- ---------------------------------------------------------------------------------------------------
Total bonds privately placed                                                         $1,259,582,486
===================================================================================================
Preferred stocks - statement value                                                   $    8,194,965
Common stocks - market value                                                            517,797,909
Short-term investments - book value                                                      32,693,051
Financial options owned - statement value                                                   855,000
Financial options written and in force - statement value                                  1,372,050
Financial futures contracts open - current price                                          1,556,051
Cash on deposit                                                                         (47,728,369)
Life insurance in force:
 Ordinary                                                                                99,750,100
 Group life                                                                              46,529,984
Amount of accidental death insurance in force under ordinary policies                       787,974
Life insurance policies with disability provisions in force:
 Ordinary                                                                                11,191,931
 Group life                                                                              33,999,724
Supplementary contracts in force:
 Ordinary - not involving life contingencies                                                    529
 Amount on deposit                                                                        4,677,010
 Income payable                                                                             473,615
 Ordinary - involving life contingencies                                                        425
 Income payable                                                                             306,246
 Group - not involving life contingencies                                                       358
 Amount of deposit                                                                        2,540,119
 Income payable                                                                           1,857,912
 Group - involving life contingencies                                                            86
 Income payable                                                                             301,553

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

                                       21                          (Continued)




<PAGE> 227

                                                                Schedule, Cont.
                                                                ---------------

                 GENERAL AMERICAN LIFE INSURANCE COMPANY

<CAPTION>
               Schedule of Selected Financial Data From Annual Statement, Continued


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

<S>                                                                                  <C>
Annuities:
 Ordinary:
   Immediate - amount of income payable                                              $    4,601,464
   Deferred - fully paid account balance                                                    493,925
   Deferred - not fully paid account balance                                            984,452,874
 Group:
   Immediate - amount of income payable                                                  29,532,911
   Deferred - fully paid account balance                                                    940,963
   Deferred - not fully paid account balance                                          1,519,952,339
Accident and health insurance - premiums in force:
 Ordinary                                                                                30,469,801
 Group                                                                                  278,501,063
 Credit                                                                                     -
Deposit funds and dividend accumulations:
 Deposit funds - account balance                                                        348,545,716
 Dividend accumulations - account balance                                                79,245,861
Claim payments 1994:
 Group accident and health - year ended December 31:
   1995                                                                                 130,390,021
   1994                                                                                  36,142,689
   1993                                                                                     -
 Other accident and health:
   1995                                                                                   1,378,908
   1994                                                                                   1,452,851
   1993                                                                                   5,607,713
 Other coverages that use developmental methods to calculate claims reserves:
   1995                                                                                     -
   1994                                                                                     -
   1993                                                                                     -
===================================================================================================
See accompanying independent auditors' report.
</TABLE>

                                       22



<PAGE> 228

          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 on pages
A-2 through A-10 illustrate a Policy issued to a Male, age 45 in a preferred
nonsmoker rate class.  The tables on pages A-11 through A-19 illustrate a
Policy issued to an insured, age 45 in a guaranteed issue 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 monthly administrative charges and monthly
charges for the cost of insurance based on the maximum values allowed under
the 1980 Commissioners Standard Ordinary 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 paid at the stated interest
rate, reflecting deduction of 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
Mortality Table.  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 .70% charge for mortality and expense risk,
the investment management and advisory fees (.73% of aggregate average daily
net assets is assumed but the actual investment management and advisory fees
applicable to each Division is shown in the respective prospectuses of
Russell Insurance Funds and General American Capital Company), and
administrative expenses incurred (which are assumed to be .43%).  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
- -1.86%, 4.14%, and 10.14%, respectively.  The prospectuses for Russell
Insurance Funds and General American Capital Company should be consulted for
details about the nature and extent of their expenses.  There is no
arrangement for reimbursing the expenses of Russell Insurance Funds and
General American Capital Company
      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 and if no Policy Loans have
been made.  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, 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.

                                    A-1
<PAGE> 229
   
<TABLE>
                            GENERAL AMERICAN LIFE INSURANCE COMPANY

                            FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE

Policy Face Amount $100,000                                          Male Preferred Nonsmoker Age 45
Death Benefit Option A                                                     Annual Premium $2,161.69

<CAPTION>
                                                For Separate Account Eleven A Hypothetical Gross
                                                Annual Rate of Return @ 0% (Net Rate @ -1.86%)
                                       ---------------------------------------------------------------------
                                                    Current<F*>                         Guaranteed<F**>
                                       ---------------------------------   ---------------------------------
                  Prems                    Net      Net Cash      Net          Net     Net Cash       Net
                  Accum       Annual      Cash      Surrender    Death        Cash     Surrender     Death
Year     Age      @ 5%       Premium      Value       Value     Benefit       Value      Value      Benefit
- ----     ---    --------     -------     -------    ---------  ---------     -------   ---------   ---------
 <S>      <C>   <C>          <C>         <C>         <C>       <C>           <C>         <C>       <C>
  1       46    $  2,270     $ 2,162     $ 1,787     $ 1,701   $ 100,000     $ 1,787     $ 1,701   $ 100,000
  2       47       4,653       2,162       3,498       3,325     100,000       3,200       3,027     100,000
  3       48       7,155       2,162       5,123       4,864     100,000       4,557       4,297     100,000
  4       49       9,783       2,162       6,689       6,344     100,000       5,856       5,510     100,000
  5       50      12,542       2,162       8,209       7,777     100,000       7,095       6,663     100,000
  6       51      15,439       2,162       9,694       9,279     100,000       8,274       7,859     100,000
  7       52      18,481       2,162      11,135      10,772     100,000       9,386       9,023     100,000
  8       53      21,674       2,162      12,544      12,267     100,000      10,427      10,150     100,000
  9       54      25,028       2,162      13,911      13,755     100,000      11,391      11,236     100,000
 10       55      28,549       2,162      15,237      15,237     100,000      12,273      12,273     100,000
 11       56      32,246       2,162      16,583      16,583     100,000      13,068      13,068     100,000
 12       57      36,128       2,162      17,871      17,871     100,000      13,774      13,774     100,000
 13       58      40,204       2,162      19,102      19,102     100,000      14,387      14,387     100,000
 14       59      44,484       2,162      20,289      20,289     100,000      14,905      14,905     100,000
 15       60      48,978       2,162      21,432      21,432     100,000      15,321      15,321     100,000
 16       61      53,697       2,162      22,506      22,506     100,000      15,628      15,628     100,000
 17       62      58,652       2,162      23,513      23,513     100,000      15,813      15,813     100,000
 18       63      63,854       2,162      24,446      24,446     100,000      15,862      15,862     100,000
 19       64      69,317       2,162      25,299      25,299     100,000      15,756      15,756     100,000
 20       65      75,052       2,162      26,074      26,074     100,000      15,477      15,477     100,000

 25       70     108,330       2,162      28,573      28,573     100,000      10,848      10,848     100,000
 30       75     150,801       2,162      27,934      27,934     100,000           0           0           0

<FN>
     <F*>These values reflect investment results using current cost of insurance rates.
    <F**>These values reflect investment results using guaranteed cost of insurance rates.

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 on a number of factors, including the investment allocation made by
the Policy Owner, and the investment results for the series of fund
portfolios.  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, Inc., General American
Capital Company, Russell Insurance Funds, Inc., 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.
</TABLE>


                                    A-2
<PAGE> 230
<TABLE>
                                GENERAL AMERICAN LIFE INSURANCE COMPANY

                                FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE

Policy Face Amount $100,000                                          Male Preferred Nonsmoker Age 45
Death Benefit Option A                                                     Annual Premium $2,161.69

<CAPTION>
                                                For Separate Account Eleven A Hypothetical Gross
                                                Annual Rate of Return @ 6% (Net Rate @ 4.14%)
                                       ---------------------------------------------------------------------
                                                    Current<F*>                         Guaranteed<F**>
                                       ---------------------------------   ---------------------------------
                  Prems                    Net      Net Cash      Net          Net     Net Cash       Net
                  Accum       Annual      Cash      Surrender    Death        Cash     Surrender     Death
Year     Age      @ 5%       Premium      Value       Value     Benefit       Value      Value      Benefit
- ----     ---    --------     -------     -------    ---------  ---------     -------   ---------   ---------
 <S>      <C>   <C>          <C>         <C>         <C>       <C>           <C>         <C>       <C>
  1       46    $  2,270     $ 2,162     $ 1,901     $ 1,815   $ 100,000     $ 1,901     $ 1,815   $ 100,000
  2       47       4,653       2,162       3,837       3,664     100,000       3,531       3,358     100,000
  3       48       7,155       2,162       5,799       5,540     100,000       5,197       4,938     100,000
  4       49       9,783       2,162       7,813       7,467     100,000       6,902       6,557     100,000
  5       50      12,542       2,162       9,894       9,462     100,000       8,644       8,212     100,000
  6       51      15,439       2,162      12,057      11,642     100,000      10,424      10,009     100,000
  7       52      18,481       2,162      14,296      13,933     100,000      12,237      11,874     100,000
  8       53      21,674       2,162      16,625      16,349     100,000      14,081      13,805     100,000
  9       54      25,028       2,162      19,039      18,884     100,000      15,953      15,797     100,000
 10       55      28,549       2,162      21,543      21,543     100,000      17,847      17,847     100,000
 11       56      32,246       2,162      24,205      24,205     100,000      19,765      19,765     100,000
 12       57      36,128       2,162      26,952      26,952     100,000      21,703      21,703     100,000
 13       58      40,204       2,162      29,793      29,793     100,000      23,664      23,664     100,000
 14       59      44,484       2,162      32,741      32,741     100,000      25,649      25,649     100,000
 15       60      48,978       2,162      35,804      35,804     100,000      27,657      27,657     100,000
 16       61      53,697       2,162      38,968      38,968     100,000      29,684      29,684     100,000
 17       62      58,652       2,162      42,241      42,241     100,000      31,727      31,727     100,000
 18       63      63,854       2,162      45,628      45,628     100,000      33,781      33,781     100,000
 19       64      69,317       2,162      49,134      49,134     100,000      35,838      35,838     100,000
 20       65      75,052       2,162      52,771      52,771     100,000      37,892      37,892     100,000

 25       70     108,330       2,162      73,325      73,325     100,000      48,092      48,092     100,000
 30       75     150,801       2,162      99,519      99,519     106,486      57,882      57,882     100,000

<FN>
      <F*>These values reflect investment results using current cost of insurance rates.
     <F**>These values reflect investment results using guaranteed cost of insurance rates.

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 on a number of factors, including the investment allocation made by
the Policy Owner, and the investment results for the series of fund
portfolios.  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, Inc., General American
Capital Company, Russell Insurance Funds, Inc., 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.
</TABLE>


                                    A-3
<PAGE> 231
<TABLE>
                                GENERAL AMERICAN LIFE INSURANCE COMPANY

                                FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE

Policy Face Amount $100,000                                          Male Preferred Nonsmoker Age 45
Death Benefit Option A                                                     Annual Premium $2,161.69
<CAPTION>
                                                For Separate Account Eleven A Hypothetical Gross
                                                Annual Rate of Return @ 12% (Net Rate @ 10.14%)
                                       ---------------------------------------------------------------------
                                                    Current<F*>                         Guaranteed<F**>
                                       ---------------------------------   ---------------------------------
                  Prems                    Net      Net Cash      Net          Net     Net Cash       Net
                  Accum       Annual      Cash      Surrender    Death        Cash     Surrender     Death
Year     Age      @ 5%       Premium      Value       Value     Benefit       Value      Value      Benefit
- ----     ---    --------     -------     -------    ---------  ---------     -------   ---------   ---------
 <S>      <C>   <C>          <C>        <C>         <C>        <C>          <C>         <C>        <C>
  1       46     $ 2,270     $ 2,162    $  2,016    $  1,929   $ 100,000    $  2,016    $  1,929   $ 100,000
  2       47       4,653       2,162       4,191       4,018     100,000       3,876       3,703     100,000
  3       48       7,155       2,162       6,531       6,272     100,000       5,894       5,635     100,000
  4       49       9,783       2,162       9,081       8,735     100,000       8,089       7,743     100,000
  5       50      12,542       2,162      11,874      11,442     100,000      10,475      10,043     100,000
  6       51      15,439       2,162      14,949      14,534     100,000      13,075      12,659     100,000
  7       52      18,481       2,162      18,326      17,963     100,000      15,904      15,541     100,000
  8       53      21,674       2,162      22,048      21,771     100,000      18,986      18,709     100,000
  9       54      25,028       2,162      26,142      25,986     100,000      22,346      22,190     100,000
 10       55      28,549       2,162      30,651      30,651     100,000      26,012      26,012     100,000
 11       56      32,246       2,162      35,685      35,685     100,000      30,020      30,020     100,000
 12       57      36,128       2,162      41,223      41,223     100,000      34,411      34,411     100,000
 13       58      40,204       2,162      47,323      47,323     100,000      39,236      39,236     100,000
 14       59      44,484       2,162      54,058      54,058     100,000      44,550      44,550     100,000
 15       60      48,978       2,162      61,502      61,502     100,000      50,418      50,418     100,000
 16       61      53,697       2,162      69,723      69,723     100,000      56,915      56,915     100,000
 17       62      58,652       2,162      78,818      78,818     100,888      64,127      64,127     100,000
 18       63      63,854       2,162      88,842      88,842     111,941      72,156      72,156     100,000
 19       64      69,317       2,162      99,853      99,853     123,817      81,126      81,126     100,596
 20       65      75,052       2,162     111,951     111,951     136,580      91,047      91,047     111,078

 25       70     108,330       2,162     192,756     192,756     223,597     156,626     156,626     181,686
 30       75     150,801       2,162     322,290     322,290     344,851     260,631     260,631     278,875

<FN>
      <F*>These values reflect investment results using current cost of insurance rates.
     <F**>These values reflect investment results using guaranteed cost of insurance rates.

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 on a number of factors, including the investment allocation made by
the Policy Owner, and the investment results for the series of fund
portfolios.  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, Inc., General American
Capital Company, Russell Insurance Funds, Inc., 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.

</TABLE>


                                    A-4
<PAGE> 232
<TABLE>
                               GENERAL AMERICAN LIFE INSURANCE COMPANY

                               FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE

Policy Face Amount $100,000                                          Male Preferred Nonsmoker Age 45
Death Benefit Option B                                                     Annual Premium $5,551.37
<CAPTION>
                                                For Separate Account Eleven A Hypothetical Gross
                                                Annual Rate of Return @ 0% (Net Rate @ -1.86%)
                                       ---------------------------------------------------------------------
                                                    Current<F*>                         Guaranteed<F**>
                                       ---------------------------------   ---------------------------------
                  Prems                    Net      Net Cash      Net          Net     Net Cash       Net
                  Accum       Annual      Cash      Surrender    Death        Cash     Surrender     Death
Year     Age      @ 5%       Premium      Value       Value     Benefit       Value      Value      Benefit
- ----     ---    --------     -------     -------    ---------  ---------     -------   ---------   ---------
 <S>      <C>   <C>          <C>         <C>         <C>       <C>           <C>         <C>       <C>
  1       46    $  5,829     $ 5,551     $ 4,862     $ 4,640   $ 104,862     $ 4,862     $ 4,640   $ 104,862
  2       47      11,949       5,551       9,586       9,142     109,586       9,278       8,834     109,278
  3       48      18,376       5,551      14,163      13,497     114,163      13,573      12,907     113,573
  4       49      25,123       5,551      18,619      17,731     118,619      17,746      16,858     117,746
  5       50      32,209       5,551      22,969      21,859     122,969      21,796      20,686     121,796
  6       51      39,648       5,551      27,226      26,160     127,226      25,721      24,655     125,721
  7       52      47,459       5,551      31,381      30,448     131,381      29,515      28,583     129,515
  8       53      55,661       5,551      35,446      34,735     135,446      33,174      32,463     133,174
  9       54      64,273       5,551      39,412      39,012     139,412      36,690      36,291     136,690
 10       55      73,316       5,551      43,281      43,281     143,281      40,058      40,058     140,058
 11       56      82,810       5,551      47,204      47,204     147,204      43,273      43,273     143,273
 12       57      92,780       5,551      51,007      51,007     151,007      46,331      46,331     146,331
 13       58     103,248       5,551      54,692      54,692     154,692      49,231      49,231     149,231
 14       59     114,239       5,551      58,273      58,273     158,272      51,969      51,969     151,969
 15       60     125,780       5,551      61,751      61,751     161,751      54,540      54,540     154,540
 16       61     137,898       5,551      65,095      65,095     165,095      56,934      56,934     156,934
 17       62     150,622       5,551      68,305      68,305     168,305      59,140      59,140     159,140
 18       63     163,982       5,551      71,373      71,373     171,373      61,142      61,142     161,142
 19       64     178,010       5,551      74,290      74,290     174,290      62,923      62,923     162,923
 20       65     192,739       5,551      77,058      77,058     177,058      64,467      64,467     164,467

 25       70     278,198       5,551      88,381      88,381     188,381      68,173      68,173     168,173
 30       75     387,268       5,551      94,469      94,469     194,469      63,143      63,143     163,143

<FN>
       <F*>These values reflect investment results using current cost of insurance rates.
      <F**>These values reflect investment results using guaranteed cost of insurance rates.

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 on a number of factors, including the investment allocation made by
the Policy Owner, and the investment results for the series of fund
portfolios.  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, Inc., General American
Capital Company, Russell Insurance Funds, Inc., 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.

</TABLE>


                                    A-5
<PAGE> 233
<TABLE>
                                GENERAL AMERICAN LIFE INSURANCE COMPANY

                                FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE

Policy Face Amount $100,000                                          Male Preferred Nonsmoker Age 45
Death Benefit Option B                                                     Annual Premium $5,551.37
<CAPTION>
                                                For Separate Account Eleven A Hypothetical Gross
                                                Annual Rate of Return @ 6% (Net Rate @ 4.14%)
                                       ---------------------------------------------------------------------
                                                    Current<F*>                         Guaranteed<F**>
                                       ---------------------------------   ---------------------------------
                  Prems                    Net      Net Cash      Net          Net     Net Cash       Net
                  Accum       Annual      Cash      Surrender    Death        Cash     Surrender     Death
Year     Age      @ 5%       Premium      Value       Value     Benefit       Value      Value      Benefit
- ----     ---    --------     -------     -------    ---------  ---------     -------   ---------   ---------
 <S>      <C>   <C>          <C>        <C>         <C>        <C>          <C>         <C>        <C>
  1       46    $  5,829     $ 5,551    $  5,164    $  4,942   $ 105,164    $  5,164    $  4,942   $ 105,164
  2       47      11,949       5,551      10,493      10,049     110,493      10,175       9,731     110,175
  3       48      18,376       5,551      15,982      15,315     115,982      15,353      14,687     115,353
  4       49      25,123       5,551      21,661      20,772     121,661      20,703      19,815     120,703
  5       50      32,209       5,551      27,551      26,440     127,551      26,226      25,116     126,226
  6       51      39,648       5,551      33,672      32,606     133,672      31,928      30,862     131,928
  7       52      47,459       5,551      40,023      39,090     140,023      37,805      36,872     137,805
  8       53      55,661       5,551      46,624      45,914     146,624      43,859      43,148     143,859
  9       54      64,273       5,551      53,474      53,075     153,474      50,087      49,687     150,087
 10       55      73,316       5,551      60,584      60,584     160,584      56,487      56,487     156,487
 11       56      82,810       5,551      68,123      68,123     168,123      63,059      63,059     163,059
 12       57      92,780       5,551      75,925      75,925     175,925      69,803      69,803     169,803
 13       58     103,248       5,551      84,001      84,001     184,001      76,722      76,722     176,722
 14       59     114,239       5,551      92,376      92,376     192,376      83,816      83,816     183,816
 15       60     125,780       5,551     101,060     101,060     201,060      91,084      91,084     191,084
 16       61     137,898       5,551     110,032     110,032     210,032      98,520      98,520     198,520
 17       62     150,622       5,551     119,301     119,301     219,301     106,116     106,116     206,116
 18       63     163,982       5,551     128,870     128,870     228,870     113,860     113,860     213,860
 19       64     178,010       5,551     138,738     138,738     238,738     121,735     121,735     221,735
 20       65     192,739       5,551     148,917     148,917     248,917     129,725     129,725     229,725

 25       70     278,198       5,551     204,541     204,541     304,541     170,936     170,936     270,936
 30       75     387,268       5,551     267,846     267,846     367,846     211,823     211,823     311,823

<FN>
        <F*>These values reflect investment results using current cost of insurance rates.
       <F**>These values reflect investment results using guaranteed cost of insurance rates.

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 on a number of factors, including the investment allocation made by
the Policy Owner, and the investment results for the series of fund
portfolios.  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, Inc., General American
Capital Company, Russell Insurance Funds, Inc., 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.

</TABLE>


                                    A-6
<PAGE> 234
<TABLE>
                                GENERAL AMERICAN LIFE INSURANCE COMPANY

                                FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE

Policy Face Amount $100,000                                          Male Preferred Nonsmoker Age 45
Death Benefit Option B                                                     Annual Premium $5,551.37
<CAPTION>
                                                For Separate Account Eleven A Hypothetical Gross
                                                Annual Rate of Return @ 12% (Net Rate @ 10.14%)
                                       ---------------------------------------------------------------------
                                                    Current<F*>                         Guaranteed<F**>
                                       ---------------------------------   ---------------------------------
                  Prems                    Net      Net Cash      Net          Net     Net Cash       Net
                  Accum       Annual      Cash      Surrender    Death        Cash     Surrender     Death
Year     Age      @ 5%       Premium      Value       Value     Benefit       Value      Value      Benefit
- ----     ---    --------     -------     -------    ---------  ---------     -------   ---------   ---------
 <S>      <C>   <C>          <C>        <C>         <C>        <C>          <C>         <C>        <C>
  1       46    $  5,829     $ 5,551    $  5,466    $  5,244   $ 105,466    $  5,466    $  5,244   $ 105,466
  2       47      11,949       5,551      11,437      10,993     111,437      11,109      10,665     111,109
  3       48      18,376       5,551      17,950      17,283     117,950      17,282      16,616     117,282
  4       49      25,123       5,551      25,085      24,197     125,085      24,037      23,149     124,037
  5       50      32,209       5,551      32,919      31,809     132,919      31,428      30,317     131,428
  6       51      39,648       5,551      41,535      40,469     141,535      39,515      38,450     139,515
  7       52      47,459       5,551      50,999      50,066     150,999      48,362      47,429     148,362
  8       53      55,661       5,551      61,410      60,700     161,410      58,036      57,325     158,036
  9       54      64,273       5,551      72,853      72,453     172,853      68,613      68,213     168,613
 10       55      73,316       5,551      85,430      85,430     185,430      80,173      80,173     180,173
 11       56      82,810       5,551      99,426      99,426     199,426      92,811      92,811     192,811
 12       57      92,780       5,551     114,791     114,791     214,791     106,627     106,627     206,627
 13       58     103,248       5,551     131,664     131,664     231,664     121,737     121,737     221,737
 14       59     114,239       5,551     150,211     150,211     250,211     138,265     138,265     238,265
 15       60     125,780       5,551     170,601     170,601     270,601     156,345     156,345     256,345
 16       61     137,898       5,551     192,984     192,984     292,984     176,124     176,124     276,124
 17       62     150,622       5,551     217,562     217,562     317,562     197,756     197,756     297,756
 18       63     163,982       5,551     244,546     244,546     344,546     221,412     221,412     321,412
 19       64     178,010       5,551     274,166     274,166     374,166     247,272     247,272     347,272
 20       65     192,739       5,551     306,690     306,690     406,690     275,541     275,541     375,541

 25       70     278,198       5,551     523,866     523,866     623,866     461,777     461,777     561,777
 30       75     387,268       5,551     870,448     870,448     970,448     752,886     752,886     852,886

<FN>
        <F*>These values reflect investment results using current cost of insurance rates.
       <F**>These values reflect investment results using guaranteed cost of insurance rates.

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 on a number of factors, including the investment allocation made by
the Policy Owner, and the investment results for the series of fund
portfolios.  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, Inc., General American
Capital Company, Russell Insurance Funds, Inc., 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.
</TABLE>


                                    A-7
<PAGE> 235
<TABLE>
                               GENERAL AMERICAN LIFE INSURANCE COMPANY

                               FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE

Policy Face Amount $100,000                                          Male Preferred Nonsmoker Age 45
Death Benefit Option C                                                     Annual Premium $5,551.37
<CAPTION>
                                                For Separate Account Eleven A Hypothetical Gross
                                                Annual Rate of Return @ 0% (Net Rate @ -1.86%)
                                       ---------------------------------------------------------------------
                                                    Current<F*>                         Guaranteed<F**>
                                       ---------------------------------   ---------------------------------
                  Prems                    Net      Net Cash      Net          Net     Net Cash       Net
                  Accum       Annual      Cash      Surrender    Death        Cash     Surrender     Death
Year     Age      @ 5%       Premium      Value       Value     Benefit       Value      Value      Benefit
- ----     ---    --------     -------     -------    ---------  ---------     -------   ---------   ---------
 <S>      <C>   <C>          <C>         <C>         <C>       <C>           <C>         <C>       <C>
  1       46    $  5,829     $ 5,551     $ 4,868     $ 4,646   $ 100,000     $ 4,868     $ 4,646   $ 100,000
  2       47      11,949       5,551       9,610       9,165     100,000       9,331       8,887     100,000
  3       48      18,376       5,551      14,220      13,554     100,000      13,699      13,033     100,000
  4       49      25,123       5,551      18,728      17,840     100,000      17,975      17,087     100,000
  5       50      32,209       5,551      23,145      22,035     100,000      22,159      21,049     100,000
  6       51      39,648       5,551      27,485      26,419     100,000      26,255      25,189     100,000
  7       52      47,459       5,551      31,741      30,809     100,000      30,261      29,329     100,000
  8       53      49,832           0      30,868      30,246     100,000      29,100      28,478     100,000
  9       54      52,324           0      29,992      29,681     100,000      27,898      27,587     100,000
 10       55      54,940           0      29,111      29,111     100,000      26,647      26,647     100,000
 11       56      57,687           0      28,227      28,227     100,000      25,340      25,340     100,000
 12       57      60,571           0      27,322      27,322     100,000      23,971      23,971     100,000
 13       58      63,600           0      26,394      26,394     100,000      22,533      22,533     100,000
 14       59      66,780           0      25,453      25,453     100,000      21,020      21,020     100,000
 15       60      70,119           0      24,498      24,498     100,000      19,420      19,420     100,000
 16       61      73,625           0      23,500      23,500     100,000      17,722      17,722     100,000
 17       62      77,306           0      22,460      22,460     100,000      15,907      15,907     100,000
 18       63      81,171           0      21,367      21,367     100,000      13,955      13,955     100,000
 19       64      85,230           0      20,210      20,210     100,000      11,841      11,841     100,000
 20       65      89,492           0      18,988      18,988     100,000       9,537       9,537     100,000

 25       70     114,216           0      11,494      11,494     100,000           0           0           0
 30       75     145,772           0          65          65     100,000           0           0           0

<FN>
        <F*>These values reflect investment results using current cost of insurance rates.
       <F**>These values reflect investment results using guaranteed cost of insurance rates.

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 on a number of factors, including the investment allocation made by
the Policy Owner, and the investment results for the series of fund
portfolios.  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, Inc., General American
Capital Company, Russell Insurance Funds, Inc., 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.
</TABLE>


                                    A-8
<PAGE> 236
<TABLE>
                                GENERAL AMERICAN LIFE INSURANCE COMPANY

                                FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE

Policy Face Amount $100,000                                          Male Preferred Nonsmoker Age 45
Death Benefit Option C                                                     Annual Premium $5,551.37
<CAPTION>
                                                For Separate Account Eleven A Hypothetical Gross
                                                Annual Rate of Return @ 6% (Net Rate @ 4.14%)
                                       ---------------------------------------------------------------------
                                                    Current<F*>                         Guaranteed<F**>
                                       ---------------------------------   ---------------------------------
                  Prems                    Net      Net Cash      Net          Net     Net Cash       Net
                  Accum       Annual      Cash      Surrender    Death        Cash     Surrender     Death
Year     Age      @ 5%       Premium      Value       Value     Benefit       Value      Value      Benefit
- ----     ---    --------     -------     -------    ---------  ---------     -------   ---------   ---------
 <S>      <C>   <C>          <C>         <C>         <C>       <C>           <C>         <C>       <C>
  1       46    $  5,829     $ 5,551     $ 5,171     $ 4,949   $ 100,000     $ 5,171     $ 4,949   $ 100,000
  2       47      11,949       5,551      10,519      10,075     100,000      10,234       9,790     100,000
  3       48      18,376       5,551      16,048      15,382     100,000      15,498      14,832     100,000
  4       49      25,123       5,551      21,790      20,902     100,000      20,975      20,087     100,000
  5       50      32,209       5,551      27,769      26,658     100,000      26,677      25,566     100,000
  6       51      39,648       5,551      34,005      32,939     100,000      32,617      31,551     100,000
  7       52      47,459       5,551      40,506      39,573     100,000      38,807      37,874     100,000
  8       53      49,832           0      41,925      41,304     100,000      39,873      39,251     100,000
  9       54      52,324           0      43,395      43,084     100,000      40,946      40,636     100,000
 10       55      54,940           0      44,917      44,917     100,000      42,023      42,023     100,000
 11       56      57,687           0      46,496      46,496     100,524      43,102      43,102     100,000
 12       57      60,571           0      48,120      48,120     101,223      44,180      44,180     100,000
 13       58      63,600           0      49,793      49,793     101,958      45,258      45,258     100,000
 14       59      66,780           0      51,523      51,523     102,739      46,333      46,333     100,000
 15       60      70,119           0      53,312      53,312     103,568      47,404      47,404     100,000
 16       61      73,625           0      55,146      55,146     104,411      48,466      48,466     100,000
 17       62      77,306           0      57,028      57,028     105,277      49,514      49,514     100,000
 18       63      81,171           0      58,956      58,956     106,166      50,539      50,539     100,000
 19       64      85,230           0      60,928      60,928     107,080      51,534      51,534     100,000
 20       65      89,492           0      62,949      62,949     108,032      52,490      52,490     100,000

 25       70     114,216           0      73,761      73,761     113,381      56,422      56,422     100,000
 30       75     145,772           0      85,702      85,702     119,643      57,597      57,597     100,000

<FN>
        <F*>These values reflect investment results using current cost of insurance rates.
       <F**>These values reflect investment results using guaranteed cost of insurance rates.

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 on a number of factors, including the investment allocation made by
the Policy Owner, and the investment results for the series of fund
portfolios.  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, Inc., General American
Capital Company, Russell Insurance Funds, Inc., 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.

</TABLE>


                                    A-9
<PAGE> 237
<TABLE>
                                GENERAL AMERICAN LIFE INSURANCE COMPANY

                                FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE

Policy Face Amount $100,000                                          Male Preferred Nonsmoker Age 45
Death Benefit Option C                                                     Annual Premium $5,551.37
<CAPTION>
                                                For Separate Account Eleven A Hypothetical Gross
                                                Annual Rate of Return @ 12% (Net Rate @ 10.14%)
                                       ---------------------------------------------------------------------
                                                    Current<F*>                         Guaranteed<F**>
                                       ---------------------------------   ---------------------------------
                  Prems                    Net      Net Cash      Net          Net     Net Cash       Net
                  Accum       Annual      Cash      Surrender    Death        Cash     Surrender     Death
Year     Age      @ 5%       Premium      Value       Value     Benefit       Value      Value      Benefit
- ----     ---    --------     -------     -------    ---------  ---------     -------   ---------   ---------
 <S>      <C>   <C>          <C>        <C>         <C>        <C>          <C>         <C>        <C>
  1       46    $  5,829     $ 5,551    $  5,474    $  5,252   $ 100,000    $  5,474    $  5,252   $ 100,000
  2       47      11,949       5,551      11,466      11,022     100,000      11,173      10,729     100,000
  3       48      18,376       5,551      18,025      17,359     100,000      17,447      16,781     100,000
  4       49      25,123       5,551      25,238      24,349     100,000      24,359      23,471     100,000
  5       50      32,209       5,551      33,187      32,076     100,000      31,982      30,872     100,000
  6       51      39,648       5,551      41,957      40,891     104,709      40,398      39,332     100,818
  7       52      47,459       5,551      51,571      50,638     124,965      49,584      48,651     120,151
  8       53      49,832           0      56,484      55,862     132,943      53,979      53,358     127,048
  9       54      52,324           0      61,866      61,555     141,484      58,743      58,432     134,343
 10       55      54,940           0      67,761      67,761     150,638      63,902      63,902     142,058
 11       56      57,687           0      74,221      74,221     160,465      69,485      69,485     150,226
 12       57      60,571           0      81,278      81,278     170,972      75,524      75,524     158,869
 13       58      63,600           0      88,989      88,989     182,218      82,057      82,057     168,023
 14       59      66,780           0      97,429      97,429     194,280      89,121      89,121     177,714
 15       60      70,119           0     106,669     106,669     207,222      96,759      96,759     187,971
 16       61      73,625           0     116,748     116,748     221,045     105,010     105,010     198,820
 17       62      77,306           0     127,748     127,748     235,830     113,915     113,915     210,294
 18       63      81,171           0     139,741     139,741     251,641     123,516     123,516     222,423
 19       64      85,230           0     152,809     152,809     268,557     133,852     133,852     235,241
 20       65      89,492           0     167,051     167,051     286,691     144,968     144,968     248,792

 25       70     114,216           0     259,629     259,629     399,087     214,231     214,231     329,304
 30       75     145,772           0     400,075     400,075     558,521     311,966     311,966     435,517

<FN>
        <F*>These values reflect investment results using current cost of insurance rates.
       <F**>These values reflect investment results using guaranteed cost of insurance rates.

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 on a number of factors, including the investment allocation made by
the Policy Owner, and the investment results for the series of fund
portfolios.  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, Inc., General American
Capital Company, Russell Insurance Funds, Inc., 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.
</TABLE>


                                    A-10
<PAGE> 238
<TABLE>
                                  GENERAL AMERICAN LIFE INSURANCE COMPANY

                                  FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE

Policy Face Amount $100,000                                       Guaranteed Issue Nonsmoker Age 45
Death Benefit Option A                                            Annual Premium $1,921.52

<CAPTION>
                                                             For Separate Account Eleven A Hypothetical Gross
                                                              Annual Rate of Return @ 0% (Net Rate @ -1.86%)
                                             ---------------------------------------------------------------------------------
                                                           Current<F*>                               Guaranteed<F**>
                                             -------------------------------------       -------------------------------------
                    Prems                     Net          Net Cash         Net           Net          Net Cash         Net
                    Accum      Annual         Cash         Surrender       Death          Cash         Surrender       Death
  Year     Age      @ 5%       Premium        Value          Value        Benefit         Value          Value        Benefit
  ----     ---     -------     -------       --------      --------      ---------       -------       ---------     ---------
   <S>     <C>     <C>         <C>           <C>           <C>           <C>             <C>           <C>           <C>
    1      46      $ 2,018     $ 1,922       $ 1,324       $ 1,247       $ 100,000       $ 1,324       $ 1,247       $ 100,000
    2      47        4,136       1,922         2,605         2,451         100,000         2,576         2,422         100,000
    3      48        6,360       1,922         3,845         3,614         100,000         3,777         3,547         100,000
    4      49        8,696       1,922         5,056         4,748         100,000         4,926         4,619         100,000
    5      50       11,148       1,922         6,249         5,865         100,000         6,022         5,638         100,000
    6      51       13,724       1,922         7,415         7,046         100,000         7,064         6,695         100,000
    7      52       16,427       1,922         8,564         8,241         100,000         8,045         7,722         100,000
    8      53       19,266       1,922         9,686         9,440         100,000         8,961         8,715         100,000
    9      54       22,247       1,922        10,761        10,623         100,000         9,807         9,668         100,000
   10      55       25,377       1,922        11,790        11,790         100,000        10,575        10,575         100,000
   11      56       28,664       1,922        12,786        12,786         100,000        11,262        11,262         100,000
   12      57       32,114       1,922        13,697        13,697         100,000        11,864        11,864         100,000
   13      58       35,738       1,922        14,538        14,538         100,000        12,375        12,375         100,000
   14      59       39,542       1,922        15,300        15,300         100,000        12,793        12,793         100,000
   15      60       43,537       1,922        15,964        15,964         100,000        13,111        13,111         100,000
   16      61       47,731       1,922        16,535        16,535         100,000        13,315        13,315         100,000
   17      62       52,135       1,922        17,012        17,012         100,000        13,396        13,396         100,000
   18      63       56,760       1,922        17,399        17,399         100,000        13,333        13,333         100,000
   19      64       61,615       1,922        17,706        17,706         100,000        13,104        13,104         100,000
   20      65       66,714       1,922        17,943        17,943         100,000        12,686        12,686         100,000

   25      70       96,294       1,922        17,357        17,357         100,000         6,997         6,997         100,000
   30      75      134,047       1,922        11,770        11,770         100,000             0             0               0
<FN>
          <F*>These values reflect investment results using current cost of
              insurance rates.
         <F**>These values reflect investment results using guaranteed cost of
              insurance rates.

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 on a
number of factors, including the investment allocation made by the Policy
Owner, and the investment results for the series of fund portfolios.  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, Inc., General American Capital Company,
Russell Insurance Funds, Inc., 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.
</TABLE>

                                    A-11
<PAGE> 239

<TABLE>
                                  GENERAL AMERICAN LIFE INSURANCE COMPANY

                                  FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE

Policy Face Amount $100,000                                       Guaranteed Issue Nonsmoker Age 45
Death Benefit Option A                                            Annual Premium $1,921.52

<CAPTION>
                                                             For Separate Account Eleven A Hypothetical Gross
                                                              Annual Rate of Return @ 6% (Net Rate @ 4.14%)
                                             ---------------------------------------------------------------------------------
                                                           Current<F*>                               Guaranteed<F**>
                                             -------------------------------------       -------------------------------------
                    Prems                     Net          Net Cash         Net           Net          Net Cash         Net
                    Accum      Annual         Cash         Surrender       Death          Cash         Surrender       Death
  Year     Age      @ 5%       Premium        Value          Value        Benefit         Value          Value        Benefit
  ----     ---     -------     -------       --------      --------      ---------       -------       ---------     ---------
   <S>     <C>     <C>         <C>           <C>           <C>           <C>             <C>           <C>           <C>
    1      46      $ 2,018     $ 1,922       $ 1,417       $ 1,340       $ 100,000       $ 1,417       $ 1,340       $ 100,000
    2      47        4,136       1,922         2,875         2,721         100,000         2,844         2,690         100,000
    3      48        6,360       1,922         4,375         4,145         100,000         4,304         4,073         100,000
    4      49        8,696       1,922         5,933         5,626         100,000         5,794         5,487         100,000
    5      50       11,148       1,922         7,563         7,179         100,000         7,316         6,932         100,000
    6      51       13,724       1,922         9,257         8,888         100,000         8,869         8,501         100,000
    7      52       16,427       1,922        11,029        10,706         100,000        10,449        10,126         100,000
    8      53       19,266       1,922        12,872        12,626         100,000        12,051        11,805         100,000
    9      54       22,247       1,922        14,769        14,631         100,000        13,672        13,534         100,000
   10      55       25,377       1,922        16,724        16,724         100,000        15,307        15,307         100,000
   11      56       28,664       1,922        18,756        18,756         100,000        16,952        16,952         100,000
   12      57       32,114       1,922        20,818        20,818         100,000        18,606        18,606         100,000
   13      58       35,738       1,922        22,924        22,924         100,000        20,266        20,266         100,000
   14      59       39,542       1,922        25,069        25,069         100,000        21,930        21,930         100,000
   15      60       43,537       1,922        27,242        27,242         100,000        23,596        23,596         100,000
   16      61       47,731       1,922        29,449        29,449         100,000        25,253        25,253         100,000
   17      62       52,135       1,922        31,697        31,697         100,000        26,897        26,897         100,000
   18      63       56,760       1,922        33,993        33,993         100,000        28,513        28,513         100,000
   19      64       61,615       1,922        36,351        36,351         100,000        30,088        30,088         100,000
   20      65       66,714       1,922        38,790        38,790         100,000        31,606        31,606         100,000

   25      70       96,294       1,922        51,986        51,986         100,000        37,971        37,971         100,000
   30      75      134,047       1,922        67,048        67,048         100,000        40,213        40,213         100,000
<FN>
       <F*>These values reflect investment results using current cost of
           insurance rates.
      <F**>These values reflect investment results using guaranteed cost of
           insurance rates.

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 on a
number of factors, including the investment allocation made by the Policy
Owner, and the investment results for the series of fund portfolios.  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, Inc., General American Capital Company,
Russell Insurance Funds, Inc., 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.
</TABLE>

                                    A-12
<PAGE> 240



<TABLE>
                                  GENERAL AMERICAN LIFE INSURANCE COMPANY

                                  FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE

Policy Face Amount $100,000                                       Guaranteed Issue Nonsmoker Age 45
Death Benefit Option A                                            Annual Premium $1,921.52

<CAPTION>
                                                             For Separate Account Eleven A Hypothetical Gross
                                                              Annual Rate of Return @ 12% (Net Rate @ 10.14%)
                                             ---------------------------------------------------------------------------------
                                                           Current<F*>                               Guaranteed<F**>
                                             -------------------------------------       -------------------------------------
                    Prems                     Net          Net Cash         Net           Net          Net Cash         Net
                    Accum      Annual         Cash         Surrender       Death          Cash         Surrender       Death
  Year     Age      @ 5%       Premium        Value          Value        Benefit         Value          Value        Benefit
  ----     ---     -------     -------       --------      --------      ---------       -------       ---------     ---------
   <S>     <C>     <C>         <C>           <C>           <C>           <C>             <C>           <C>           <C>
    1      46      $ 2,018     $ 1,922       $ 1,510       $ 1,433       $ 100,000       $ 1,510       $ 1,433       $ 100,000
    2      47        4,136       1,922         3,156         3,002         100,000         3,124         2,971         100,000
    3      48        6,360       1,922         4,951         4,721         100,000         4,876         4,646         100,000
    4      49        8,696       1,922         6,926         6,618         100,000         6,777         6,469         100,000
    5      50       11,148       1,922         9,110         8,726         100,000         8,842         8,458         100,000
    6      51       13,724       1,922        11,516        11,147         100,000        11,088        10,719         100,000
    7      52       16,427       1,922        14,177        13,854         100,000        13,529        13,206         100,000
    8      53       19,266       1,922        17,111        16,865         100,000        16,183        15,937         100,000
    9      54       22,247       1,922        20,327        20,189         100,000        19,068        18,930         100,000
   10      55       25,377       1,922        23,858        23,858         100,000        22,207        22,207         100,000
   11      56       28,664       1,922        27,762        27,762         100,000        25,627        25,627         100,000
   12      57       32,114       1,922        32,027        32,027         100,000        29,360        29,360         100,000
   13      58       35,738       1,922        36,709        36,709         100,000        33,443        33,443         100,000
   14      59       39,542       1,922        41,853        41,853         100,000        37,921        37,921         100,000
   15      60       43,537       1,922        47,506        47,506         100,000        42,844        42,844         100,000
   16      61       47,731       1,922        53,737        53,737         100,000        48,264        48,264         100,000
   17      62       52,135       1,922        60,627        60,627         100,000        54,249        54,249         100,000
   18      63       56,760       1,922        68,267        68,267         100,000        60,875        60,875         100,000
   19      64       61,615       1,922        76,763        76,763         100,000        68,232        68,232         100,000
   20      65       66,714       1,922        86,219        86,219         105,187        76,435        76,435         100,000

   25      70       96,294       1,922       149,331       149,331         173,224       132,069       132,069         153,200
   30      75      134,047       1,922       250,117       250,117         267,625       220,206       220,206         235,620
<FN>
       <F*>These values reflect investment results using current cost of
           insurance rates.
      <F**>These values reflect investment results using guaranteed cost of
           insurance rates.

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 on a
number of factors, including the investment allocation made by the Policy
Owner, and the investment results for the series of fund portfolios.  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, Inc., General American Capital Company,
Russell Insurance Funds, Inc., 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.
</TABLE>

                                    A-13
<PAGE> 241



<TABLE>
                                  GENERAL AMERICAN LIFE INSURANCE COMPANY

                                  FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE

Policy Face Amount $100,000                                       Guaranteed Issue Nonsmoker Age 45
Death Benefit Option B                                            Annual Premium $5,112.14

<CAPTION>
                                                             For Separate Account Eleven A Hypothetical Gross
                                                              Annual Rate of Return @ 0% (Net Rate @ -1.86%)
                                             ---------------------------------------------------------------------------------
                                                           Current<F*>                               Guaranteed<F**>
                                             -------------------------------------       -------------------------------------
                    Prems                     Net          Net Cash         Net           Net          Net Cash         Net
                    Accum      Annual         Cash         Surrender       Death          Cash         Surrender       Death
  Year     Age      @ 5%       Premium        Value          Value        Benefit         Value          Value        Benefit
  ----     ---     -------     -------       --------      --------      ---------       -------       ---------     ---------
<S>        <C>     <C>         <C>           <C>           <C>           <C>             <C>           <C>           <C>
    1      46      $ 5,368     $ 5,112       $ 4,214       $ 4,010       $ 104,214       $ 4,214       $ 4,010       $ 104,214
    2      47       11,004       5,112         8,327         7,918         108,327         8,297         7,888         108,297
    3      48       16,922       5,112        12,339        11,726         112,339        12,270        11,656         112,270
    4      49       23,136       5,112        16,265        15,447         116,265        16,130        15,312         116,130
    5      50       29,660       5,112        20,118        19,096         120,118        19,880        18,858         119,880
    6      51       36,511       5,112        23,887        22,906         123,887        23,517        22,535         123,517
    7      52       43,704       5,112        27,587        26,728         127,587        27,035        26,176         127,035
    8      53       51,257       5,112        31,206        30,551         131,206        30,429        29,775         130,429
    9      54       59,188       5,112        34,722        34,354         134,722        33,694        33,325         133,694
   10      55       67,515       5,112        38,137        38,137         138,137        36,821        36,821         136,821
   11      56       76,258       5,112        41,544        41,544         141,544        39,808        39,808         139,808
   12      57       85,439       5,112        44,805        44,805         144,805        42,650        42,650         142,650
   13      58       95,079       5,112        47,935        47,935         147,935        45,342        45,342         145,342
   14      59      105,200       5,112        50,923        50,923         150,923        47,880        47,880         147,880
   15      60      115,828       5,112        53,750        53,750         153,750        50,259        50,259         150,259
   16      61      126,987       5,112        56,418        56,418         156,418        52,465        52,465         152,465
   17      62      138,705       5,112        58,930        58,930         158,930        54,487        54,487         154,487
   18      63      151,008       5,112        61,289        61,289         161,289        56,306        56,306         156,306
   19      64      163,926       5,112        63,510        63,510         163,510        57,900        57,900         157,900
   20      65      177,490       5,112        65,606        65,606         165,606        59,247        59,247         159,247

   25      70      256,187       5,112        73,404        73,404         173,404        61,771        61,771         161,770
   30      75      356,627       5,112        74,845        74,845         174,845        54,802        54,802         154,802
<FN>
       <F*>These values reflect investment results using current cost of
            insurance rates.
      <F**>These values reflect investment results using guaranteed cost of
           insurance rates.

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 on a
number of factors, including the investment allocation made by the Policy
Owner, and the investment results for the series of fund portfolios.  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, Inc., General American Capital Company,
Russell Insurance Funds, Inc., 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.
</TABLE>

                                    A-14
<PAGE> 242

<TABLE>
                                  GENERAL AMERICAN LIFE INSURANCE COMPANY

                                  FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE

Policy Face Amount $100,000                                       Guaranteed Issue Nonsmoker Age 45
Death Benefit Option B                                            Annual Premium $5,112.14

<CAPTION>
                                                             For Separate Account Eleven A Hypothetical Gross
                                                              Annual Rate of Return @ 6% (Net Rate @ 4.14%)
                                             ---------------------------------------------------------------------------------
                                                           Current<F*>                               Guaranteed<F**>
                                             -------------------------------------       -------------------------------------
                    Prems                     Net          Net Cash         Net           Net          Net Cash         Net
                    Accum      Annual         Cash         Surrender       Death          Cash         Surrender       Death
  Year     Age      @ 5%       Premium        Value          Value        Benefit         Value          Value        Benefit
  ----     ---     -------     -------       --------      --------      ---------       -------       ---------     ---------
   <S>     <C>     <C>         <C>           <C>           <C>           <C>             <C>           <C>           <C>
    1      46      $ 5,368     $ 5,112       $ 4,484       $ 4,280       $ 104,484       $ 4,484       $ 4,280       $ 104,484
    2      47       11,004       5,112         9,130         8,721         109,130         9,098         8,689         109,098
    3      48       16,922       5,112        13,943        13,330         113,943        13,869        13,256         113,869
    4      49       23,136       5,112        18,944        18,126         118,944        18,798        17,980         118,798
    5      50       29,660       5,112        24,151        23,129         124,151        23,891        22,868         123,891
    6      51       36,511       5,112        29,562        28,581         129,562        29,150        28,168         129,150
    7      52       43,704       5,112        35,197        34,339         135,197        34,573        33,714         134,573
    8      53       51,257       5,112        41,054        40,399         141,054        40,161        39,506         140,161
    9      54       59,188       5,112        47,116        46,748         147,116        45,912        45,544         145,912
   10      55       67,515       5,112        53,393        53,393         153,393        51,822        51,822         151,822
   11      56       76,258       5,112        59,990        59,990         159,990        57,892        57,892         157,892
   12      57       85,439       5,112        66,776        66,776         166,776        64,120        64,120         164,120
   13      58       95,079       5,112        73,769        73,769         173,769        70,507        70,507         170,507
   14      59      105,200       5,112        80,967        80,967         180,967        77,051        77,051         177,051
   15      60      115,828       5,112        88,353        88,353         188,353        83,751        83,751         183,751
   16      61      126,987       5,112        95,936        95,936         195,936        90,595        90,595         190,595
   17      62      138,705       5,112       103,723       103,723         203,723        97,575        97,575         197,575
   18      63      151,008       5,112       111,723       111,723         211,723       104,675       104,675         204,675
   19      64      163,926       5,112       119,958       119,958         219,958       111,871       111,871         211,871
   20      65      177,490       5,112       128,448       128,448         228,448       119,143       119,143         219,143

   25      70      256,187       5,112       174,147       174,147         274,147       156,000       156,000         256,000
   30      75      356,627       5,112       223,632       223,632         323,632       190,565       190,565         290,565
<FN>
      <F*>These values reflect investment results using current cost of
          insurance rates.
      <F*>These values reflect investment results using guaranteed cost of
          insurance rates.

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 on a
number of factors, including the investment allocation made by the Policy
Owner, and the investment results for the series of fund portfolios.  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, Inc., General American Capital Company,
Russell Insurance Funds, Inc., 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.
</TABLE>

                                    A-15
<PAGE> 243


<TABLE>
                                  GENERAL AMERICAN LIFE INSURANCE COMPANY

                                  FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE

Policy Face Amount $100,000                                       Guaranteed Issue Nonsmoker Age 45
Death Benefit Option B                                            Annual Premium $5,112.14

<CAPTION>
                                                             For Separate Account Eleven A Hypothetical Gross
                                                              Annual Rate of Return @ 12% (Net Rate @ 10.14%)
                                             ---------------------------------------------------------------------------------
                                                           Current<F*>                               Guaranteed<F**>
                                             -------------------------------------       -------------------------------------
                    Prems                     Net          Net Cash         Net           Net          Net Cash         Net
                    Accum      Annual         Cash         Surrender       Death          Cash         Surrender       Death
  Year     Age      @ 5%       Premium        Value          Value        Benefit         Value          Value        Benefit
  ----     ---     -------     -------       --------      --------      ---------       -------       ---------     ---------
   <S>     <C>     <C>         <C>           <C>           <C>           <C>             <C>           <C>           <C>
    1      46      $ 5,368     $ 5,112       $ 4,754       $ 4,550       $ 104,754       $ 4,754       $ 4,550       $ 104,754
    2      47       11,004       5,112         9,965         9,556         109,965         9,933         9,524         109,933
    3      48       16,922       5,112        15,680        15,066         115,680        15,602        14,988         115,602
    4      49       23,136       5,112        21,961        21,143         121,961        21,805        20,987         121,805
    5      50       29,660       5,112        28,880        27,857         128,880        28,594        27,572         128,594
    6      51       36,511       5,112        36,487        35,506         136,487        36,027        35,046         136,027
    7      52       43,704       5,112        44,866        44,007         144,866        44,158        43,300         144,158
    8      53       51,257       5,112        54,082        53,428         154,082        53,053        52,399         153,053
    9      54       59,188       5,112        64,196        63,827         164,196        62,779        62,411         162,779
   10      55       67,515       5,112        75,297        75,297         175,297        73,410        73,410         173,410
   11      56       76,258       5,112        87,590        87,590         187,590        85,032        85,032         185,032
   12      57       85,439       5,112       101,043       101,043         201,043        97,736        97,736         197,736
   13      58       95,079       5,112       115,785       115,785         215,785       111,627       111,627         211,627
   14      59      105,200       5,112       131,934       131,934         231,934       126,816       126,816         226,816
   15      60      115,828       5,112       149,608       149,608         249,608       143,427       143,427         243,427
   16      61      126,987       5,112       168,962       168,962         268,962       161,587       161,587         261,587
   17      62      138,705       5,112       190,166       190,166         290,166       181,437       181,437         281,437
   18      63      151,008       5,112       213,409       213,409         313,409       203,126       203,126         303,126
   19      64      163,926       5,112       238,909       238,909         338,909       226,812       226,812         326,812
   20      65      177,490       5,112       266,909       266,909         366,909       252,673       252,673         352,673

   25      70      256,187       5,112       453,185       453,185         553,185       422,351       422,351         522,351
   30      75      356,627       5,112       747,785       747,785         847,785       685,484       685,484         785,484
<FN>
       <F*>These values reflect investment results using current cost of
           insurance rates.
      <F**>These values reflect investment results using guaranteed cost of
           insurance rates.

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 on a
number of factors, including the investment allocation made by the Policy
Owner, and the investment results for the series of fund portfolios.  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, Inc., General American Capital Company,
Russell Insurance Funds, Inc., 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.
</TABLE>

                                    A-16
<PAGE> 244

<TABLE>
                                  GENERAL AMERICAN LIFE INSURANCE COMPANY

                                  FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE

Policy Face Amount $100,000                                       Guaranteed Issue Nonsmoker Age 45
Death Benefit Option C                                            Annual Premium $5,112.14

<CAPTION>
                                                             For Separate Account Eleven A Hypothetical Gross
                                                              Annual Rate of Return @ 0% (Net Rate @ -1.86%)
                                             ---------------------------------------------------------------------------------
                                                           Current<F*>                               Guaranteed<F**>
                                             -------------------------------------       -------------------------------------
                    Prems                     Net          Net Cash         Net           Net          Net Cash         Net
                    Accum      Annual         Cash         Surrender       Death          Cash         Surrender       Death
  Year     Age      @ 5%       Premium        Value          Value        Benefit         Value          Value        Benefit
  ----     ---     -------     -------       --------      --------      ---------       -------       ---------     ---------
   <S>     <C>     <C>         <C>           <C>           <C>           <C>             <C>           <C>           <C>
    1      46      $ 5,368     $ 5,112       $ 4,231       $ 4,027       $ 100,000       $ 4,231       $ 4,027       $ 100,000
    2      47       11,004       5,112         8,379         7,970         100,000         8,351         7,942         100,000
    3      48       16,922       5,112        12,444        11,831         100,000        12,382        11,769         100,000
    4      49       23,136       5,112        16,442        15,624         100,000        16,325        15,508         100,000
    5      50       29,660       5,112        20,383        19,360         100,000        20,184        19,161         100,000
    6      51       36,511       5,112        24,259        23,277         100,000        23,959        22,977         100,000
    7      52       43,704       5,112        28,080        27,221         100,000        27,648        26,789         100,000
    8      53       45,889           0        27,176        26,604         100,000        26,580        26,007         100,000
    9      54       48,184           0        26,259        25,973         100,000        25,474        25,188         100,000
   10      55       50,593           0        25,329        25,329         100,000        24,323        24,323         100,000
   11      56       53,123           0        24,348        24,348         100,000        23,120        23,120         100,000
   12      57       55,779           0        23,316        23,316         100,000        21,859        21,859         100,000
   13      58       58,568           0        22,242        22,242         100,000        20,532        20,532         100,000
   14      59       61,496           0        21,114        21,114         100,000        19,131        19,131         100,000
   15      60       64,571           0        19,912        19,912         100,000        17,647        17,647         100,000
   16      61       67,800           0        18,635        18,635         100,000        16,063        16,063         100,000
   17      62       71,190           0        17,281        17,281         100,000        14,363        14,363         100,000
   18      63       74,749           0        15,846        15,846         100,000        12,524        12,524         100,000
   19      64       78,487           0        14,339        14,339         100,000        10,515        10,515         100,000
   20      65       82,411           0        12,768        12,768         100,000         8,306         8,306         100,000

   25      70      105,179           0         2,975         2,975         100,000             0             0               0
   30      75      134,239           0             0             0               0             0             0               0
<FN>
       <F*>These values reflect investment results using current cost of
           insurance rates.
      <F**>These values reflect investment results using guaranteed cost of
           insurance rates.

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 on a
number of factors, including the investment allocation made by the Policy
Owner, and the investment results for the series of fund portfolios.  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, Inc., General American Capital Company,
Russell Insurance Funds, Inc., 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.
</TABLE>

                                    A-17
<PAGE> 245

<TABLE>
                                  GENERAL AMERICAN LIFE INSURANCE COMPANY

                                  FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE

Policy Face Amount $100,000                                       Guaranteed Issue Nonsmoker Age 45
Death Benefit Option C                                            Annual Premium $5,112.14

<CAPTION>
                                                             For Separate Account Eleven A Hypothetical Gross
                                                              Annual Rate of Return @ 6% (Net Rate @ 4.14%)
                                             ---------------------------------------------------------------------------------
                                                           Current<F*>                               Guaranteed<F**>
                                             -------------------------------------       -------------------------------------
                    Prems                     Net          Net Cash         Net           Net          Net Cash         Net
                    Accum      Annual         Cash         Surrender       Death          Cash         Surrender       Death
  Year     Age      @ 5%       Premium        Value          Value        Benefit         Value          Value        Benefit
  ----     ---     -------     -------       --------      --------      ---------       -------       ---------     ---------
   <S>     <C>     <C>         <C>           <C>           <C>           <C>             <C>           <C>           <C>
    1      46      $ 5,368     $ 5,112       $ 4,502       $ 4,298       $ 100,000       $ 4,502       $ 4,298       $ 100,000
    2      47       11,004       5,112         9,187         8,778         100,000         9,158         8,749         100,000
    3      48       16,922       5,112        14,064        13,451         100,000        13,999        13,385         100,000
    4      49       23,136       5,112        19,155        18,337         100,000        19,031        18,213         100,000
    5      50       29,660       5,112        24,481        23,459         100,000        24,268        23,246         100,000
    6      51       36,511       5,112        30,043        29,062         100,000        29,720        28,739         100,000
    7      52       43,704       5,112        35,862        35,003         100,000        35,397        34,538         100,000
    8      53       45,889           0        36,995        36,422         100,000        36,353        35,780         100,000
    9      54       48,184           0        38,157        37,871         100,000        37,311        37,025         100,000
   10      55       50,593           0        39,351        39,351         100,000        38,268        38,268         100,000
   11      56       53,123           0        40,550        40,550         100,000        39,220        39,220         100,000
   12      57       55,779           0        41,756        41,756         100,000        40,165        40,165         100,000
   13      58       58,568           0        42,978        42,978         100,000        41,099        41,099         100,000
   14      59       61,496           0        44,212        44,212         100,000        42,020        42,020         100,000
   15      60       64,571           0        45,448        45,448         100,000        42,924        42,924         100,000
   16      61       67,800           0        46,688        46,688         100,000        43,802        43,802         100,000
   17      62       71,190           0        47,935        47,935         100,000        44,648        44,648         100,000
   18      63       74,749           0        49,192        49,192         100,000        45,448        45,448         100,000
   19      64       78,487           0        50,469        50,469         100,000        46,188        46,188         100,000
   20      65       82,411           0        51,776        51,776         100,000        46,854        46,854         100,000

   25      70      105,179           0        58,464        58,464         100,000        48,571        48,571         100,000
   30      75      134,239           0        64,850        64,850         100,000        44,983        44,983         100,000
<FN>
       <F*>These values reflect investment results using current cost of
           insurance rates.
      <F**>These values reflect investment results using guaranteed cost of
           insurance rates.

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 on a
number of factors, including the investment allocation made by the Policy
Owner, and the investment results for the series of fund portfolios.  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, Inc., General American Capital Company,
Russell Insurance Funds, Inc., 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.
</TABLE>

                                    A-18
<PAGE> 246

<TABLE>
                                  GENERAL AMERICAN LIFE INSURANCE COMPANY

                                  FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE

Policy Face Amount $100,000                                       Guaranteed Issue Nonsmoker Age 45
Death Benefit Option C                                            Annual Premium $5,112.14

<CAPTION>
                                                             For Separate Account Eleven A Hypothetical Gross
                                                              Annual Rate of Return @ 12% (Net Rate @ 10.14%)
                                             ---------------------------------------------------------------------------------
                                                           Current<F*>                               Guaranteed<F**>
                                             -------------------------------------       -------------------------------------
                    Prems                     Net          Net Cash         Net           Net          Net Cash         Net
                    Accum      Annual         Cash         Surrender       Death          Cash         Surrender       Death
  Year     Age      @ 5%       Premium        Value          Value        Benefit         Value          Value        Benefit
  ----     ---     -------     -------       --------      --------      ---------       -------       ---------     ---------
   <S>     <C>     <C>         <C>           <C>           <C>           <C>             <C>           <C>           <C>
    1      46      $ 5,368     $ 5,112       $ 4,773       $ 4,569       $ 100,000       $ 4,773       $ 4,569       $ 100,000
    2      47       11,004       5,112        10,028         9,619         100,000         9,999         9,590         100,000
    3      48       16,922       5,112        15,818        15,205         100,000        15,750        15,136         100,000
    4      49       23,136       5,112        22,213        21,395         100,000        22,081        21,263         100,000
    5      50       29,660       5,112        29,287        28,265         100,000        29,060        28,038         100,000
    6      51       36,511       5,112        37,105        36,124         100,335        36,760        35,778         100,000
    7      52       43,704       5,112        45,688        44,829         119,733        45,170        44,311         118,375
    8      53       45,889           0        49,911        49,338         126,799        49,164        48,592         124,903
    9      54       48,184           0        54,520        54,233         134,312        53,493        53,206         131,782
   10      55       50,593           0        59,551        59,551         142,312        58,177        58,177         139,029
   11      56       53,123           0        65,004        65,004         150,749        63,245        63,245         146,669
   12      57       55,779           0        70,917        70,917         159,659        68,724        68,724         154,720
   13      58       58,568           0        77,343        77,343         169,105        74,644        74,644         163,205
   14      59       61,496           0        84,316        84,316         179,109        81,040        81,040         172,149
   15      60       64,571           0        91,865        91,865         189,663        87,946        87,946         181,573
   16      61       67,800           0       100,042       100,042         200,817        95,394        95,394         191,487
   17      62       71,190           0       108,904       108,904         212,633       103,418       103,418         201,921
   18      63       74,749           0       118,514       118,514         225,174       112,047       112,047         212,887
   19      64       78,487           0       128,956       128,956         238,544       121,310       121,310         224,400
   20      65       82,411           0       140,322       140,322         252,862       131,237       131,237         236,490

   25      70      105,179           0       213,185       213,185         340,149       192,303       192,303         306,830
   30      75      134,239           0       320,159       320,159         459,168       276,196       276,196         396,116
<FN>
       <F*>These values reflect investment results using current cost of
           insurance rates.
      <F**>These values reflect investment results using guaranteed cost of
           insurance rates.

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 on a
number of factors, including the investment allocation made by the Policy
Owner, and the investment results for the series of fund portfolios.  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, Inc., General American Capital Company,
Russell Insurance Funds, Inc., 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.
</TABLE>
    

                                    A-19
<PAGE> 247
<TABLE>
                                                   APPENDIX B
                                        TARGET ANNUAL PREMIUM PER $1,000
                                         BASE COVERAGE -- UNDERWRITTEN
                                                NON-SMOKER RATES
<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------------
- - - - - - - - - - - - Male Non-Smoker - - - - - - - - - - -      - - - - - - - - - - Female Non-Smoker - - - - - - - - - -
          Pre-       Stan-                 Pre-       Stan-                Pre-       Stan-                 Pre-      Stan-
         ferred      dard                 ferred      dard                ferred      dard                 ferred     dard
 Issue    Non-       Non-        Issue     Non-       Non-       Issue     Non-       Non-        Issue     Non-      Non-
  Age    Smoker     Smoker        Age     Smoker     Smoker       Age     Smoker     Smoker        Age     Smoker    Smoker
- ----------------------------------------------------------------------------------------------------------------------------
<S>      <C>        <C>          <C>      <C>        <C>         <C>      <C>        <C>          <C>      <C>       <C>
   0         --         --                                          0         --         --
   1         --         --         41      48.84      48.86         1         --         --         41      41.73     41.75
   2         --         --         42      50.44      50.45         2         --         --         42      43.09     43.10
   3         --         --         43      52.09      52.11         3         --         --         43      44.47     44.49
   4         --         --         44      53.77      53.79         4         --         --         44      45.90     45.92
   5         --         --         45      55.51      55.53         5         --         --         45      47.38     47.40

   6         --         --         46      57.27      57.31         6         --         --         46      48.88     48.90
   7         --         --         47      59.10      59.14         7         --         --         47      50.44     50.46
   8         --         --         48      60.98      61.00         8         --         --         48      52.02     52.04
   9         --         --         49      62.90      62.92         9         --         --         49      53.67     53.69
   10        --         --         50      64.87      64.90        10         --         --         50      55.34     55.36
                                                      66.91
   11        --         --         51      66.89                   11         --         --         51      57.06     57.09
   12        --         --         52      68.95      68.99        12         --         --         52      58.83     58.85
   13        --         --         53      71.07      71.11        13         --         --         53      60.63     60.67
   14        --         --         54      73.23      73.27        14         --         --         54      62.48     62.52
   15        --         --         55      75.44      75.49        15         --         --         55      64.38     64.41
                                                      77.73
   16        --         --         56      77.68                   16         --         --         56      66.32     66.36
   17        --         --         57      79.98      80.04        17         --         --         57      68.32     68.35
   18        --         --         58      82.31      82.38        18         --         --         58      70.36     70.40
   19        --         --         59      84.71      84.78        19         --         --         59      72.51     72.54
   20     24.89      24.91         60      87.18      87.23        20      20.89      20.89         60      74.42     74.77

   21     25.63      25.64         61      89.71      89.76        21      21.58      21.58         61      77.03     77.07
   22     26.39      26.41         62      92.30      92.36        22      22.31      22.31         62      79.40     79.45
   23     27.20      27.22         63      94.96      95.04        23      23.05      23.05         63      81.85     81.91
   24     28.06      28.06         64      97.69      97.78        24      23.81      23.81         64      84.35     84.41
   25     28.94      28.94         65     100.47     100.56        25      24.60      24.60         65      86.89     86.96

   26     29.87      29.87         66     103.30     103.41        26      25.43      25.43         66      89.48     89.57
   27     30.83      30.84         67     106.23     106.34        27      26.28      26.30         67      92.15     92.24
   28     31.84      31.86         68     109.23     109.38        28      27.16      27.18         68      94.93     95.02
   29     32.88      32.92         69     112.39     112.54        29      28.08      28.10         69      97.84     97.93
   30     33.98      34.01         70     115.66     115.83        30      29.01      29.02         70     100.90    101.01

   31     35.12      35.14         71     119.09     119.27        31      29.99      30.00         71     104.11    104.24
   32     36.30      36.32         72     122.65     122.86        32      30.98      31.00         72     107.49    107.64
   33     37.53      37.55         73     126.30     126.53        33      32.03      32.05         73     111.01    111.16
   34     38.80      38.81         74     130.03     130.27        34      33.12      33.14         74     114.61    114.79
   35     40.11      40.12         75     133.81     134.07        35      34.25      34.27         75     118.31    118.52

   36     41.46      41.48         76     137.66     137.97        36      35.41      35.43         76     122.14    122.36
   37     42.85      42.87         77     141.64     141.98        37      36.60      36.62         77     126.13    126.37
   38     44.29      44.31         78     145.79     146.18        38      37.84      37.85         78     130.31    130.57
   39     45.77      45.78         79     150.22     150.65        39      39.10      39.12         79     134.76    135.06
   40     47.28      47.30         80     154.90     155.38        40      40.39      40.41         80     139.52    139.84
</TABLE>

                                    B-1
<PAGE> 248

<TABLE>
                                                   APPENDIX B
                                        TARGET ANNUAL PREMIUM PER $1,000
                                         BASE COVERAGE -- UNDERWRITTEN
                                                  SMOKER RATES
<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------------
- - - - - - - - - - - - - Male Smoker - - - - - - - - - - - -      - - - - - - - - - - - Female Smoker - - - - - - - - - - -
          Pre-       Stan-                 Pre-       Stan-                Pre-       Stan-                 Pre-      Stan-
 Issue   ferred      dard        Issue    ferred      dard       Issue    ferred      dard        Issue    ferred     dard
  Age    Smoker     Smoker        Age     Smoker     Smoker       Age     Smoker     Smoker        Age     Smoker    Smoker
- ----------------------------------------------------------------------------------------------------------------------------
<S>      <C>        <C>          <C>      <C>        <C>         <C>      <C>        <C>          <C>      <C>       <C>
   0      13.49      13.49                                          0      11.20      11.20
   1      13.77      13.77         41      48.95      49.16         1      11.44      11.44         41      41.79     41.99
   2      14.16      14.16         42      50.56      50.80         2      11.76      11.76         42      43.16     43.36
   3      14.58      14.58         43      52.22      52.49         3      12.11      12.11         43      44.56     44.78
   4      15.00      15.00         44      53.91      54.20         4      12.48      12.48         44      46.01     46.24
   5      15.47      15.47         45      55.67      55.96         5      12.84      12.84         45      47.79     47.74

   6      15.96      15.96         46      57.47      57.72         6      13.25      13.25         46      49.02     49.26
   7      16.48      16.48         47      59.32      59.53         7      13.67      13.67         47      50.58     50.82
   8      17.03      17.03         48      61.21      61.39         8      14.11      14.11         48      52.20     52.42
   9      17.61      17.61         49      63.15      63.30         9      14.58      14.58         49      53.85     54.05
   10     18.21      18.21         50      65.15      65.26        10      15.06      15.06         50      55.56     55.74

   11     18.84      18.84         51      67.18      67.29        11      15.56      15.56         51      57.29     57.45
   12     19.48      19.48         52      69.26      69.36        12      16.08      16.08         52      59.07     59.23
   13     20.14      20.14         53      71.40      71.52        13      16.64      16.64         53      60.88     61.04
   14     20.83      20.83         54      73.59      73.70        14      17.19      17.19         54      62.73     32.91
   15     21.50      21.50         55      75.81      75.92        15      17.77      17.77         55      64.65     64.81

   16     22.17      22.17         56      78.07      78.19        16      18.36      18.36         56      66.61     66.77
   17     22.85      22.85         57      80.39      80.54        17      18.95      18.95         57      68.60     68.76
   18     23.52      23.52         58      82.74      82.88        18      19.59      19.59         58      70.67     70.81
   19     24.20      24.20         59      85.14      85.30        19      20.23      20.23         59      72.81     72.94
   20     24.91      24.98         60      87.61      87.75        20      20.89      20.89         60      75.02     75.15

   21     25.64      25.72         61      90.14      90.30        21      21.58      21.58         61      77.33     77.44
   22     26.41      26.49         62      92.77      92.93        22      22.31      22.31         62      79.72     79.82
   23     27.22      27.29         63      95.45      95.61        23      23.05      23.05         63      82.19     82.30
   24     28.06      28.13         64      98.20      98.40        24      23.81      23.81         64      84.71     84.83
   25     28.96      29.00         65     101.01     101.23        25      24.60      24.60         65      87.28     87.43

   26     29.89      29.93         66     103.90     104.12        26      25.43      25.43         66      89.89     90.05
   27     30.86      30.90         67     106.86     107.12        27      26.30      26.30         67      92.60     92.76
   28     31.88      31.91         68     109.92     110.20        28      27.18      27.18         68      95.40     95.59
   29     32.93      32.97         69     113.10     113.42        29      28.10      28.10         69      98.34     98.54
   30     34.03      34.07         70     116.44     116.77        30      29.02      29.06         70     101.42    101.63

   31     35.17      35.21         71     119.90     120.27        31      30.00      30.04         71     104.69    104.92
   32     36.36      36.41         72     123.51     123.90        32      31.02      31.07         72     108.09    108.34
   33     37.58      37.64         73     127.20     127.61        33      32.07      32.13         73     111.61    111.88
   34     38.85      38.92         74     130.95     131.41        34      33.16      33.23         74     115.25    115.54
   35     40.16      40.25         75     134.80     135.29        35      34.28      34.36         75     118.99    119.32

   36     41.51      41.62         76     138.72     139.26        36      35.45      35.54         76     122.86    123.19
   37     42.91      43.03         77     142.78     143.36        37      36.66      36.75         77     126.87    127.26
   38     44.36      44.51         78     146.99     147.63        38      37.89      38.02         78     131.11    131.53
   39     45.84      46.02         79     151.48     152.17        39      39.15      39.30         79     135.59    136.06
   40     47.37      47.57         80     156.21     156.98        40      40.46      40.63         80     140.38    140.90
</TABLE>

                                    B-2
<PAGE> 249

<TABLE>
                                                   APPENDIX B
                                        TARGET ANNUAL PREMIUM PER $1,000
                                       BASE COVERAGE -- GUARANTEED ISSUE

<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------------
- - - - - - - - - - -Male Guaranteed Issue- - - - - - - - - -      - - - - - - - - -Female Guaranteed Issue- - - - - - - - -
 Issue    Non-                   Issue     Non-                  Issue     Non-                   Issue     Non-
  Age    Smoker     Smoker        Age     Smoker     Smoker       Age     Smoker     Smoker        Age     Smoker    Smoker
- ----------------------------------------------------------------------------------------------------------------------------
<S>      <C>        <C>          <C>      <C>        <C>         <C>      <C>        <C>          <C>      <C>       <C>
   0         --         --                                          0         --         --
   1         --         --         41      44.70      53.45         1         --         --         41      44.70     53.45
   2         --         --         42      46.24      55.22         2         --         --         42      46.24     55.22
   3         --         --         43      47.82      57.01         3         --         --         43      47.82     57.01
   4         --         --         44      49.45      58.83         4         --         --         44      49.45     58.83
   5         --         --         45      51.12      60.69         5         --         --         45      51.12     60.69

   6         --         --         46      52.83      62.61         6         --         --         46      52.83     62.61
   7         --         --         47      54.60      64.57         7         --         --         47      54.60     64.57
   8         --         --         48      56.40      66.56         8         --         --         48      56.40     66.56
   9         --         --         49      58.24      68.63         9         --         --         49      58.24     68.63
   10        --         --         50      60.15      70.78        10         --         --         50      60.15     70.78

   11        --         --         51      62.09      72.97        11         --         --         51      62.09     72.97
   12        --         --         52      64.10      75.19        12         --         --         52      64.10     75.19
   13        --         --         53      66.20      77.47        13         --         --         53      66.20     77.47
   14        --         --         54      68.35      79.77        14         --         --         54      68.35     79.77
   15        --         --         55      70.62      82.10        15         --         --         55      70.62     82.10

   16        --         --         56      72.94      84.51        16         --         --         56      72.94     84.51
   17        --         --         57      75.29      86.96        17         --         --         57      75.29     86.96
   18        --         --         58      77.72      89.47        18         --         --         58      77.72     89.47
   19        --         --         59      80.25      92.06        19         --         --         59      80.25     92.06
   20     22.39      27.34         60      82.85      94.72        20      22.39      27.34         60      82.85     94.72

   21     23.07      28.15         61      85.52      97.47        21      23.07      28.15         61      85.52     97.47
   22     23.78      28.99         62      88.26     100.35        22      23.78      28.99         62      88.26    100.35
   23     24.52      29.87         63      91.03     103.30        23      24.52      29.87         63      91.03    103.30
   24     25.31      30.79         64      93.83     106.30        24      25.31      30.79         64      93.83    106.30
   25     26.15      31.76         65      96.69     109.36        25      26.15      31.76         65      96.69    109.36

   26     27.00      32.77         66      99.70     112.47        26      27.00      32.77         66      99.70    112.47
   27     27.89      33.83         67     102.83     115.66        27      27.89      33.83         67     102.83    115.66
   28     28.81      34.94         68     106.12     119.02        28      28.81      34.94         68     106.12    119.02
   29     29.78      36.09         69     109.54     122.54        29      29.78      36.09         69     109.54    122.54
   30     30.79      37.28         70     113.12     126.28        30      30.79      37.28         70     113.12    126.28

   31     31.83      38.54         71         --         --        31      31.83      38.54         71         --        --
   32     32.91      39.83         72         --         --        32      32.91      39.83         72         --        --
   33     34.04      41.18         73         --         --        33      34.04      41.18         73         --        --
   34     35.24      42.57         74         --         --        34      35.24      42.57         74         --        --
   35     36.45      43.99         75         --         --        35      36.45      43.99         75         --        --

   36     37.72      45.46         76         --         --        36      37.72      45.46         76         --        --
   37     39.02      46.96         77         --         --        37      39.02      46.96         77         --        --
   38     40.39      48.53         78         --         --        38      40.39      48.53         78         --        --
   39     41.78      50.14         79         --         --        39      41.78      50.14         79         --        --
   40     43.21      51.79         80         --         --        40      43.21      51.79         80         --        --
</TABLE>

                                    B-3
<PAGE> 250

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

                                    II-1
<PAGE> 251


     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
     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.
    

                                    II-2
<PAGE> 252


REPRESENTATIONS PURSUANT TO RULE 6e-3(T)

This filing is made pursuant to Rules 6c-3 and 6e-3(T) under the Investment
Company Act of 1940.

Registrant elects to be governed by Rule 6e-3(T)(b)(13)(i)(A) under the
Investment Company Act of 1940 with respect to the Policies described in
the Prospectuses.

      Registrant makes the following representations:

      (1)   Section 6e-3(T)(b)(13)(iii)(F) has been relied upon.

      (2)   The level of the mortality and expense risk charge is within
      the range of industry practice for comparable flexible premium
      variable life insurance policies, and is reasonable in relation
      to the risks assumed by the Company under the Policies.

      (3)   Registrant has concluded that there is a reasonable likelihood
      that the distribution financing arrangement of the Separate
      Account will benefit the Separate Account and Owners and will
      keep and make available to the Commission on request a
      memorandum setting forth the basis for this representation.

      (4)   The Separate Account will invest only in management investment
      companies which have undertaken to have a board of directors, a
      majority of whom are not interested persons of the company,
      formulate and approve any plan under Rule 12b-1 to finance
      distribution expenses.

The methodology used to support the representation made in paragraph (2)
above is based on an analysis of the mortality and expense risk charges
contained in other flexible premium variable life insurance policies.
Registrant undertakes to keep and make available to the Commission on
request the documents used to support the representation in paragraph (2)
above.

                                    II-3
<PAGE> 253


CONTENTS OF REGISTRATION STATEMENT


This Registration Statement comprises the following Papers and Documents:

      The facing sheet.
   
      VGSP Prospectus, consisting of  pages; FRC-VUL Prospectus,
      consisting of ---- pages.
    
      The undertaking to file reports required by Section 15 (d), 1934 Act.
      The undertaking pursuant to Rule 484.
      Representations pursuant to Rule 6e-3(T).
      The signatures.

1.    The following exhibits (which 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)  Revised form of VGSP Policy <F2>

            (b)  Form of VGSP Pension Policy and Policy Riders <F1>

            (c)  Waiver of monthly Deduction Rider  <F1>

            (d)  Form of FRC-VUL Policy <F4>

            (e)  Form of FRC-VUL Waiver of Monthly Deduction Rider <F4>

            (f)  Form of FRC-VUL Waiver of Specified Premium Rider <F4>

            (g)  Form of FRC-VUL Increasing Benefit Rider <F4>

                                    II-4
<PAGE> 254

      (6)   (a)  Amended Charter and Articles of Incorporation of General
                 American <F2>

            (b)  Amended By-Laws of General American <F1>

      (7)   Not applicable

      (8)   (a)  Form of Agreement to Purchase Shares of
                 General American Capital Company <F2>

            (b)  Form of Participation Agreement with Variable
                 Insurance Products Fund <F2>

            (c)  Form of Participation Agreement with Russell
                 Insurance   Funds, Inc. <F4>

      (9)   Not applicable

     (10)   (a)  Form of Application for Standard VGSP Policy <F2>

            (b)  Form of Application for Standard FRC-VUL Policy <F4>

            (c)  Form of Application for FRC-VUL Policy--Guaranteed
                 Issue <F4>

            (d)  Form of Master Application for FRC-VUL Policy <F4>

2.    Revised 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>

3.    The following exhibits are numbered to correspond to the
      numbers in the instructions as to exhibits for Form S-6.

            (1)  See above

            (2)  See Exhibit 1(5)

            (3)  (a)  Opinion of Robert J. Banstetter, General
                 Counsel of General American as to VGSP Policy  <F1>

                 (b)  Opinion of Matthew P. McCauley, Associate
                 General Counsel of General American as to FRC-VUL
                 Policy <F4>

                                    II-5
<PAGE> 255

   
            (4)  No financial statements are omitted from the
                 Prospectuses pursuant to prospectus
                 instructions 1(b) or (c).
    

            (5)  Not applicable

      4.    (a)  Opinion and Consent of Alan J. Hobbs, F.S.A., as
            to VGSP Policy and Prospectus <F3>

            (b)  Opinion and Consent of Shashikant Bhave, F.S.A.,
            M.A.A.A., as to FRC-VUL Policy and Prospectus <F4>

      5.    The consent of KPMG Peat Marwick LLP, Independent
            Certified Public Accountants.
   
    
[FN]
- ---------------------

    <F1>    Incorporated by reference to the initial Registration Statement
and File No. 33-48550.

    <F2>    Incorporated by reference to Pre-Effective Amendment
No. 1 to the Registration Statement, File No. 33-48550.

    <F3>    Incorporated by reference to Post-Effective Amendment No. 3 to
the Registration Statement, File No. 33-48550.

   
    <F4>    Incorporated by reference to Post-Effective Amendment No. 5 to
the Registration Statement, File NO. 33-48550.
    

                                    II-6
<PAGE> 256


                          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 26th day of April, 1996.
    

                                          GENERAL AMERICAN SEPARATE ACCOUNT
                                          ELEVEN (Registrant)

(Seal)                                    BY:   GENERAL AMERICAN LIFE
                                          INSURANCE COMPANY (for Registrant
                                          and as Depositor)


Attest: /s/ Robert J. Banstetter, Sr.  By: /s/ Richard A. Liddy
       ------------------------------      ----------------------------
          Robert J. Banstetter, Sr.         Richard A. Liddy
          Secretary                         President
                                            General American Life
                                              Insurance Company

                                    II-7
<PAGE> 257


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.

Signature                           Title                    Date
- ---------                           -----                    ----

   
 /s/ Richard A. Liddy
- ----------------------------  Chairman, President           4/26/96
Richard A. Liddy              (Principal Executive
                              Officer)
    

 /s/ Leonard M. Rubenstein
- ----------------------------  Executive Vice                4/26/96
Leonard M. Rubenstein         President-Investments
                              (Principal Financial
                              Officer)

 /s/ John W. Barber
- ----------------------------  Vice President -----          4/26/96
John W. Barber                Controller
                              (Principal Accounting
                              Officer)

- ----------------------------
August A. Busch, III<F*>      Director


- ----------------------------
William E. Cornelius<F*>      Director

   
- ----------------------------
John C. Danforth<F*>          Director
    

- ----------------------------
Bernard A. Edison<F*>         Director

   
    

 /s/ Richard A. Liddy
- ----------------------------
Richard A. Liddy              Director                      4/26/96

                                    II-8
<PAGE> 258



Signature                           Title                    Date
- ---------                           -----                    ----

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

   
[FN]
<F*> Original powers of attorney authorizing Matthew P. McCauley, Juanita M.
Thomas, or Leonard M. Rubenstein, and each of them singly, 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.
    

                                    II-9
<PAGE> 259



                               INDEX TO EXHIBITS



                                                                  Source
Exhibit                                                           or Page
Number                       Description                          Number
- ------                       -----------                          ------
   
1.          Consent of KPMG Peat Marwick LLP, Independent
            Certified Public Accountants

    

<PAGE> 1
   
                              Exhibit 1.

Consent of KPMG Peat Marwick LLP, Independent Certified Public Accountants
    


<PAGE> 2


The Board of Directors
General American Life Insurance Company:
   

                              Re:   "Select Plus"
                                    "Russell Insurance Funds"

    
We consent to the use of our reports included herein and to the reference
of our firm under the heading "Experts" in the Registration Statement and
Prospectus for General American Separate Account Eleven.

   
The audited financial statements of General American Life Insurance Company
have been prepared in accordance with accounting practices prescribed or
permitted by the Department of Insurance of the State of Missouri, which are
currently considered generally accepted accounting principles for mutual
life insurance companies.
    

                              KPMG PEAT MARWICK LLP


   
St. Louis, Missouri
April 29, 1996
    


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