GENERAL AMERICAN SEPARATE ACCOUNT TWENTY NINE
497, 1999-09-17
Previous: MUNICIPAL INVT TR FD MON PYMT SER 543 DEFINED ASSET FDS, 497, 1999-09-17
Next: ACX TECHNOLOGIES INC, 8-K, 1999-09-17



                       STATEMENT OF ADDITIONAL INFORMATION

                      INDIVIDUAL VARIABLE ANNUITY CONTRACT

                                    ISSUED BY

                        GENERAL AMERICAN SEPARATE ACCOUNT
                                   TWENTY-NINE

                                       AND

                     GENERAL AMERICAN LIFE INSURANCE COMPANY


THIS IS NOT A PROSPECTUS.  THIS  STATEMENT OF ADDITIONAL  INFORMATION  SHOULD BE
READ IN CONJUNCTION  WITH THE  PROSPECTUS  DATED MAY 3, 1999, FOR THE INDIVIDUAL
VARIABLE ANNUITY CONTRACT WHICH IS DESCRIBED HEREIN.

THE PROSPECTUS  CONCISELY  SETS FORTH  INFORMATION  THAT A PROSPECTIVE  INVESTOR
OUGHT TO KNOW BEFORE  INVESTING.  FOR A COPY OF THE PROSPECTUS CALL OR WRITE THE
COMPANY AT: GENERAL AMERICAN LIFE INSURANCE COMPANY, GTG/VA DEPARTMENT, P.O. BOX
66821, ST. LOUIS, MISSOURI, 63166-6821, (800) 237-6580.

THIS STATEMENT OF ADDITIONAL INFORMATION IS DATED MAY 3, 1999.


<TABLE>
<CAPTION>
                                TABLE OF CONTENTS
                                                                                                          Page

<S>                                                                                                               <C>
COMPANY  .........................................................................................................4

EXPERTS  .........................................................................................................4

LEGAL OPINIONS....................................................................................................4

DISTRIBUTION......................................................................................................4
         Reduction of the Surrender Charge........................................................................4

PERFORMANCE INFORMATION...........................................................................................5
         Total Return.............................................................................................5
         Money Market Yield Calculation...........................................................................6
         Yields of Other Investment Funds.........................................................................8
         Historical Unit Values...................................................................................9
         Effect of the Annual Contract Fee.......................................................................10

FEDERAL TAX STATUS...............................................................................................10
         General  ...............................................................................................10
         Diversification.........................................................................................11
         Multiple Contracts......................................................................................12
         Contracts Owned by Other than Natural Persons...........................................................13
         Tax Treatment of Assignments............................................................................13
         Income Tax Withholding..................................................................................13
         Tax Treatment of Withdrawals - Non-Qualified Contracts..................................................13
         Qualified Plans.........................................................................................14
         Tax Treatment of Withdrawals - Qualified Contracts......................................................17
         Tax-Sheltered Annuities - Withdrawal Limitations........................................................18

ANNUITY PROVISIONS...............................................................................................18
         Computation of the Value of an Annuity Unit.............................................................18
         Determination of the Amount of the First Annuity Installment............................................19
         Determination of the Fluctuating Values of the Annuity Installments.....................................20

GENERAL MATTERS..................................................................................................20
         Participating...........................................................................................20
         Incorrect Age or Sex....................................................................................20
         Annuity Data............................................................................................21
         Quarterly Reports.......................................................................................21
         Incontestability........................................................................................21
         Ownership...............................................................................................21
         Reinstatement...........................................................................................21

SAFEKEEPING OF ACCOUNT ASSETS....................................................................................21

STATE REGULATION.................................................................................................22

RECORDS AND REPORTS..............................................................................................22

LEGAL PROCEEDINGS................................................................................................22

OTHER INFORMATION................................................................................................22

FINANCIAL STATEMENTS.............................................................................................23
</TABLE>




                                     COMPANY

General  American  Life  Insurance  Company  ("General  American")  is  a  stock
insurance company wholly-owned by GenAmerica Corporation. GenAmerica Corporation
is wholly-owned by General  American  Mutual Holding  Company,  a mutual holding
company organized under Missouri law. General American was chartered in 1933 and
since  then  has  continuously  engaged  in  the  business  of  life  insurance,
annuities,  and  accident  and health  insurance.  General  American's  National
Headquarters (Home Office) is located at 700 Market Street, St. Louis,  Missouri
63101. The telephone number is 314-231-1700. It is licensed to do business in 49
states of the U.S., the District of Columbia,  Puerto Rico, and is registered in
Canada and licensed in the Provinces of Alberta, British Columbia, Manitoba, New
Brunswick, Newfoundland, Nova Scotia, Ontario, Prince Edward Island, Quebec, and
Saskatchewan.

                                     EXPERTS

Audited financial  statements of General American Life Insurance Company and the
Separate  Account have been  included in reliance  upon the reports of KPMG LLP,
independent  certified public accountants,  appearing elsewhere herein, and upon
the authority of said firm as experts in accounting and auditing.

                                 LEGAL OPINIONS

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

                                  DISTRIBUTION

Cova Life  Sales  Company  ("Life  Sales"),  the  principal  underwriter  of the
Contracts,  is registered with the Securities and Exchange  Commission under the
Securities  Exchange  Act of  1934 as a  broker-dealer  and is a  member  of the
National Association of Securities Dealers, Inc.

Reduction of the Surrender Charge

The amount of the surrender charge on the Contracts may be reduced or eliminated
when sales of the Contracts are made to individuals or to a group of individuals
in a manner  that  results in  savings of sales  expenses.  The  entitlement  to
reduction  of the  surrender  charge will be  determined  by the  Company  after
examination of all the relevant factors such as:

1.   The size and type of group to which  sales are to be made.  Generally,  the
     sales expenses for a larger group are less than for a smaller group because
     of the ability to implement  large  numbers of  Contracts  with fewer sales
     contacts.

2.   The total amount of purchase  payments to be received.  Per Contract  sales
     expenses are likely to be less on larger purchase  payments than on smaller
     ones.

3.   Any prior or existing  relationship  with the Company.  Per Contract  sales
     expenses are likely to be less when there is a prior existing  relationship
     because of the  likelihood  of  implementing  the Contract with fewer sales
     contacts.

4.   Other  circumstances,  of which the Company is not presently  aware,  which
     could result in reduced sales expenses.

If, after  consideration of the foregoing  factors,  the Company determines that
there will be a  reduction  in sales  expenses,  the  Company  may provide for a
reduction of the surrender charge.

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

                             PERFORMANCE INFORMATION
Total Return

From time to time, the Company may advertise  performance  data.  Such data will
show the  percentage  change in the value of an  accumulation  unit based on the
performance of a Investment Fund over a period of time, usually a calendar year,
determined  by dividing  the increase  (decrease)  in value for that unit by the
accumulation unit value at the beginning of the period.

Any such  advertisement  will include total return  figures for the time periods
indicated  in the  advertisement.  Such total  return  figures  will reflect the
deduction of the expenses for the underlying  Investment  Fund being  advertised
and any applicable surrender charges.

The hypothetical value of a Contract purchased for the time periods described in
the  advertisement  will be  determined  by using the actual  accumulation  unit
values for an initial  $1,000  purchase  payment,  and deducting any  applicable
surrender charge to arrive at the ending  hypothetical value. The average annual
total return is then  determined  by computing  the fixed  interest  rate that a
$1,000 purchase  payment would have to earn annually,  compounded  annually,  to
grow to the  hypothetical  value at the end of the time periods  described.  The
formula used in these calculations is:

                                         n
                                P (1 + T)  =   ERV

Where:


     P = a hypothetical initial payment of $1,000

     T = average annual total return

     n = number of years

     ERV =  ending  redeemable  value at the end of the  time  periods  used (or
     fractional  portion  thereof) of a hypothetical  $1,000 payment made at the
     beginning of the time periods used.

The Company may also advertise  performance data which will be calculated in the
same manner as described  above but which will not reflect the  deduction of any
surrender  charge.  The  deduction  of any  surrender  charge  would  reduce any
percentage increase or make greater any percentage decrease.

Owners  should note that the  investment  results of each  Investment  Fund will
fluctuate over time, and any presentation of the Investment  Fund's total return
for  any  period  should  not be  considered  as a  representation  of  what  an
investment may earn or what an owner's total return may be in any future period.

Money Market Yield Calculation

Advertisements  and sales  literature  concerning  the  Contracts may report the
"current  annualized  yield" for the Investment  Funds of the Separate  Accounts
that invests in the GT Global:  Money Market Fund,  without  taking into account
any realized or unrealized gains or losses on shares in the Fund. The annualized
yield is computed by:

(a)  determining  the net change after 7 days  (exclusive of realized  gains and
     losses on shares of the  underlying  Investment  Fund or on its  respective
     portfolio  securities and unrealized  appreciation and depreciation) in the
     value of a hypothetical account having a balance of 1 unit at the beginning
     of the period;

(b)  dividing  such net change in account  value by the value of the  account at
     the beginning of the 7-day period to determine the base period return; and

(c)  annualizing the result of this division on a 365-day basis.

The net change in account value reflects (1) net income from the Investment Fund
attributable to the hypothetical account; and (2) charges and deductions imposed
under the contract upon the  hypothetical  account.  The charges and  deductions
include the per unit charges for mortality and expense risk, the  administrative
charge for the Investment  Fund, and the annual contract fee. For the purpose of
calculating  current yields for a Contract,  an average per unit contract fee is
used, as described  below.  Current  yield will be  calculated  according to the
following formula:

     Current Yields = (NCF - ES/UV) X (365/7)

     Where:

     NCF = the net change in the value of one unit in the Division (exclusive of
     realized  gains  and  losses  on the  sale  of  securities  and  unrealized
     appreciation and depreciation) for the 7-day period specified.

     ES = per unit expenses for a hypothetical  account having one unit over the
     7-day period.

     UV = the unit value for the first day of the 7-day period.

General  American   advertisement  and  sales  literature  may  also  quote  the
"effective  yield" of the  Investment  Fund  investing  in the GT Global:  Money
Market Fund for the same 7-day  period,  determined on a compounded  basis.  The
effective yield is calculated by compounding the unannualized base period return
according to the following formula:

                                                        365/7
                    Effective Yield = (1+((NCF-ES)/UV))       - 1,

     Where:

     NCF = the net  change  in the  value  of one  unit in the  Investment  Fund
     (exclusive  of  realized  gains and  losses on the sale of  securities  and
     unrealized appreciation and depreciation) for the 7-day period specified.

     ES = per unit expenses for a hypothetical  account having one unit over the
     7-day period.

     UV = the unit value for the first day of the 7-day period.

Because of the charges and deductions imposed on units according to the terms of
the  Contract,  the yield for the Money Market Fund will be lower than the yield
for the Investment Fund or the corresponding Trust which underlie the Investment
Fund.

Yields on amounts in the Money  Market Fund will  normally  fluctuate on a daily
basis.  For that reason the yield for any past period is not an indication nor a
representation  of future yields.  The actual yield for the  Investment  Fund is
affected by changes in interest  rates on money market  securities,  the average
portfolio  maturity of the underlying Fund, the types and qualities of portfolio
securities held by the Investment Fund, and the operating  expenses of the Fund.
Yields  on  amounts  held in the Money  Market  Fund may also be  presented  for
periods other than seven days.

Yields of Other Investment Funds

Advertisements  and sales  literature  for the  Contract  may report the current
annualized  yield of one or more of the  Investment  Funds (other than the Money
Market  Fund) for a 30-day  or  one-month  period.  The  annualized  yield of an
Investment  Fund  refers to income  generated  by the  Investment  Fund during a
specified 30-day or one-month period. Because the yield is annualized, the yield
generated by the  Investment  Fund during the specified  period is assumed to be
generated  every 30-day or one-month  period over a year.  The yield is computed
by:

(1)  dividing  the  net  investment  income  of the  fund  corresponding  to the
     Investment Fund less expenses for the Investment Fund for the period; by

(2)  the maximum  offering price per unit of the Investment Fund on the last day
     of the period times the daily average number of units  outstanding  for the
     period; then

(3)  compounding that yield for a 6-month period; and then

(4)  multiplying that result by 2.

Expenses  attributable  to the Investment Fund include the mortality and expense
risk charge, the  administrative  charge for the Investment Fund, and the annual
contract  fee.  A  contract  fee of $2.50 is used to  calculate  the  30-day  or
one-month yield as in the following equation:

                                                     6
                      Yield = 2x((((N1-ES)/(UxUV))+1)    -1)

     Where:

     NI = net investment  income of the Fund for the 30-day or one-month  period
     in question

     ES = expenses of the Investment Fund for the 30-day or one-month period

     U = the average number of units outstanding

     UV = the unit  value at the  close  of the last day in the  30-day  or one-
     month period

Because of the charges and  deductions  imposed  under the  Contracts (ES in the
equation) the yield for an Investment  Fund will be lower than the yield for the
corresponding Fund.

The yield on amounts in any Investment  Fund will normally  fluctuate.  For that
reason yields for any past periods are not  indications nor  representations  of
future yields.  The actual yield for an Investment  Fund is affected by the type
and the quality of the portfolio securities held in the underlying Fund, and the
operating expenses of the Fund.

Yield calculations do not take surrender charges into account,  but such charges
are deducted  from amounts  greater  than ten percent of the  Accumulated  Value
under a Contract if such  amounts are  withdrawn  within the first six  contract
years after they were deposited.

Historical Unit Values

The  Company  may also show  historical  accumulation  unit  values  in  certain
advertisements  containing  illustrations.  These illustrations will be based on
actual accumulation unit values.

In addition,  the Company may  distribute  sales  literature  which compares the
percentage  change in accumulation  unit values for any of the Investment  Funds
against  established  market indices such as the Standard & Poor's 500 Composite
Stock  Price  Index,  the Dow  Jones  Industrial  Average  or  other  management
investment companies which have investment  objectives similar to the Investment
Fund being compared. The Standard & Poor's 500 Composite Stock Price Index is an
unmanaged, unweighted average of 500 stocks, the majority of which are listed on
the New York Stock Exchange.  The Dow Jones Industrial  Average is an unmanaged,
weighted average of thirty blue chip industrial  corporations  listed on the New
York Stock Exchange.  Both the Standard & Poor's 500 Composite Stock Price Index
and the Dow Jones Industrial Average assume quarterly reinvestment of dividends.

Effect of the Annual Contract Fee

The Contract  provides for the deduction each year of the lesser of $30 or 2% of
an account's  value  provided  the account  value is less than  $20,000.  If the
account value exceeds  $20,000,  or if the entire  account value is in the Fixed
Account,  then no contract fee is charged.  So that this charge can be reflected
in yield and total return calculations it is assumed that the annual charge will
be $30 and this charge is converted  into a per-dollar,  per-day charge based on
the average  Accumulated  Value in the Separate Accounts of all the Contracts as
of the last day of the period for which  quotations  are  provided.  The average
value of  Contracts  in the  Separate  Accounts  is assumed to be  $20,000.  The
per-dollar,  per-day  average charge will be adjusted to reflect the assumptions
underlying a particular performance quotation.

                               FEDERAL TAX STATUS

General

NOTE:  THE FOLLOWING  DESCRIPTION IS BASED UPON THE COMPANY'S  UNDERSTANDING  OF
CURRENT  FEDERAL INCOME TAX LAW APPLICABLE TO ANNUITIES IN GENERAL.  THE COMPANY
CANNOT  PREDICT  THE  PROBABILITY  THAT ANY  CHANGES  IN SUCH LAWS WILL BE MADE.
PURCHASERS ARE CAUTIONED TO SEEK COMPETENT TAX ADVICE  REGARDING THE POSSIBILITY
OF SUCH CHANGES. THE COMPANY DOES NOT GUARANTEE THE TAX STATUS OF THE CONTRACTS.
PURCHASERS  BEAR THE  COMPLETE  RISK THAT THE  CONTRACTS  MAY NOT BE  TREATED AS
"ANNUITY  CONTRACTS"  UNDER  FEDERAL  INCOME  TAX LAWS.  IT  SHOULD  BE  FURTHER
UNDERSTOOD  THAT THE  FOLLOWING  DISCUSSION IS NOT  EXHAUSTIVE  AND THAT SPECIAL
RULES NOT DESCRIBED HEREIN MAY BE APPLICABLE IN CERTAIN SITUATIONS. MOREOVER, NO
ATTEMPT  HAS BEEN  MADE TO  CONSIDER  ANY  APPLICABLE  STATE OR OTHER  TAX LAWS.
Section 72 of the Code governs taxation of annuities in general. An Owner is not
taxed on increases in the value of a Contract until distribution occurs,  either
in the form of a lump sum  payment  or as  annuity  payments  under the  Annuity
Option selected.  For a lump sum payment  received as a total withdrawal  (total
surrender),  the  recipient  is taxed on the portion of the payment that exceeds
the cost basis of the Contract. For Non-Qualified Contracts,  this cost basis is
generally the purchase payments,  while for Qualified  Contracts there may be no
cost  basis.  The  taxable  portion of the lump sum payment is taxed at ordinary
income tax rates.

For annuity payments, a portion of each payment in excess of an exclusion amount
is includible in taxable  income.  The exclusion  amount for payments based on a
fixed annuity option is determined by multiplying  the payment by the ratio that
the cost basis of the Contract (adjusted for any period or refund feature) bears
to the expected  return under the Contract.  The  exclusion  amount for payments
based on a variable  annuity  option is determined by dividing the cost basis of
the Contract (adjusted for any period certain or refund guarantee) by the number
of years over which the annuity is expected to be paid.  Payments received after
the  investment in the Contract has been recovered  (i.e.  when the total of the
excludable amount equals the investment in the Contract) are fully taxable.  The
taxable  portion is taxed at ordinary  income tax rates.  For  certain  types of
Qualified Plans there may be no cost basis in the Contract within the meaning of
Section 72 of the Code. Owners, Annuitants and Beneficiaries under the Contracts
should  seek  competent  financial  advice  about  the tax  consequences  of any
distributions.

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

Diversification

Section  817(h) of the Code  imposes  certain  diversification  standards on the
underlying  assets of  variable  annuity  Contracts.  The Code  provides  that a
variable  annuity  Contract  will not be treated as an annuity  Contract for any
period  (and any  subsequent  period)  for which  the  investments  are not,  in
accordance with regulations  prescribed by the United States Treasury Department
("Treasury  Department"),   adequately  diversified.   Disqualification  of  the
Contract as an annuity Contract would result in the imposition of federal income
tax to the Owner with respect to earnings allocable to the Contract prior to the
receipt  of  payments  under  the  Contract.  The Code  contains  a safe  harbor
provision  which  provides that annuity  Contracts such as the Contract meet the
diversification  requirements if, as of the end of each quarter,  the underlying
assets meet the diversification standards for a regulated investment company and
no more than fifty-five  percent (55%) of the total assets consist of cash, cash
items, U.S. Government  securities and securities of other regulated  investment
companies.

On  March  2,  1989,  the  Treasury   Department  issued   Regulations   (Treas.
Reg.1.817-5),  which established diversification requirements for the Investment
Funds  underlying  variable  Contracts  such as the  Contract.  The  Regulations
amplify the diversification requirements for variable contracts set forth in the
Code and provide an alternative to the safe harbor  provision  described  above.
Under the Regulations,  an Investment Fund will be deemed adequately diversified
if:  (1) no more  than 55% of the value of the  total  assets  of the  option is
represented  by any one  investment;  (2) no more  than 70% of the  value of the
total assets of the option is  represented by any two  investments;  (3) no more
than 80% of the value of the total  assets of the option is  represented  by any
three investments;  and (4) no more than 90% of the value of the total assets of
the option is represented by any four investments.

The  Code  provides  that,  for  purposes  of  determining  whether  or not  the
diversification standards imposed on the underlying assets of variable Contracts
by Section  817(h) of the Code have been met,  "each  United  States  government
agency or instrumentality shall be treated as a separate issuer."

The Company intends that all Investment  Funds  underlying the Contracts will be
managed in such a manner as to comply with these diversification requirements.

The Treasury  Department has indicated that the  diversification  Regulations do
not provide guidance  regarding the  circumstances in which Owner control of the
investments  of the Separate  Accounts will cause the Owner to be treated as the
owner of the assets of the Separate  Accounts,  thereby resulting in the loss of
favorable tax  treatment for the Contract.  At this time it cannot be determined
whether additional guidance will be provided and what standards may be contained
in such guidance.

The  amount of Owner  control  which may be  exercised  under  the  Contract  is
different in some respects from the  situations  addressed in published  rulings
issued by the  Internal  Revenue  Service  in which it was held that the  policy
owner was not the owner of the assets of the  Separate  Accounts.  It is unknown
whether  these  differences,  such as the  Owner's  ability  to  transfer  among
investment choices or the number and type of investment choices available, would
cause the Owner to be  considered  as the  owner of the  assets of the  Separate
Accounts  resulting in the  imposition  of federal  income tax to the Owner with
respect to earnings allocable to the Contract prior to receipt of payments under
the Contract.

In the event any forthcoming guidance or ruling is considered to set forth a new
position,  such guidance or ruling will generally be applied only prospectively.
However,  if such  ruling  or  guidance  was not  considered  to set forth a new
position,  it  may be  applied  retroactively  resulting  in  the  Owners  being
retroactively  determined  to be the  owners  of  the  assets  of  the  Separate
Accounts.

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

Multiple Contracts

The Code provides that multiple non-qualified annuity Contracts which are issued
within  a  calendar  year to the  same  contract  owner  by one  company  or its
affiliates are treated as one annuity  Contract for purposes of determining  the
tax consequences of any  distribution.  Such treatment may result in adverse tax
consequences  including more rapid taxation of the distributed amounts from such
combination  of Contracts.  For purposes of this rule,  Contracts  received in a
Section 1035  exchange  will be  considered  issued in the year of the exchange.
Owners  should  consult  a  tax  adviser  prior  to  purchasing  more  than  one
non-qualified annuity Contract in any calendar year.

Contracts Owned by Other than Natural Persons

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

Tax Treatment of Assignments

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

Income Tax Withholding

All distributions or the portion thereof which is includible in the gross income
of the Owner are subject to federal income tax withholding.  Generally,  amounts
are withheld from periodic payments at the same rate as wages and at the rate of
10% from non-periodic payments. However, the Owner, in most cases, may elect not
to have taxes withheld or to have withholding done at a different rate.

Effective January 1, 1993, certain distributions from retirement plans qualified
under Section 401 or Section 403(b) of the Code,  which are not directly  rolled
over to another  eligible  retirement plan or individual  retirement  account or
individual  retirement  annuity,  are subject to a mandatory 20% withholding for
federal income tax. The 20% withholding requirement generally does not apply to:
a) a series of substantially  equal payments made at least annually for the life
or life expectancy of the  participant or joint and last survivor  expectancy of
the  participant  and a designated  beneficiary or for a specified  period of 10
years or more; or b) distributions which are required minimum distributions;  or
c) the portion of the distributions not includible in gross income (i.e. returns
of after-tax  contributions);  or d) hardship  withdrawals.  Participants should
consult  their  own tax  counsel  or other  tax  adviser  regarding  withholding
requirements.

Tax Treatment of Withdrawals - Non-Qualified Contracts

Section  72  of  the  Code  governs  treatment  of  distributions  from  annuity
Contracts. It provides that if the Contract Value exceeds the aggregate purchase
payments  made,  any amount  withdrawn  will be treated as coming first from the
earnings and then,  only after the income  portion is exhausted,  as coming from
the principal.  Withdrawn  earnings are  includible in gross income.  It further
provides that a ten percent  (10%)  penalty will apply to the income  portion of
any  premature  distribution.  However,  the  penalty is not  imposed on amounts
received:  (a) after the taxpayer reaches age 59 1/2; (b) after the death of the
Owner; (c) if the taxpayer is totally  disabled (for this purpose  disability is
as defined in Section  72(m)(7) of the Code);  (d) in a series of  substantially
equal periodic  payments made not less frequently than annually for the life (or
life  expectancy)  of the  taxpayer  or for  the  joint  lives  (or  joint  life
expectancies) of the taxpayer and his or her Beneficiary; (e) under an immediate
annuity;  or (f) which are  allocable to purchase  payments made prior to August
14, 1982.

With  respect  to (d)  above,  if the  series of  substantially  equal  periodic
payments is modified  before the later of your  attaining  age 59 1/2 or 5 years
from the date of the first  periodic  payment,  then the tax for the year of the
modification  is  increased  by an amount equal to the tax which would have been
imposed (the 10% penalty tax) but for the  exception,  plus interest for the tax
years in which the exception was used.

The above information does not apply to Qualified Contracts.  However,  separate
tax withdrawal penalties and restrictions may apply to such Qualified Contracts.
(See "Tax Treatment of Withdrawals - Qualified Contracts" below.)

Qualified Plans

The Contracts  offered  herein are designed to be suitable for use under various
types of Qualified Plans. Taxation of participants in each Qualified Plan varies
with the type of plan and terms and  conditions of each specific  plan.  Owners,
Annuitants and  Beneficiaries are cautioned that benefits under a Qualified Plan
may be subject to the terms and  conditions of the plan  regardless of the terms
and conditions of the Contracts  issued  pursuant to the plan.  Some  retirement
plans  are  subject  to  distribution  and  other   requirements  that  are  not
incorporated into the Company's administrative  procedures.  Owners,  Annuitants
and   Beneficiaries   are  responsible  for  determining   that   contributions,
distributions  and other  transactions with respect to the Contracts comply with
applicable  law.  Following are general  descriptions  of the types of Qualified
Plans with which the Contracts may be used. Such descriptions are not exhaustive
and are for  general  informational  purposes  only.  The  tax  rules  regarding
Qualified Plans are very complex and will have differing  applications depending
on individual  facts and  circumstances.  Each purchaser should obtain competent
tax advice prior to purchasing a Contract issued under a Qualified Plan.

Contracts  issued  pursuant  to  Qualified  Plans  include  special   provisions
restricting  Contract  provisions  that may  otherwise be available as described
herein.  Generally,  Contracts  issued  pursuant  to  Qualified  Plans  are  not
transferable except upon surrender or annuitization.  Various penalty and excise
taxes  may  apply  to  contributions  or  distributions  made  in  violation  of
applicable   limitations.   Furthermore,   certain   withdrawal   penalties  and
restrictions  may  apply to  surrenders  from  Qualified  Contracts.  (See  "Tax
Treatment of Withdrawals - Qualified Contracts" below.)

On July 6, 1983,  the Supreme  Court decided in Arizona  Governing  Committee v.
Norris that optional  annuity  benefits  provided  under an employer's  deferred
compensation  plan could not,  under Title VII of the Civil  Rights Act of 1964,
vary between men and women. The Contracts sold by the Company in connection with
Qualified  Plans will utilize annuity tables which do not  differentiate  on the
basis of sex.  Such annuity  tables will also be available for use in connection
with certain non-qualified deferred compensation plans.

a.  Tax-Sheltered Annuities

Section 403(b) of the Code permits the purchase of "tax-sheltered  annuities" by
public schools and certain charitable,  educational and scientific organizations
described in Section 501(c)(3) of the Code. These qualifying  employers may make
contributions  to the  Contracts  for  the  benefit  of  their  employees.  Such
contributions  are not includible in the gross income of the employees until the
employees receive distributions from the Contracts.  The amount of contributions
to the tax-sheltered annuity is limited to certain maximums imposed by the Code.
Furthermore, the Code sets forth additional restrictions governing such items as
transferability,  distributions,  nondiscrimination  and withdrawals.  (See "Tax
Treatment of Withdrawals - Qualified  Contracts" and "Tax-Sheltered  Annuities -
Withdrawal  Limitations"  below.)  Employee  loans are not  allowable  under the
Contracts.  Any  employee  should  obtain  competent  tax  advice  as to the tax
treatment and suitability of such an investment.

b.   Individual Retirement Annuities

Section  408(b) of the Code permits  eligible  individuals  to  contribute to an
individual  retirement  program  known  as an  "Individual  Retirement  Annuity"
("IRA"). Under applicable limitations,  certain amounts may be contributed to an
IRA which will be deductible from the  individual's  taxable income.  These IRAs
are subject to limitations on eligibility,  contributions,  transferability  and
distributions. (See "Tax Treatment of Withdrawals - Qualified Contracts" below.)
Under  certain  conditions,  distributions  from other IRAs and other  Qualified
Plans may be rolled over or  transferred  on a  tax-deferred  basis into an IRA.
Sales of Contracts for use with IRAs are subject to special requirements imposed
by the Code, including the requirement that certain informational  disclosure be
given to persons  desiring to  establish an IRA.  Purchasers  of Contracts to be
qualified as Individual  Retirement Annuities should obtain competent tax advice
as to the tax treatment and suitability of such an investment.

   Roth IRAs

Section  408A of the Code  provides  that  beginning  in 1998,  individuals  may
purchase  a new  type of  non-deductible  IRA,  known  as a Roth  IRA.  Purchase
payments  for a Roth IRA are limited to a maximum of $2,000 per year and are not
deductible from taxable income.  Lower maximum  limitations apply to individuals
with adjusted gross incomes  between  $95,000 and $110,000 in the case of single
taxpayers, between $150,000 and $160,000 in the case of married taxpayers filing
joint  returns,  and  between $0 and  $10,000  in the case of married  taxpayers
filing separately. An overall $2,000 annual limitation continues to apply to all
of a  taxpayer's  IRA  contributions,  including  Roth  IRA and  non-Roth  IRAs.
Qualified  distributions  from Roth IRAs are free from  federal  income  tax.  A
qualified  distribution requires that an individual has held the Roth IRA for at
least five years and, in addition,  that the  distribution  is made either after
the individual reaches age 59 1/2, on the individual's  death or disability,  or
as a qualified first-time home purchase,  subject to a $10,000 lifetime maximum,
for the individual, a spouse, child,  grandchild,  or ancestor. Any distribution
which is not a  qualified  distribution  is taxable to the extent of earnings in
the distribution. Distributions are treated as made from contributions first and
therefore no distributions are taxable until distributions  exceed the amount of
contributions  to the  Roth  IRA.  The  10%  penalty  tax and  the  regular  IRA
exceptions  to the 10%  penalty tax apply to taxable  distributions  from a Roth
IRA.

Amounts may be rolled over from one Roth IRA to another  Roth IRA.  Furthermore,
an  individual  may make a rollover  contribution  from a non-Roth IRA to a Roth
IRA,  unless the  individual  has  adjusted  gross  income over  $100,000 or the
individual is a married taxpayer filing a separate  return.  The individual must
pay tax on any portion of the IRA being rolled over that represents  income or a
previously deductible IRA contribution.

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

c.  Pension and Profit-Sharing Plans

Sections 401(a) and 401(k) of the Code permit employers, including self-employed
individuals, to establish various types of retirement plans for employees. These
retirement  plans may permit the purchase of the  Contracts to provide  benefits
under the Plan.  Contributions to the Plan for the benefit of employees will not
be includible in the gross income of the employees  until  distributed  from the
Plan.  The  tax  consequences  to  participants  may  vary  depending  upon  the
particular plan design. However, the Code places limitations and restrictions on
all Plans including on such items as: amount of allowable  contributions;  form,
manner and timing of  distributions;  transferability  of benefits;  vesting and
nonforfeitability   of   interests;   nondiscrimination   in   eligibility   and
participation;   and  the  tax  treatment  of  distributions,   withdrawals  and
surrenders.  (See "Tax Treatment of Withdrawals - Qualified  Contracts"  below.)
Purchasers  of  Contracts  for use with Pension or Profit  Sharing  Plans should
obtain  competent tax advice as to the tax treatment and  suitability of such an
investment.

Tax Treatment of Withdrawals - Qualified Contracts

In the case of a withdrawal under a Qualified Contract, a ratable portion of the
amount  received is taxable,  generally  based on the ratio of the  individual's
cost basis to the individual's  total accrued benefit under the retirement plan.
Special tax rules may be available  for certain  distributions  from a Qualified
Contract.  Section  72(t) of the Code  imposes a 10%  penalty tax on the taxable
portion of any distribution from qualified retirement plans, including Contracts
issued and qualified under Code Sections 401 (Pension and Profit-Sharing Plans),
403(b)(Tax-Sheltered   Annuities)  and  408  and  408A  (Individual   Retirement
Annuities).  To the extent  amounts are not  includible in gross income  because
they have been rolled over to an IRA or to another  eligible  Qualified Plan, no
tax penalty  will be imposed.  The tax penalty  will not apply to the  following
distributions:  (a) if  distribution  is made on or after  the date on which the
Owner  or  Annuitant  (as  applicable)  reaches  age 59 1/2;  (b)  distributions
following the death or disability of the Owner or Annuitant (as applicable) (for
this purpose  disability  is as defined in Section  72(m) (7) of the Code);  (c)
after  separation  from service,  distributions  that are part of  substantially
equal periodic  payments made not less frequently than annually for the life (or
life  expectancy)  of the Owner or Annuitant (as  applicable) or the joint lives
(or joint life  expectancies) of such Owner or Annuitant (as applicable) and his
or her designated  Beneficiary;  (d)  distributions to an Owner or Annuitant (as
applicable)  who has  separated  from service  after he has attained age 55; (e)
distributions  made to the Owner or Annuitant (as applicable) to the extent such
distributions  do not exceed  the amount  allowable  as a  deduction  under Code
Section 213 to the Owner or Annuitant  (as  applicable)  for amounts paid during
the taxable year for medical care; (f) distributions  made to an alternate payee
pursuant to a qualified  domestic  relations  order; (g)  distributions  from an
Individual  Retirement  Annuity  for  the  purchase  of  medical  insurance  (as
described in Section  213(d)(1)(D)  of the Code) for the Owner or Annuitant  (as
applicable)  and his or her spouse and  dependents if the Owner or Annuitant (as
applicable) has received  unemployment  compensation for at least 12 weeks (this
exception will no longer apply after the Owner or Annuitant (as  applicable) has
been  re-employed for at least 60 days);  (h)  distributions  from an Individual
Retirement  Annuity made to the Owner or Annuitant (as applicable) to the extent
such  distributions do not exceed the qualified  higher  education  expenses (as
defined  in  Section  72(t)(7)  of the  Code)  of the  Owner  or  Annuitant  (as
applicable)  for the taxable  year;  and (i)  distributions  from an  Individual
Retirement  Annuity made to the Owner or  Annuitant  (as  applicable)  which are
qualified  first-time home buyer distributions (as defined in Section 72(t)(8)of
the Code.) The  exceptions  stated in (d) and (f) above do not apply in the case
of an Individual  Retirement Annuity.  The exception stated in (c) above applies
to an Individual  Retirement  Annuity  without the  requirement  that there be a
separation from service.

With  respect  to (c)  above,  if the  series of  substantially  equal  periodic
payments is modified  before the later of your  attaining  age 59 1/2 or 5 years
from the date of the first  periodic  payment,  then the tax for the year of the
modification  is  increased  by an amount equal to the tax which would have been
imposed (the 10% penalty tax) but for the  exception,  plus interest for the tax
years on which the exception was used.

Generally,  distributions  from a qualified  plan must begin no later than April
1st of the  calendar  year  following  the  later of (a) the  year in which  the
employee  attains  age 70 1/2 or (b) the  calendar  year in which  the  employee
retires.  The date set forth in (b) does not apply to an  Individual  Retirement
Annuity.  Required  distributions  must be over a period not  exceeding the life
expectancy  of the  individual  or the joint lives or life  expectancies  of the
individual  and  his or her  designated  beneficiary.  If the  required  minimum
distributions  are not made,  a 50%  penalty tax is imposed as to the amount not
distributed.

Tax-Sheltered Annuities - Withdrawal Limitations

The Code limits the withdrawal of amounts  attributable  to  contributions  made
pursuant to a salary  reduction  agreement (as defined in Section  403(b)(11) of
the Code) to  circumstances  only when the Owner:  (1) attains  age 59 1/2;  (2)
separates from service;  (3) dies; (4) becomes  disabled  (within the meaning of
Section  72(m)(7)  of  the  Code);  or (5) in the  case  of  hardship.  However,
withdrawals  for hardship are restricted to the portion of the Owner's  Contract
Value which represents  contributions made by the Owner and does not include any
investment  results.  The limitations on withdrawals became effective on January
1, 1989 and apply only to salary reduction contributions made after December 31,
1988, to income attributable to such contributions and to income attributable to
amounts held as of December 31, 1988.  The  limitations  on  withdrawals  do not
affect  transfers  between  Tax-Sheltered  Annuity Plans.  Owners should consult
their own tax counsel or other tax adviser regarding any distributions.

                               ANNUITY PROVISIONS

Computation of the Value of an Annuity Unit

The  table of  contractual  guaranteed  annuity  rates  is  based on an  assumed
interest rate. The assumed interest rate is 4% for all contracts.

As  a  starting  point,  the  value  of  a  Separate  Account  Twenty-Eight  and
Twenty-Nine  annuity unit was  established  at $12.00.  The value of the annuity
unit at the end of any subsequent business day is determined by multiplying such
value for the preceding  business day by the product of (a) the daily  reduction
factor  (.99989256)  once for each calendar day expiring  between the end of the
sixth preceding business day and the end of the fifth preceding business day and
(b) the net investment factor for the fifth business day preceding such business
day.

These  daily  reduction  factors are  necessary  to  neutralize  the assumed net
investment rate built into the annuity tables.  Calculations are performed as of
the fifth  preceding  business  day to permit  calculation  of  amounts  and the
mailing of checks in advance of their due date.

This may be illustrated by the following hypothetical example. Assuming that the
net investment factor for the fifth preceding  business day was 1.00176027,  and
assuming that the annuity unit value for the preceding  business day was $12.20,
then the annuity  unit for the current  business  day is $12.22,  determined  as
follows:

      1.00176027        $12.200000
      X .99989256       X 1.00165264
      ------------      -------------
      1.00165264        $12.220162208

Determination of the Amount of the First Annuity Installment

When  annuity  installments  begin,  the  accumulated  value of the  Contract is
established.  This is the sum of the  products of the values of an  accumulation
unit in each  Investment  Fund on the fifth  business day  preceding the annuity
commencement date and the number of accumulation  units credited to the Contract
as of the annuity commencement date.

The Contract  contains tables  indicating the dollar amount of the first annuity
installment  under each form of variable annuity for each $1,000 of value of the
Contract.  The  amount of the first  annuity  installment  depends on the option
chosen and the sex (if applicable) and age of the annuitant.

The first  annuity  installment  is determined  by  multiplying  the benefit per
$1,000 of value shown in the tables in the  Contract by the number of  thousands
of dollars of  accumulated  value of the Contract  allocated  to the  Investment
Fund.

If a greater first installment  would result,  General American will compute the
first  installment  on the same mortality  basis as is used in determining  such
installments under individual variable annuity Contracts then being issued for a
similar class of annuitants.

Determination of the Fluctuating Values of the Annuity Installments

The dollar  amount of the first  annuity  installment,  determined  as described
above,  is  translated  into annuity units by dividing that dollar amount by the
value of an annuity unit on the due date of the first annuity  installment.  The
number of annuity units remains fixed and the amount of each subsequent  annuity
installment is determined by  multiplying  this fixed number of annuity units by
the value of an annuity unit on the date the installment is due.

If in any month  after the first  the  application  of the above net  investment
factors produces a net investment  increment  exactly  equivalent to the assumed
annualized rate of 4%, then the payment in that month will not change.  Since it
is unlikely  that it will be exactly  equivalent,  installments  will vary up or
down  depending upon whether such  investment  increment is greater or less than
the  assumed  annualized  rate of 4%. A higher  assumption  would  mean a higher
initial  annuity  payment but a more slowly rising series of subsequent  annuity
payments (or a more rapidly falling series of subsequent annuity payments if the
value of an  annuity  unit is  decreasing).  A lower  assumption  would have the
opposite effect.

                                 GENERAL MATTERS
Participating

The Contracts share in General  American's  divisible  surplus while they are in
force prior to the annuity  commencement  date. Each year General  American will
determine the share of divisible  surplus,  if any,  accruing to the  Contracts.
Investment results are credited directly through the changes in the value of the
accumulation  units and annuity units.  Also, most mortality and expense savings
are credited directly through decreases in the appropriate  charges.  Therefore,
the Company expects little or no divisible surplus to be credited to a Contract.
If any  divisible  surplus is  credited to a Contract,  the  Contract  Owner may
choose to take the distribution in cash, reduce the stipulated payment, or leave
the distribution with General American to accumulate with interest.

Incorrect Age or Sex

If the  age at  issue  or sex of the  annuitant  as  shown  in the  Contract  is
incorrect,  any benefit  payable under a supplemental  agreement will be such as
the  premiums  paid would have  purchased  at the  correct age at issue and sex.
After General  American begins paying monthly income  installments,  appropriate
adjustment will be made in any remaining installments.

Annuity Data

General  American will not be liable for  obligations  which depend on receiving
information  from  a  payee  until  such  information  is  received  in  a  form
satisfactory to General American.

Quarterly Reports

Quarterly, General American will give the contract owner a report of the current
accumulated  value  allocated to each Investment  Fund; the current  accumulated
value  allocated to the General  Account;  and any purchase  payments,  charges,
transfers,  or  surrenders  during that  period.  This report will also give the
contract owner any other information required by law or regulation. The contract
owner may ask for a report like this at any time. The quarterly  reports will be
distributed without charge.  General American reserves the right to charge a fee
for additional reports.

Incontestability

General American cannot contest this Contract.

Ownership

The  owner  of the  Contract  on the  contract  date  is the  annuitant,  unless
otherwise  specified  in the  application.  The owner may specify a new owner by
written  notice at any time  thereafter.  During the  annuitant's  lifetime  all
rights and privileges under this Contract may be exercised solely by the owner.

Reinstatement

A Contract may be  reinstated  if a stipulated  payment is in default and if the
accumulated   value  has  not  been  applied  under  the  surrender   provision.
Reinstatement  may be made during the lifetime of the  annuitant  but before the
annuity date by the payment of one stipulated payment.  Benefits provided by any
supplemental  agreement attached to this Contract may be reinstated by providing
evidence of insurability  satisfactory to General  American.  The  reinstatement
provisions incorporated in such supplemental agreement must be complied with.

                          SAFEKEEPING OF ACCOUNT ASSETS

Title to assets of the Separate Accounts is held by General American. The assets
are kept  physically  segregated  and  held  separate  and  apart  from  General
American's  general account assets.  Records are maintained of all purchases and
redemptions  of  eligible  shares  held by each of the  Investment  Funds of the
separate account.

                                STATE REGULATION

General  American  is a life  insurance  company  organized  under  the  laws of
Missouri, and is subject to regulation by the Missouri Division of Insurance. An
annual  statement  is filed with the  Missouri  Commissioner  of Insurance on or
before  March 1 of each  year  covering  the  operations  and  reporting  on the
financial  condition  of General  American as of  December  31 of the  preceding
calendar year. Periodically, the Missouri Commissioner of Insurance examines the
financial condition of General American,  including the liabilities and reserves
of the Separate Accounts.

In addition,  General  American is subject to the insurance laws and regulations
of all the states where it is licensed to operate.  The  availability of certain
contract  rights and provisions  depends on state approval and filing and review
processes.  Where  required by state law or  regulation,  the Contracts  will be
modified accordingly.

                               RECORDS AND REPORTS

All records and accounts relating to the Separate Accounts will be maintained by
General American.  As presently  required by the Investment  Company Act of 1940
and  regulations  promulgated  thereunder,  General  American  will  mail to all
contract owners at their last known address of record,  at least  semi-annually,
reports  containing such information as may be required under that Act or by any
other applicable law or regulation.


                                LEGAL PROCEEDINGS

There are no legal  proceedings to which the Separate Accounts are a party or to
which the assets of the Separate  Accounts 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 Accounts.


                                OTHER 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
Contracts discussed in this Statement of Additional Information.  Not all of the
information set forth in the Registration  Statement,  amendments,  and exhibits
thereto  has  been  included  in  this  Statement  of  Additional   Information.
Statements contained in this Statement of Additional  Information concerning the
content  of the  Contracts  and  other  legal  instruments  are  intended  to be
summaries.  For a complete statement of the terms of these documents,  reference
should  be made to the  instruments  filed  with  the  Securities  and  Exchange
Commission.

                              FINANCIAL STATEMENTS

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

                          INDEPENDENT AUDITORS' REPORT

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

The Board of Directors
General American Life Insurance Company
and Contractholders of General American Life
Insurance Company Separate Account Twenty-eight
and Separate Account Twenty-nine:

We have audited the statements of assets and liabilities, including the schedule
of investments of the Money Market, Variable Strategic Income, Variable Global
Government Income, and Variable U.S. Government Income Divisions of General
American Separate Account Twenty-eight and of the Variable New Pacific, Variable
Europe, Variable America, Variable Growth & Income, Variable Latin America,
Variable Telecommunications, Variable International, Variable Emerging Markets,
Variable Natural Resources, and Variable Infrastructure Divisions of General
American Separate Account Twenty-nine as of December 31, 1998, and the related
statements of operations for the year then ended, changes in net assets for each
of the years in the two-year period then ended, and the condensed financial
information for the periods presented. These financial statements and condensed
financial information are the responsibility of the management of General
American Separate Accounts Twenty-eight and Twenty-nine. Our responsibility is
to express an opinion on these financial statements and condensed financial
information 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 and condensed
financial information are free of material misstatement. An audit includes
examining, on a test basis, evidence supporting the amounts and disclosures in
the financial statements. Our procedures included confirmation of investments
owned as of December 31, 1998, by correspondence with GT Global Variable
Investment Funds. 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 and condensed financial information
referred to above present fairly, in all material respects, the financial
position of the Money Market, Variable Strategic Income, Variable Global
Government Income, and Variable U.S. Government Income Divisions of General
American Separate Account Twenty-eight and of the Variable New Pacific, Variable
Europe, Variable America, Variable Growth & Income, Variable Latin America,
Variable Telecommunications, Variable International, Variable Emerging Markets,
Variable Natural Resources and Variable Infrastructure Divisions of General
American Separate Account Twenty-nine as of December 31, 1998, the results of
their operations for the year then ended, the changes in their net assets for
each of the years in the two-year period then ended, and the condensed financial
information for all periods presented, in conformity with generally accepted
accounting principles.

                                                                 KPMG LLP

ST. LOUIS, MISSOURI
FEBRUARY 12, 1999

                                       D1
<PAGE>
                      (THIS PAGE INTENTIONALLY LEFT BLANK)

                                       D2
<PAGE>
                 GENERAL AMERICAN SEPARATE ACCOUNT TWENTY-EIGHT

                              STATEMENTS OF ASSETS
                                 AND LIABILITIES
                               December 31, 1998

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

<TABLE>
<CAPTION>
                                                        VARIABLE    VARIABLE GLOBAL   VARIABLE U.S.
                                             MONEY      STRATEGIC     GOVERNMENT       GOVERNMENT
                                            MARKET       INCOME         INCOME           INCOME
                                           DIVISION     DIVISION       DIVISION         DIVISION
                                          -----------  -----------  ---------------   -------------
<S>                                       <C>          <C>          <C>               <C>
Assets:
  Investments in GT Global Variable
   Investment Funds, at market value
   (see Schedule of Investments):.......  $34,254,658  $21,352,753    $8,896,473       $7,434,652
  Receivable from GT Global Financial
   Services, Inc........................      130,265            0             0                0
                                          -----------  -----------  ---------------   -------------
    Total assets........................   34,384,923   21,352,753     8,896,473        7,434,652
                                          -----------  -----------  ---------------   -------------
Liability:
  Payable to General American Life
   Insurance Company....................    3,055,592       28,623        92,130           68,231
                                          -----------  -----------  ---------------   -------------
    Total net assets....................  $31,329,331  $21,324,130    $8,804,343       $7,366,421
                                          -----------  -----------  ---------------   -------------
                                          -----------  -----------  ---------------   -------------
Total net assets represented by:
  Individual variable annuity contracts
   cash value invested in
   Separate Account.....................  $31,329,331  $21,230,067    $8,766,456       $7,350,944
  Individual variable annuity contracts
   cash value in payment period.........            0       94,063        37,887           15,477
                                          -----------  -----------  ---------------   -------------
    Total net assets....................  $31,329,331  $21,324,130    $8,804,343       $7,366,421
                                          -----------  -----------  ---------------   -------------
                                          -----------  -----------  ---------------   -------------
Total individual units held.............    2,203,682    1,179,085       551,577          482,545
Individual unit value...................  $     14.22  $     18.09    $    15.96       $    15.27
Cost of investments.....................  $34,254,658  $22,746,695    $8,914,837       $7,428,628
</TABLE>

              See accompanying notes to the financial statements.

                                       D3
<PAGE>
                 GENERAL AMERICAN SEPARATE ACCOUNT TWENTY-EIGHT

                            STATEMENTS OF OPERATIONS

                      For the year ended December 31, 1998

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

<TABLE>
<CAPTION>
                                                       VARIABLE    VARIABLE GLOBAL   VARIABLE U.S.
                                            MONEY      STRATEGIC     GOVERNMENT       GOVERNMENT
                                            MARKET      INCOME         INCOME           INCOME
                                           DIVISION    DIVISION       DIVISION         DIVISION
                                          ----------  -----------  ---------------   -------------
<S>                                       <C>         <C>          <C>               <C>
Investment income:
  Dividend income.......................  $1,489,559  $ 1,724,505     $ 474,106        $ 367,257
Expenses:
  Mortality, expense and administrative
   charges..............................    (443,328)    (338,014)     (121,937)        (101,078)
                                          ----------  -----------  ---------------   -------------
  Net investment income.................   1,046,231    1,386,491       352,169          266,179
                                          ----------  -----------  ---------------   -------------
Net realized gain (loss) on investments:
  Realized gain from distributions......           0            0             0                0
  Realized gain (loss) on sales.........           0     (688,015)      591,887          418,601
                                          ----------  -----------  ---------------   -------------
  Net realized gain (loss) on
   investments..........................           0     (688,015)      591,887          418,601
                                          ----------  -----------  ---------------   -------------
Net unrealized gain (loss) on
investments:
  Unrealized gain (loss) on investments,
   beginning of period..................           0     (197,919)       26,963          146,515
  Unrealized gain (loss) on investments,
   end of period........................           0   (1,393,942)      (18,364)           6,024
                                          ----------  -----------  ---------------   -------------
  Net unrealized (loss) on
   investments..........................           0   (1,196,023)      (45,327)        (140,491)
                                          ----------  -----------  ---------------   -------------
  Net gain (loss) on investments........           0   (1,884,038)      546,560          278,110
                                          ----------  -----------  ---------------   -------------
  Net increase (decrease) in net assets
   resulting from operations............  $1,046,231  $  (497,547)    $ 898,729        $ 544,289
                                          ----------  -----------  ---------------   -------------
                                          ----------  -----------  ---------------   -------------
</TABLE>

              See accompanying notes to the financial statements.

                                       D4
<PAGE>
                 GENERAL AMERICAN SEPARATE ACCOUNT TWENTY-EIGHT

                      STATEMENTS OF CHANGES IN NET ASSETS

                 For the years ended December 31, 1998 and 1997

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

<TABLE>
<CAPTION>

                                                                            VARIABLE
                                                                        STRATEGIC INCOME
                                           MONEY MARKET DIVISION            DIVISION
                                          ------------------------  ------------------------
                                             1998         1997         1998         1997
                                          -----------  -----------  -----------  -----------
<S>                                       <C>          <C>          <C>          <C>
Operations:
  Net investment income.................  $ 1,046,231  $   725,948  $ 1,386,491  $ 1,595,442
  Net realized gain (loss) on
   investments..........................            0            0     (688,015)   2,366,466
  Net unrealized gain (loss) on
   investments..........................            0            0   (1,196,023)  (2,341,472)
                                          -----------  -----------  -----------  -----------
    Net increase in net assets resulting
     from operations....................    1,046,231      725,948     (497,547)   1,620,436
                                          -----------  -----------  -----------  -----------
  Deposits into Separate Account........    4,126,570   11,693,462      589,616    2,322,838
  Transfers to (from) Separate
   Account..............................   10,874,210    3,257,598   (1,661,337)  (4,271,620)
  Withdrawals from Separate Account.....  (11,447,788)  (8,768,848)  (4,875,464)  (3,453,930)
                                          -----------  -----------  -----------  -----------
    Net deposits into (withdrawals from)
     Separate Account...................    3,552,992    6,182,212   (5,947,185)  (5,402,712)
                                          -----------  -----------  -----------  -----------
  Increase (decrease) in net assets.....    4,599,223    6,908,160   (6,444,732)  (3,782,276)
  Net assets, beginning of period.......   26,730,108   19,821,948   27,768,862   31,551,138
                                          -----------  -----------  -----------  -----------
  Net assets, end of period.............  $31,329,331  $26,730,108  $21,324,130  $27,768,862
                                          -----------  -----------  -----------  -----------
                                          -----------  -----------  -----------  -----------
</TABLE>

<TABLE>
<CAPTION>
                                                  VARIABLE                  VARIABLE
                                             GLOBAL GOVERNMENT          U.S. GOVERNMENT
                                              INCOME DIVISION           INCOME DIVISION
                                          ------------------------  ------------------------
                                             1998         1997         1998         1997
                                          -----------  -----------  -----------  -----------
<S>                                       <C>          <C>          <C>          <C>
Operations:
  Net investment income.................  $   352,169  $   485,143  $   266,179  $   224,099
  Net realized gain (loss) on
   investments..........................      591,887      (55,446)     418,601      (21,381)
  Net unrealized gain (loss) on
   investments..........................      (45,327)    (201,827)    (140,491)     173,803
                                          -----------  -----------  -----------  -----------
    Net increase in net assets resulting
     from operations....................      898,729      227,870      544,289      376,521
                                          -----------  -----------  -----------  -----------
  Deposits into Separate Account........      232,266      859,739      274,206    1,727,218
  Transfers to (from) Separate
   Account..............................      867,608   (1,767,441)     448,034      818,277
  Withdrawals from Separate Account.....   (1,401,213)  (1,479,355)  (1,203,725)  (1,071,382)
                                          -----------  -----------  -----------  -----------
    Net deposits into (withdrawals from)
     Separate Account...................     (301,339)  (2,387,057)    (481,485)   1,474,113
                                          -----------  -----------  -----------  -----------
  Increase (decrease) in net assets.....      597,390   (2,159,187)      62,804    1,850,634
  Net assets, beginning of period.......    8,206,953   10,366,140    7,303,617    5,452,983
                                          -----------  -----------  -----------  -----------
  Net assets, end of period.............  $ 8,804,343  $ 8,206,953  $ 7,366,421  $ 7,303,617
                                          -----------  -----------  -----------  -----------
                                          -----------  -----------  -----------  -----------
</TABLE>

              See accompanying notes to the financial statements.

                                       D5
<PAGE>
                 GENERAL AMERICAN SEPARATE ACCOUNT TWENTY-NINE

                              STATEMENTS OF ASSETS
                                 AND LIABILITIES
                               December 31, 1998

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

<TABLE>
<CAPTION>

                                            VARIABLE      VARIABLE      VARIABLE
                                          NEW PACIFIC      EUROPE       AMERICA
                                            DIVISION      DIVISION      DIVISION
                                          ------------  ------------  ------------
<S>                                       <C>           <C>           <C>
Assets:
  Investments in GT Global Variable
   Investment Funds, at market value
   (see Schedule of Investments):.......  $ 9,795,249   $ 31,555,510  $ 38,365,879
  Receivable from General American Life
   Insurance Company....................           --        834,732     2,178,157
                                          ------------  ------------  ------------
    Total assets........................    9,795,249     32,390,242    40,544,036
                                          ------------  ------------  ------------
Liability:
  Payable to General American Life
   Insurance Company....................       28,762             --            --
                                          ------------  ------------  ------------
    Total net assets....................  $ 9,766,487   $ 32,390,242  $ 40,544,036
                                          ------------  ------------  ------------
                                          ------------  ------------  ------------
Total net assets represented by:
  Individual variable annuity contracts
   cash value invested in Separate
   Account..............................  $ 9,753,047   $ 32,356,720  $ 40,454,813
  Individual variable annuity contracts
   cash value in payment period.........       13,440         33,522        89,223
                                          ------------  ------------  ------------
    Total net assets....................  $ 9,766,487   $ 32,390,242  $ 40,544,036
                                          ------------  ------------  ------------
                                          ------------  ------------  ------------
Total individual units held.............    1,146,208      1,209,667     1,458,252
Individual unit value...................  $      8.52   $      26.78  $      27.80
Cost of investments.....................  $ 9,564,303   $ 30,086,433  $ 38,776,103
</TABLE>

              See accompanying notes to the financial statements.

                                       D6
<PAGE>
                 GENERAL AMERICAN SEPARATE ACCOUNT TWENTY-NINE

                              STATEMENTS OF ASSETS
                            AND LIABILITIES (cont'd)
                               December 31, 1998

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

<TABLE>
<CAPTION>
                        VARIABLE                      VARIABLE                      VARIABLE      VARIABLE
                        GROWTH &      VARIABLE        TELECOM-      VARIABLE        EMERGING      NATURAL        VARIABLE
                         INCOME     LATIN AMERICA   MUNICATIONS   INTERNATIONAL     MARKETS      RESOURCES    INFRASTRUCTURE
                        DIVISION      DIVISION        DIVISION      DIVISION        DIVISION      DIVISION       DIVISION
                      ------------  -------------   ------------  -------------   ------------  ------------  --------------
<S>                   <C>           <C>             <C>           <C>             <C>           <C>           <C>
Assets:
  Investments in GT
   Global Variable
   Investment Funds,
   at market value
   (see Schedule of
   Investments):....  $ 55,232,648  $  8,919,049    $69,169,968    $ 7,078,025    $  5,517,251  $  6,224,119   $ 6,173,230
  Receivable from
   General American
   Life Insurance
   Company..........        59,389            --             --             --              --            --            --
                      ------------  -------------   ------------  -------------   ------------  ------------  --------------
    Total assets....    55,292,037     8,919,049     69,169,968      7,078,025       5,517,251     6,224,119     6,173,230
                      ------------  -------------   ------------  -------------   ------------  ------------  --------------
Liability:
  Payable to General
   American Life
   Insurance
   Company..........            --        33,697        389,723         43,272          20,248        15,205        22,323
                      ------------  -------------   ------------  -------------   ------------  ------------  --------------
    Total net
     assets.........  $ 55,292,037  $  8,885,352    $68,780,245    $ 7,034,753    $  5,497,003  $  6,208,914   $ 6,150,907
                      ------------  -------------   ------------  -------------   ------------  ------------  --------------
                      ------------  -------------   ------------  -------------   ------------  ------------  --------------
Total net assets
represented by:
  Individual
   variable annuity
   contracts cash
   value invested in
   Separate
   Account..........  $ 55,089,022  $  8,882,812    $68,678,341    $ 7,021,056    $  5,489,777  $  6,187,367   $ 6,140,510
  Individual
   variable annuity
   contracts cash
   value in payment
   period...........       203,015         2,540        101,904         13,697           7,226        21,547        10,397
                      ------------  -------------   ------------  -------------   ------------  ------------  --------------
    Total net
     assets.........  $ 55,292,037  $  8,885,352    $68,780,245    $ 7,034,753    $  5,497,003  $  6,208,914   $ 6,150,907
                      ------------  -------------   ------------  -------------   ------------  ------------  --------------
                      ------------  -------------   ------------  -------------   ------------  ------------  --------------
Total individual
 units held.........     2,341,622       805,893      2,557,657        580,885         738,674       436,185       351,122
Individual unit
 value..............  $      23.61  $      11.03    $     26.89    $     12.11    $       7.44  $      14.23   $     17.52
Cost of
 investments........  $ 52,978,416  $  9,793,550    $64,258,399    $ 6,839,183    $  5,610,801  $  9,300,842   $ 6,086,697
</TABLE>

              See accompanying notes to the financial statements.

                                       D7
<PAGE>
                 GENERAL AMERICAN SEPARATE ACCOUNT TWENTY-NINE

                            STATEMENTS OF OPERATIONS

                      For the year ended December 31, 1998

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

<TABLE>
<CAPTION>

                                           VARIABLE     VARIABLE    VARIABLE
                                          NEW PACIFIC    EUROPE      AMERICA
                                           DIVISION     DIVISION    DIVISION
                                          -----------  ----------  -----------
<S>                                       <C>          <C>         <C>
Investment income:
  Dividend income.......................  $  323,237   $   60,495  $         0
Expenses:
  Mortality, expense and administrative
   charges..............................    (163,324 )   (500,692)    (559,355)
                                          -----------  ----------  -----------
Net investment income (loss)............     159,913     (440,197)    (559,355)
                                          -----------  ----------  -----------
Net realized gain (loss) on investments:
  Realized gain from distributions......           0    3,888,940    6,014,808
  Realized gain (loss) on sales.........  (1,303,057 )  3,298,537      658,943
                                          -----------  ----------  -----------
    Net realized gain (loss) on
     investments........................  (1,303,057 )  7,187,477    6,673,751
                                          -----------  ----------  -----------
Net unrealized gain (loss) on
investments:
  Unrealized gain (loss) on investments,
   beginning of period..................    (355,703 )    760,316    3,499,457
  Unrealized gain (loss) on investments,
   end of period........................     230,946    1,469,077     (410,224)
                                          -----------  ----------  -----------
    Net unrealized gain (loss) on
     investments........................     586,649      708,761   (3,909,681)
                                          -----------  ----------  -----------
    Net gain (loss) on investments......    (716,408 )  7,896,238    2,764,070
                                          -----------  ----------  -----------
Net increase (decrease) in net assets
 resulting from operations..............  $ (556,495 ) $7,456,041  $ 2,204,715
                                          -----------  ----------  -----------
                                          -----------  ----------  -----------
</TABLE>

              See accompanying notes to the financial statements.

                                       D8
<PAGE>
                 GENERAL AMERICAN SEPARATE ACCOUNT TWENTY-NINE

                       STATEMENTS OF OPERATIONS (cont'd)

                      For the year ended December 31, 1998

- - ------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                            VARIABLE                      VARIABLE                     VARIABLE     VARIABLE
                                            GROWTH &       VARIABLE       TELECOM-      VARIABLE       EMERGING      NATURAL
                                             INCOME      LATIN AMERICA   MUNICATIONS  INTERNATIONAL     MARKETS     RESOURCES
                                            DIVISION       DIVISION       DIVISION      DIVISION       DIVISION     DIVISION
                                          ------------   -------------   -----------  -------------   -----------  -----------
<S>                                       <C>            <C>             <C>          <C>             <C>          <C>
Investment income:
  Dividend income.......................   $ 1,161,313    $   280,405    $        0     $ 54,600      $     4,537  $         0
Expenses:
  Mortality, expense and administrative
   charges..............................      (765,215)      (203,424)     (952,157 )    (89,263)        (126,637)    (141,096)
                                          ------------   -------------   -----------  -------------   -----------  -----------
Net investment income (loss)............       396,098         76,981      (952,157 )    (34,663)        (122,100)    (141,096)
                                          ------------   -------------   -----------  -------------   -----------  -----------
Net realized gain (loss) on investments:
  Realized gain from distributions......       688,656        135,341     5,707,799      451,796          816,584    1,957,466
  Realized gain (loss) on sales.........     7,133,317     (8,063,814)    2,427,177      (63,604)      (7,502,716)  (5,049,897)
                                          ------------   -------------   -----------  -------------   -----------  -----------
    Net realized gain (loss) on
     investments........................     7,821,973     (7,928,473)    8,134,976      388,192       (6,686,132)  (3,092,431)
                                          ------------   -------------   -----------  -------------   -----------  -----------
Net unrealized gain (loss) on
investments:
  Unrealized gain (loss) on investments,
   beginning of period..................     1,607,745       (443,493)     (248,171 )    118,551       (2,835,733)  (1,687,220)
  Unrealized gain (loss) on investments,
   end of period........................     2,254,232       (874,501)    4,911,569      238,842          (93,550)  (3,076,723)
                                          ------------   -------------   -----------  -------------   -----------  -----------
    Net unrealized gain (loss) on
     investments........................       646,487       (431,008)    5,159,740      120,291        2,742,183   (1,389,503)
                                          ------------   -------------   -----------  -------------   -----------  -----------
    Net gain (loss) on investments......     8,468,460     (8,359,481)   13,294,716      508,483       (3,943,949)  (4,481,934)
                                          ------------   -------------   -----------  -------------   -----------  -----------
Net increase (decrease) in net assets
 resulting from operations..............   $ 8,864,558    $(8,282,500)   $12,342,559    $473,820      $(4,066,049) $(4,623,030)
                                          ------------   -------------   -----------  -------------   -----------  -----------
                                          ------------   -------------   -----------  -------------   -----------  -----------

<CAPTION>

                                             VARIABLE
                                          INFRASTRUCTURE
                                             DIVISION
                                          --------------
<S>                                       <C>
Investment income:
  Dividend income.......................    $  74,835
Expenses:
  Mortality, expense and administrative
   charges..............................     (103,177)
                                          --------------
Net investment income (loss)............      (28,342)
                                          --------------
Net realized gain (loss) on investments:
  Realized gain from distributions......            0
  Realized gain (loss) on sales.........      280,277
                                          --------------
    Net realized gain (loss) on
     investments........................      280,277
                                          --------------
Net unrealized gain (loss) on
investments:
  Unrealized gain (loss) on investments,
   beginning of period..................      (22,448)
  Unrealized gain (loss) on investments,
   end of period........................       86,533
                                          --------------
    Net unrealized gain (loss) on
     investments........................      108,981
                                          --------------
    Net gain (loss) on investments......      389,258
                                          --------------
Net increase (decrease) in net assets
 resulting from operations..............    $ 360,916
                                          --------------
                                          --------------
</TABLE>

              See accompanying notes to the financial statements.

                                       D9
<PAGE>
                 GENERAL AMERICAN SEPARATE ACCOUNT TWENTY-NINE

                      STATEMENTS OF CHANGES IN NET ASSETS

                 For the years ended December 31, 1998 and 1997

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

<TABLE>
<CAPTION>
                                                 VARIABLE                VARIABLE                VARIABLE
                                           NEW PACIFIC DIVISION      EUROPE DIVISION         AMERICA DIVISION
                                          ----------------------  ----------------------  ----------------------
                                             1998        1997        1998        1997        1998        1997
                                          ----------  ----------  ----------  ----------  ----------  ----------
<S>                                       <C>         <C>         <C>         <C>         <C>         <C>
Operations:
  Net investment income (loss)..........  $  159,913  $ (182,681) $ (440,197) $ (319,019) $ (559,355) $ (357,782)
  Net realized gain (loss) on
   investments..........................  (1,303,057) (8,240,926)  7,187,477   4,699,239   6,673,751   3,281,908
  Net unrealized gain (loss) on
   investments..........................     586,649  (1,413,022)    708,761    (249,802) (3,909,681)  2,257,731
                                          ----------  ----------  ----------  ----------  ----------  ----------
    Net increase (decrease) in net
     assets resulting from operations...    (556,495) (9,836,629)  7,456,041   4,130,418   2,204,715   5,181,857
  Deposits into Separate Account........     437,207   2,938,675   1,221,006   2,784,903   1,322,117   2,899,511
  Transfers to (from) Separate
   Account..............................  (3,613,152) (5,841,440)  3,539,888  (1,364,288)  2,386,380      (7,332)
  Withdrawals from Separate Account.....  (1,845,816) (2,847,511) (7,120,193) (2,631,950) (9,151,241) (5,773,807)
                                          ----------  ----------  ----------  ----------  ----------  ----------
    Net deposits into (withdrawals from)
     Separate Account...................  (5,021,761) (5,750,276) (2,359,299) (1,211,335) (5,442,744) (2,881,628)
                                          ----------  ----------  ----------  ----------  ----------  ----------
  Increase (decrease) in net assets.....  (5,578,256) (15,586,905)  5,096,742  2,919,083  (3,238,029)  2,300,229
  Net assets, beginning of period.......  15,344,743  30,931,648  27,293,500  24,374,417  43,782,065  41,481,836
                                          ----------  ----------  ----------  ----------  ----------  ----------
  Net assets, end of period.............  $9,766,487  $15,344,743 $32,390,242 $27,293,500 $40,544,036 $43,782,065
                                          ----------  ----------  ----------  ----------  ----------  ----------
                                          ----------  ----------  ----------  ----------  ----------  ----------
</TABLE>

<TABLE>
<CAPTION>
                                                 VARIABLE                VARIABLE                VARIABLE
                                             EMERGING MARKETS       NATURAL RESOURCES         INFRASTRUCTURE
                                                 DIVISION                DIVISION                DIVISION
                                          ----------------------  ----------------------  ----------------------
                                             1998        1997        1998        1997        1998        1997
                                          ----------  ----------  ----------  ----------  ----------  ----------
<S>                                       <C>         <C>         <C>         <C>         <C>         <C>
Operations:
  Net investment income (loss)..........  $ (122,100) $ (200,012) $ (141,096) $ (246,069) $  (28,342) $  (68,225)
  Net realized gain (loss) on
   investments..........................  (6,686,132)  1,728,201  (3,092,431)  2,832,149     280,277     713,970
  Net unrealized gain (loss) on
   investments..........................   2,742,183  (3,766,102) (1,389,503) (2,761,942)    108,981    (447,579)
                                          ----------  ----------  ----------  ----------  ----------  ----------
    Net increase (decrease) in net
     assets resulting from operations...  (4,066,049) (2,237,913) (4,623,030)   (175,862)    360,916     198,166
  Deposits into Separate Account........     384,193   2,609,384     785,669   4,014,997     314,984   2,336,821
  Transfers to (from) Separate
   Account..............................  (5,088,834)    523,758  (4,279,195) (2,016,970) (1,757,657)    822,498
  Withdrawals from Separate Account.....  (2,005,301) (1,972,242) (2,120,793) (1,475,571) (1,413,107)   (619,227)
                                          ----------  ----------  ----------  ----------  ----------  ----------
    Net deposits into (withdrawals from)
     Separate Account...................  (6,709,942)  1,160,900  (5,614,319)    522,456  (2,855,780)  2,540,092
                                          ----------  ----------  ----------  ----------  ----------  ----------
  Increase (decrease) in net assets.....  (10,775,991) (1,077,013) (10,237,349)    346,594 (2,494,864)  2,738,258
  Net assets, beginning of period.......  16,272,994  17,350,007  16,446,263  16,099,669   8,645,771   5,907,513
                                          ----------  ----------  ----------  ----------  ----------  ----------
  Net assets, end of period.............  $5,497,003  $16,272,994 $6,208,914  $16,446,263 $6,150,907  $8,645,771
                                          ----------  ----------  ----------  ----------  ----------  ----------
                                          ----------  ----------  ----------  ----------  ----------  ----------
</TABLE>

              See accompanying notes to the financial statements.

                                      D10
<PAGE>
                 GENERAL AMERICAN SEPARATE ACCOUNT TWENTY-NINE

                  STATEMENTS OF CHANGES IN NET ASSETS (cont'd)
                 For the years ended December 31, 1998 and 1997

- - ------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                 VARIABLE                                        VARIABLE         VARIABLE
                                             GROWTH & INCOME             VARIABLE           TELECOMMUNICATIONS    INTERNATIONAL
                                                 DIVISION         LATIN AMERICA DIVISION         DIVISION         DIVISION
                                          ----------------------  ----------------------  ----------------------  ---------
                                             1998        1997        1998        1997        1998        1997       1998
                                          ----------  ----------  ----------  ----------  ----------  ----------  ---------
<S>                                       <C>         <C>         <C>         <C>         <C>         <C>         <C>
Operations:
  Net investment income (loss)..........  $  396,098  $  705,425  $   76,981  $ (392,175) $ (952,157) $ (948,489) $ (34,663)
  Net realized gain (loss) on
   investments..........................   7,821,973   7,956,869  (7,928,473)  5,652,203   8,134,976  16,144,141    388,192
  Net unrealized gain (loss) on
   investments..........................     646,487  (2,609,309)   (431,008) (2,046,668)  5,159,740  (7,331,066)   120,291
                                          ----------  ----------  ----------  ----------  ----------  ----------  ---------
    Net increase (decrease) in net
     assets resulting from operations...   8,864,558   6,052,985  (8,282,500)  3,213,360  12,342,559   7,864,586    473,820
  Deposits into Separate Account........   1,394,718   4,320,103     566,968   2,589,354   1,541,601   4,817,136    192,290
  Transfers to (from) Separate
   Account..............................   4,831,962   8,674,747  (7,364,854)  2,508,321    (349,612)   (919,250) 1,676,410
  Withdrawals from Separate Account.....  (9,978,026) (5,205,730) (3,434,437) (2,847,642) (12,413,145) (6,885,267)  (915,108)
                                          ----------  ----------  ----------  ----------  ----------  ----------  ---------
    Net deposits into (withdrawals from)
     Separate Account...................  (3,751,346)  7,789,120  (10,232,323)  2,250,033 (11,221,156) (2,987,381)   953,592
                                          ----------  ----------  ----------  ----------  ----------  ----------  ---------
  Increase (decrease) in net assets.....   5,113,212  13,842,105  (18,514,823)  5,463,393  1,121,403   4,877,205  1,427,412
  Net assets, beginning of period.......  50,178,825  36,336,720  27,400,175  21,936,782  67,658,842  62,781,637  5,607,341
                                          ----------  ----------  ----------  ----------  ----------  ----------  ---------
  Net assets, end of period.............  $55,292,037 $50,178,825 $8,885,352  $27,400,175 $68,780,245 $67,658,842 $7,034,753
                                          ----------  ----------  ----------  ----------  ----------  ----------  ---------
                                          ----------  ----------  ----------  ----------  ----------  ----------  ---------

<CAPTION>

                                            1997
                                          ---------
<S>                                       <C>
Operations:
  Net investment income (loss)..........  $ (67,241)
  Net realized gain (loss) on
   investments..........................    569,720
  Net unrealized gain (loss) on
   investments..........................    (59,770)
                                          ---------
    Net increase (decrease) in net
     assets resulting from operations...    442,709
  Deposits into Separate Account........    930,625
  Transfers to (from) Separate
   Account..............................    322,481
  Withdrawals from Separate Account.....   (578,830)
                                          ---------
    Net deposits into (withdrawals from)
     Separate Account...................    674,276
                                          ---------
  Increase (decrease) in net assets.....  1,116,985
  Net assets, beginning of period.......  4,490,356
                                          ---------
  Net assets, end of period.............  $5,607,341
                                          ---------
                                          ---------
</TABLE>

              See accompanying notes to the financial statements.

                                      D11
<PAGE>
               GENERAL AMERICAN SEPARATE ACCOUNT TWENTY-EIGHT AND
                 GENERAL AMERICAN SEPARATE ACCOUNT TWENTY-NINE

                         NOTES TO FINANCIAL STATEMENTS

                               December 31, 1998

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

NOTE 1 -- ORGANIZATION
General American Separate Account Twenty-eight and General American Separate
Account Twenty-nine (the Separate Accounts) commenced operations on February 10,
1993, and are registered under the Investment Company Act of 1940 (1940 Act) as
unit investment trusts. The Separate Accounts receive purchase payments from
individual variable annuity contracts issued by General American Life Insurance
Company (General American) which may be qualified or non- qualified.

Separate Account Twenty-eight is divided into four divisions and Separate
Account Twenty-nine is divided into ten divisions. Each division invests
exclusively in shares of a single fund of GT Global Variable Investment Funds
(the Funds), an open-end diversified management investment company. Separate
Account Twenty-eight invests in the Money Market, Variable Strategic Income,
Variable Global Government Income, and Variable U.S. Government Income Funds.
Separate Account Twenty-nine invests in the Variable New Pacific, Variable
Europe, Variable America, Variable Growth & Income, Variable Latin America,
Variable Telecommunications, Variable International, Variable Emerging Markets,
Variable Natural Resources and Variable Infrastructure Funds.

Contractholders have the option of directing their deposits into one or all of
the Divisions as well as a fixed account of General American, which is not
generally subject to regulation under the Securities Act of 1933 or the 1940
Act. The unit values for the Separate Accounts for all divisions began at $12.00
on February 10, 1993, except the following Divisions of Separate Account
Twenty-nine which began at $12.00: the Variable Telecommunications Division on
October 18, 1993, the Variable International Division on July 12, 1994, the
Variable Emerging Markets Division on July 6, 1994, and the Variable Natural
Resources and Variable Infrastructure Divisions on January 31, 1995.

NOTE 2 -- SIGNIFICANT ACCOUNTING POLICIES
The following is a summary of significant accounting policies followed by the
Separate Accounts in the preparation of financial statements. The policies
followed are in conformity with generally accepted accounting principles.

(A) INVESTMENTS
The Separate Accounts' investments in the GT Global Variable Funds are valued
daily on the respective shares held and based on the net asset values as
reported to General American by the Funds at the close of each business day. The
specific identification method is used in determining the cost of shares sold on
withdrawals by the Separate Accounts. 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, the investment income and capital gains
from sales of investments of the Separate Accounts are not taxable. Therefore,
no Federal income tax expense has been provided.

(C) DIVIDEND REIMBURSEMENT
Dividends received from the underlying mutual funds are recorded on the
ex-dividend date and immediately reinvested on the pay date.

(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 -- CONTRACT CHARGES
MORTALITY AND EXPENSE RISK CHARGE: General American assumes the mortality and
expense risks and provides certain administrative services related to operating
the Separate Accounts, for which the Separate Accounts are charged an annual fee
of 1.25% based on the values at the end of each valuation period. Mortality and
expense charges for Separate Account Twenty-eight totaled $896,747 for the
period ended December 31, 1998. Mortality and expense charges for Separate
Account Twenty-nine totaled $3,218,161 for the period ended December 31, 1998.

SURRENDER CHARGE (CONTINGENT DEFERRED SALES CHARGE): Under Separate Account
contractual arrangements, General American is entitled to collect payment for
sales charges. Contracts are subject to a deferred sales charge contingent upon
full surrender of the contract or partial withdrawal of accumulated value. The
sales charge is 6% the first contract year, decreasing by 1% each subsequent
year. The contingent deferred sales charge will be waived in the event of
annuitization after the third year or on death if the date of issue is prior to
the annuitant's 80th birthday. Sales charges as a result of surrenders are
disclosed in Note 6.

ACCOUNT FEE AND ADMINISTRATIVE CHARGES: General American has the responsibility
for the administration of the contract. As reimbursement for account
administrative expenses, on the last day of the contract year, General American
deducts an account fee. For contracts with accumulated values less than $20,000,
the fee is the lesser of $30 or 2% of the accumulated value for contract years
ending prior to December 31, 1999. Thereafter, the account fee may be adjusted
annually. The account fee is waived for contracts with accumulated values of
$20,000 or more. General American charges an amount equal to the lesser of $25
or 2% of the amount transferred, for each transfer in excess of twelve (12)
during the contract year, excluding transfers made under the dollar cost
averaging program, personal portfolio rebalancing, or interest sweep program and
reserves the right to charge a fee to cover the expenses for special handling.
Account fees are disclosed in Note 6. General

                                       12
<PAGE>
               GENERAL AMERICAN SEPARATE ACCOUNT TWENTY-EIGHT AND
                 GENERAL AMERICAN SEPARATE ACCOUNT TWENTY-NINE

American also provides certain administrative services for which it charges an
administrative charge to the Separate Accounts at an annual rate of 0.15%.
Administrative charges for Separate Account Twenty-eight totaled $107,610 for
the period ended December 31, 1998. Administrative charges for Separate Account
Twenty-nine totaled $386,179 for the period ended December 31, 1998.

PREMIUM TAXES: In states which charge premium taxes, the taxes are withdrawn
from the purchase payment or the accumulated value of the contract. Premium
taxes are disclosed in Note 6.

NOTE 4 -- PURCHASES AND SALES OF GT GLOBAL VARIABLE INVESTMENT FUND SHARES
During the year ended December 31, 1998, cost of purchases and proceeds from
sales of GT Global Variable Investment Fund shares were as follows:
<TABLE>
<CAPTION>
SEPARATE ACCOUNT TWENTY-EIGHT                                                      PURCHASES       SALES
- - --------------------------------------------------------------------------------  ------------  ------------
<S>                                                                               <C>           <C>
Money Market Fund...............................................................  $577,065,768  $559,927,800
Variable Strategic Income Fund..................................................    19,470,553    23,990,461
Variable Global Government Income Fund..........................................    15,006,630    14,864,251
Variable U.S. Government Income Fund............................................    11,639,871    11,765,510

<CAPTION>

SEPARATE ACCOUNT TWENTY-NINE
- - --------------------------------------------------------------------------------
<S>                                                                               <C>           <C>
Variable New Pacific Fund.......................................................  $144,069,403  $151,475,672
Variable Europe Fund............................................................   291,796,474   294,935,365
Variable America Fund...........................................................    45,431,229    48,421,304
Variable Growth & Income Fund...................................................    59,952,417    64,413,881
Variable Latin America Fund.....................................................    13,111,967    23,194,978
Variable Telecommunications Fund................................................    34,660,959    40,781,480
Variable International Fund.....................................................    59,613,552    58,364,220
Variable Emerging Markets Fund..................................................    28,336,567    35,046,721
Variable Natural Resources Fund.................................................    12,598,807    16,507,022
Variable Infrastructure Fund....................................................       919,762     3,749,492
</TABLE>

NOTE 5 -- ACCUMULATION UNIT ACTIVITY
The following is a summary of the accumulation unit activity for the years ended
December 31, 1998 and 1997 for Separate Account Twenty-eight (in thousands):
<TABLE>
<CAPTION>
                                                                                         VARIABLE
                                                                                        STRATEGIC
                                                                        MONEY MARKET      INCOME
                                                                          DIVISION       DIVISION
                                                                        -------------  ------------
                                                                        1998    1997   1998   1997
                                                                        -----  ------  -----  -----
<S>                                                                     <C>    <C>     <C>    <C>
Individual units held:
  Deposits............................................................    297     866     32    132
  Transfers...........................................................    781     236    (93)  (241)
  Withdrawals.........................................................   (817)   (649)  (265)  (193)
  Outstanding units, beginning of period..............................  1,943   1,490  1,505  1,807
                                                                        -----  ------  -----  -----
  Outstanding units, end of period....................................  2,204   1,943  1,179  1,505
                                                                        -----  ------  -----  -----
                                                                        -----  ------  -----  -----
General American Life Insurance Company seed money:
  Deposits............................................................      0       0      0      0
  Transfers...........................................................      0       0      0      0
  Withdrawals.........................................................      0       0      0      0
  Outstanding units, beginning of period..............................      0       0      0      0
                                                                        -----  ------  -----  -----
  Outstanding units, end of period....................................      0       0      0      0
                                                                        -----  ------  -----  -----
                                                                        -----  ------  -----  -----

<CAPTION>
                                                                          VARIABLE      VARIABLE
                                                                           GLOBAL         U.S.
                                                                         GOVERNMENT    GOVERNMENT
                                                                           INCOME        INCOME
                                                                          DIVISION      DIVISION
                                                                        ------------  ------------
                                                                        1998   1997   1998   1997
                                                                        -----  -----  -----  -----
<S>                                                                     <C>    <C>    <C>    <C>
Individual units held:
  Deposits............................................................     16     62     19    130
  Transfers...........................................................     58   (127)    30     54
  Withdrawals.........................................................    (93)  (107)   (81)   (62)
  Outstanding units, beginning of period..............................    571    743    515    393
                                                                        -----  -----  -----  -----
  Outstanding units, end of period....................................    552    571    483    515
                                                                        -----  -----  -----  -----
                                                                        -----  -----  -----  -----
General American Life Insurance Company seed money:
  Deposits............................................................      0      0      0      0
  Transfers...........................................................      0      0      0      0
  Withdrawals.........................................................      0      0      0    (17)
  Outstanding units, beginning of period..............................      0      0      0     17
                                                                        -----  -----  -----  -----
  Outstanding units, end of period....................................      0      0      0      0
                                                                        -----  -----  -----  -----
                                                                        -----  -----  -----  -----
</TABLE>

                                       13
<PAGE>
               GENERAL AMERICAN SEPARATE ACCOUNT TWENTY-EIGHT AND
                 GENERAL AMERICAN SEPARATE ACCOUNT TWENTY-NINE

NOTE 5 -- ACCUMULATION UNIT ACTIVITY (CONT'D)
The following is a summary of the accumulation unit activity for the years ended
December 31, 1998 and 1997 for Separate Account Twenty-nine (in thousands).
There was no activity in Separate Account Twenty-nine relating to General
American Life Insurance Company seed money.
<TABLE>
<CAPTION>
                                                    VARIABLE NEW     VARIABLE      VARIABLE
                                                       PACIFIC        EUROPE       AMERICA
                                                      DIVISION       DIVISION      DIVISION
                                                    -------------  ------------  ------------
                                                    1998    1997   1998   1997   1998   1997
                                                    -----  ------  -----  -----  -----  -----
<S>                                                 <C>    <C>     <C>    <C>    <C>    <C>
Individual units held:
  Deposits........................................     43     181     43    129     50    130
  Transfers.......................................   (203)   (253)   265    (26)    82     (5)
  Withdrawals.....................................   (212)   (186)  (264)  (119)  (353)  (248)
  Outstanding units, beginning of period..........  1,518   1,776  1,166  1,182  1,679  1,802
                                                    -----  ------  -----  -----  -----  -----
  Outstanding units, end of period................  1,146   1,518  1,210  1,166  1,458  1,679
                                                    -----  ------  -----  -----  -----  -----
                                                    -----  ------  -----  -----  -----  -----

<CAPTION>

                                                      VARIABLE      VARIABLE
                                                      GROWTH &       LATIN
                                                       INCOME       AMERICA
                                                      DIVISION      DIVISION
                                                    ------------  ------------
                                                    1998   1997   1998   1997
                                                    -----  -----  -----  -----
<S>                                                 <C>    <C>    <C>    <C>
Individual units held:
  Deposits........................................     65    238     35    135
  Transfers.......................................    226    469   (434)   149
  Withdrawals.....................................   (455)  (281)  (224)  (147)
  Outstanding units, beginning of period..........  2,506  2,080  1,429  1,292
                                                    -----  -----  -----  -----
  Outstanding units, end of period................  2,342  2,506    806  1,429
                                                    -----  -----  -----  -----
                                                    -----  -----  -----  -----
</TABLE>
<TABLE>
<CAPTION>
                                                      VARIABLE                     VARIABLE
                                                    TELECOMMUNICA-   VARIABLE      EMERGING
                                                        TIONS      INTERNATIONAL   MARKETS
                                                      DIVISION       DIVISION      DIVISION
                                                    -------------  ------------  ------------
                                                    1998    1997   1998   1997   1998   1997
                                                    -----  ------  -----  -----  -----  -----
<S>                                                 <C>    <C>     <C>    <C>    <C>    <C>
Individual units held:
  Deposits........................................     63     235     16     73     36    175
  Transfers.......................................    (37)    (65)   184     45   (456)    86
  Withdrawals.....................................   (498)   (317)   (73)   (48)  (202)  (134)
  Outstanding units, beginning of period..........  3,030   3,177    454    384  1,361  1,234
                                                    -----  ------  -----  -----  -----  -----
  Outstanding units, end of period................  2,558   3,030    581    454    739  1,361
                                                    -----  ------  -----  -----  -----  -----
                                                    -----  ------  -----  -----  -----  -----

<CAPTION>

                                                      VARIABLE
                                                      NATURAL       VARIABLE
                                                     RESOURCES    INFRASTRUCTURE
                                                      DIVISION      DIVISION
                                                    ------------  ------------
                                                    1998   1997   1998   1997
                                                    -----  -----  -----  -----
<S>                                                 <C>    <C>    <C>    <C>
Individual units held:
  Deposits........................................     41    197     17    140
  Transfers.......................................   (244)  (109)  (103)    48
  Withdrawals.....................................   (124)   (71)   (81)   (36)
  Outstanding units, beginning of period..........    763    746    518    366
                                                    -----  -----  -----  -----
  Outstanding units, end of period................    436    763    351    518
                                                    -----  -----  -----  -----
                                                    -----  -----  -----  -----
</TABLE>

NOTE 6 -- SUMMARY OF GROSS AND NET DEPOSITS INTO SEPARATE ACCOUNT
Deposits into the Separate Account are used to purchase shares in GT Global
Variable Investment Funds. Net deposits represent the amounts available for
investment in such shares after deduction of premium taxes, administrative
costs, and surrender charges. Activity for Separate Account Twenty-eight
follows.

<TABLE>
<CAPTION>
                                                                                             VARIABLE STRATEGIC
                                                         MONEY MARKET DIVISION                INCOME DIVISION
                                                    --------------------------------  --------------------------------
                                                         1998             1997             1998             1997
                                                    ---------------  ---------------  ---------------  ---------------
<S>                                                 <C>              <C>              <C>              <C>
Total gross deposits..............................  $     4,216,030  $    11,762,049  $       596,851  $     2,330,258
Transfers between fund divisions and General
 American.........................................       10,874,210        3,257,598       (1,661,337)      (4,271,620)
Surrenders and withdrawals........................      (11,222,268)      (8,576,294)      (4,797,048)      (3,390,198)
                                                    ---------------  ---------------  ---------------  ---------------
    Total of gross deposits, transfers, and
     surrenders between fund divisions............        3,867,972        6,443,353       (5,861,534)      (5,331,560)
                                                    ---------------  ---------------  ---------------  ---------------
Deductions:
  Premium taxes...................................           (3,705)          (3,730)          (1,688)             (51)
  Account Fees....................................          (85,755)         (64,857)          (5,548)          (7,370)
  Surrender charges...............................         (225,520)        (192,554)         (78,415)         (63,731)
                                                    ---------------  ---------------  ---------------  ---------------
    Total deductions..............................         (314,980)        (261,141)         (85,651)         (71,152)
                                                    ---------------  ---------------  ---------------  ---------------
Net deposits into (deductions from) Separate
 Account..........................................  $     3,552,992  $     6,182,212  $    (5,947,185) $    (5,402,712)
                                                    ---------------  ---------------  ---------------  ---------------
                                                    ---------------  ---------------  ---------------  ---------------
</TABLE>

                                       14
<PAGE>
               GENERAL AMERICAN SEPARATE ACCOUNT TWENTY-EIGHT AND
                 GENERAL AMERICAN SEPARATE ACCOUNT TWENTY-NINE

<TABLE>
<CAPTION>
                                                       VARIABLE GLOBAL GOVERNMENT     VARIABLE U.S. GOVERNMENT INCOME
                                                            INCOME DIVISION                       DIVISION
                                                    --------------------------------  --------------------------------
                                                         1998             1997             1998             1997
                                                    ---------------  ---------------  ---------------  ---------------
<S>                                                 <C>              <C>              <C>              <C>
Total gross deposits..............................  $       236,964  $       861,470  $       278,136  $     1,728,413
Transfers between fund divisions and General
 American.........................................          867,608       (1,767,441)         448,034          818,277
Surrenders and withdrawals........................       (1,384,864)      (1,451,204)      (1,183,992)      (1,059,973)
                                                    ---------------  ---------------  ---------------  ---------------
    Total of gross deposits, transfers, and
     surrenders between fund divisions............         (280,292)      (2,357,175)        (457,822)       1,486,717
                                                    ---------------  ---------------  ---------------  ---------------
Deductions:
  Premium taxes...................................           (1,093)             (81)          (1,530)             (40)
  Account Fees....................................           (3,605)          (1,650)          (2,400)          (1,155)
  Surrender charges...............................          (16,349)         (28,151)         (19,733)         (11,409)
                                                    ---------------  ---------------  ---------------  ---------------
    Total deductions..............................          (21,047)         (29,882)         (23,663)         (12,604)
                                                    ---------------  ---------------  ---------------  ---------------
Net deposits into (deductions from) Separate
 Account..........................................  $      (301,339) $    (2,387,057) $      (481,485) $     1,474,113
                                                    ---------------  ---------------  ---------------  ---------------
                                                    ---------------  ---------------  ---------------  ---------------
</TABLE>

Deposits into the Separate Account are used to purchase shares in GT Global
Variable Investment Funds. Net deposits represent the amounts available for
investment in such shares after deduction of premium taxes, administrative
costs, and surrender charges. Activity for Separate Account Twenty-nine follows.
<TABLE>
<CAPTION>
                                                     VARIABLE NEW PACIFIC DIVISION        VARIABLE EUROPE DIVISION
                                                    --------------------------------  --------------------------------
                                                         1998             1997             1998             1997
                                                    ---------------  ---------------  ---------------  ---------------
<S>                                                 <C>              <C>              <C>              <C>
Total gross deposits..............................  $       467,192  $     2,973,353  $     1,263,348  $     2,802,922
Transfers between fund divisions and General
 American.........................................       (3,613,152)      (5,841,440)       3,539,888       (1,364,288)
Surrenders and withdrawals........................       (1,811,064)      (2,789,649)      (6,981,674)      (2,584,983)
                                                    ---------------  ---------------  ---------------  ---------------
    Total of gross deposits, transfers, and
     surrenders between fund divisions............       (4,957,024)      (5,657,736)      (2,178,438)      (1,146,349)
                                                    ---------------  ---------------  ---------------  ---------------
Deductions:
  Premium taxes...................................             (669)            (510)            (264)            (627)
  Account Fees....................................          (29,317)         (34,169)         (42,079)         (17,392)
  Surrender charges...............................          (34,751)         (57,861)        (138,518)         (46,967)
                                                    ---------------  ---------------  ---------------  ---------------
    Total deductions..............................          (64,737)         (92,540)        (180,861)         (64,986)
Net deposits into (deductions from) Separate
 Account..........................................  $    (5,021,761) $    (5,750,276) $    (2,359,299) $    (1,211,335)
                                                    ---------------  ---------------  ---------------  ---------------
                                                    ---------------  ---------------  ---------------  ---------------

<CAPTION>
                                                       VARIABLE AMERICA DIVISION
                                                    --------------------------------
                                                         1998             1997
                                                    ---------------  ---------------
<S>                                                 <C>              <C>
Total gross deposits..............................  $     1,342,670  $     2,915,843
Transfers between fund divisions and General
 American.........................................        2,386,380           (7,332)
Surrenders and withdrawals........................       (8,968,710)      (5,643,007)
                                                    ---------------  ---------------
    Total of gross deposits, transfers, and
     surrenders between fund divisions............       (5,239,660)      (2,734,496)
                                                    ---------------  ---------------
Deductions:
  Premium taxes...................................           (2,032)            (649)
  Account Fees....................................          (18,522)         (15,683)
  Surrender charges...............................         (182,530)        (130,800)
                                                    ---------------  ---------------
    Total deductions..............................         (203,084)        (147,132)
Net deposits into (deductions from) Separate
 Account..........................................  $    (5,442,744) $    (2,881,628)
                                                    ---------------  ---------------
                                                    ---------------  ---------------
</TABLE>
<TABLE>
<CAPTION>
                                                       VARIABLE EMERGING MARKETS         VARIABLE NATURAL RESOURCES
                                                                DIVISION                          DIVISION
                                                    --------------------------------  --------------------------------
                                                         1998             1997             1998             1997
                                                    ---------------  ---------------  ---------------  ---------------
<S>                                                 <C>              <C>              <C>              <C>
Total gross deposits..............................  $       388,910  $     2,618,157  $       791,216  $     4,026,534
Transfers between fund divisions and General
 American.........................................       (5,088,834)         523,758       (4,279,195)      (2,016,970)
Surrenders and withdrawals........................       (1,955,068)      (1,930,698)      (2,064,704)      (1,444,994)
                                                    ---------------  ---------------  ---------------  ---------------
    Total of gross deposits, transfers, and
     surrenders between fund divisions............       (6,654,992)       1,211,217       (5,552,683)         564,570
                                                    ---------------  ---------------  ---------------  ---------------
Deductions:
  Premium taxes...................................           (1,079)            (415)               0             (562)
  Account Fees....................................           (3,638)          (8,358)          (5,547)         (10,975)
  Surrender charges...............................          (50,233)         (41,544)         (56,089)         (30,577)
                                                    ---------------  ---------------  ---------------  ---------------
    Total deductions..............................          (54,950)         (50,317)         (61,636)         (42,114)
                                                    ---------------  ---------------  ---------------  ---------------
Net deposits into (deductions from) Separate
 Account..........................................  $    (6,709,942) $     1,160,900  $    (5,614,319) $       522,456
                                                    ---------------  ---------------  ---------------  ---------------
                                                    ---------------  ---------------  ---------------  ---------------

<CAPTION>

                                                    VARIABLE INFRASTRUCTURE DIVISION

                                                    --------------------------------
                                                         1998             1997
                                                    ---------------  ---------------
<S>                                                 <C>              <C>
Total gross deposits..............................  $       316,330  $     2,337,828
Transfers between fund divisions and General
 American.........................................       (1,757,657)         822,498
Surrenders and withdrawals........................       (1,371,569)        (607,136)
                                                    ---------------  ---------------
    Total of gross deposits, transfers, and
     surrenders between fund divisions............       (2,812,896)       2,553,190
                                                    ---------------  ---------------
Deductions:
  Premium taxes...................................                0                0
  Account Fees....................................           (1,346)          (1,007)
  Surrender charges...............................          (41,538)         (12,091)
                                                    ---------------  ---------------
    Total deductions..............................          (42,884)         (13,098)
                                                    ---------------  ---------------
Net deposits into (deductions from) Separate
 Account..........................................  $    (2,855,780) $     2,540,092
                                                    ---------------  ---------------
                                                    ---------------  ---------------
</TABLE>

                                       15
<PAGE>
               GENERAL AMERICAN SEPARATE ACCOUNT TWENTY-EIGHT AND
                 GENERAL AMERICAN SEPARATE ACCOUNT TWENTY-NINE

<TABLE>
<CAPTION>
                                                                VARIABLE                           VARIABLE
                                                        GROWTH & INCOME DIVISION            LATIN AMERICA DIVISION
                                                    ---------------------------------  ---------------------------------
                                                          1998             1997              1998             1997
                                                    ----------------  ---------------  ----------------  ---------------
<S>                                                 <C>               <C>              <C>               <C>
Total gross deposits..............................  $      1,415,739  $     4,331,413  $        574,021  $     2,602,831
Transfers between fund divisions and General
 American.........................................         4,831,962        8,674,747        (7,364,854)       2,508,321
Surrenders and withdrawals........................        (9,801,457)      (5,112,202)       (3,366,528)      (2,791,244)
                                                    ----------------  ---------------  ----------------  ---------------
    Total of gross deposits, transfers, and
     surrenders between fund divisions............        (3,553,756)       7,893,958       (10,157,361)       2,319,908
                                                    ----------------  ---------------  ----------------  ---------------
Deductions:
  Premium taxes...................................            (2,685)            (479)           (1,300)            (555)
  Account Fees....................................           (18,337)         (10,830)           (5,753)         (12,923)
  Surrender charges...............................          (176,568)         (93,529)          (67,909)         (56,397)
                                                    ----------------  ---------------  ----------------  ---------------
    Total deductions..............................          (197,590)        (104,838)          (74,962)         (69,875)
                                                    ----------------  ---------------  ----------------  ---------------
Net deposits into (deductions from) Separate
 Account..........................................  $     (3,751,346) $     7,789,120  $    (10,232,323) $     2,250,033
                                                    ----------------  ---------------  ----------------  ---------------
                                                    ----------------  ---------------  ----------------  ---------------
</TABLE>

<TABLE>
<CAPTION>
                                                                VARIABLE                           VARIABLE
                                                       TELECOMMUNICATIONS DIVISION          INTERNATIONAL DIVISION
                                                    ---------------------------------  ---------------------------------
                                                          1998             1997              1998             1997
                                                    ----------------  ---------------  ----------------  ---------------
<S>                                                 <C>               <C>              <C>               <C>
Total gross deposits..............................  $      1,581,728  $     4,855,387  $        202,306  $       936,339
Transfers between fund divisions and General
 American.........................................          (349,612)        (919,250)        1,676,410          322,481
Surrenders and withdrawals........................       (12,173,840)      (6,748,959)         (899,949)        (565,656)
                                                    ----------------  ---------------  ----------------  ---------------
    Total of gross deposits, transfers, and
     surrenders between fund divisions............       (10,941,724)      (2,812,822)          978,767          693,164
                                                    ----------------  ---------------  ----------------  ---------------
Deductions:
  Premium taxes...................................            (3,520)          (1,705)                0                0
  Account Fees....................................           (36,607)         (36,546)          (10,016)          (5,715)
  Surrender charges...............................          (239,305)        (136,308)          (15,159)         (13,173)
                                                    ----------------  ---------------  ----------------  ---------------
    Total deductions..............................          (279,432)        (174,559)          (25,175)         (18,888)
                                                    ----------------  ---------------  ----------------  ---------------
Net deposits into (deductions from) Separate
 Account..........................................  $    (11,221,156) $    (2,987,381) $        953,592  $       674,276
                                                    ----------------  ---------------  ----------------  ---------------
                                                    ----------------  ---------------  ----------------  ---------------
</TABLE>

                                       16
<PAGE>
               GENERAL AMERICAN SEPARATE ACCOUNT TWENTY-EIGHT AND
                 GENERAL AMERICAN SEPARATE ACCOUNT TWENTY-NINE

                            SCHEDULE OF INVESTMENTS

                               December 31, 1998

- - ------------------------------------------------------------------------------
<TABLE>
<CAPTION>
SEPARATE ACCOUNT TWENTY-EIGHT:                                                    NO. OF SHARES   MARKET VALUE
- - --------------------------------------------------------------------------------  -------------   ------------
<S>                                                                               <C>             <C>
  GT Global: Money Market Fund..................................................     34,254,658   $ 34,254,658
  GT Global: Variable Strategic Income Fund.....................................      1,723,386     21,352,753
  GT Global: Variable Global Government Income Fund.............................        746,975      8,896,473
  GT Global: Variable U.S. Government Income Fund...............................        613,927      7,434,652

<CAPTION>

SEPARATE ACCOUNT TWENTY-NINE:
- - --------------------------------------------------------------------------------
<S>                                                                               <C>             <C>
  GT Global: Variable New Pacific Fund..........................................      1,123,308      9,795,249
  GT Global: Variable Europe Fund...............................................      1,353,152     31,555,510
  GT Global: Variable America Fund..............................................      1,904,014     38,365,879
  GT Global: Variable Growth & Income Fund......................................      2,567,766     55,232,648
  GT Global: Variable Latin America Fund........................................        928,101      8,919,049
  GT Global: Variable Telecommunications Fund...................................      3,348,014     69,169,968
  GT Global: Variable International Fund........................................        596,295      7,078,025
  GT Global: Variable Emerging Markets Fund.....................................        824,701      5,517,251
  GT Global: Variable Natural Resources Fund....................................        571,020      6,224,119
  GT Global: Variable Infrastructure Fund.......................................        358,492      6,173,230
</TABLE>

                 See accompanying independent auditors' report.

                                       17
<PAGE>
                 GENERAL AMERICAN SEPARATE ACCOUNT TWENTY-EIGHT

                        CONDENSED FINANCIAL INFORMATION

                               December 31, 1998

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

<TABLE>
<CAPTION>
                                                                                                     ACCUMULATION    TOTAL UNITS
                                                                                  ACCUMULATION       UNIT VALUE:     OUTSTANDING,
                                                                                  UNIT VALUE:           END OF      END OF PERIOD
                                                                              BEGINNING OF PERIOD*      PERIOD      (IN THOUSANDS)
                                                                              --------------------   ------------   --------------
<S>                                                                     <C>   <C>                    <C>            <C>
Money Market Division.................................................  1998         13.75              14.22            2,204
                                                                        1997         13.30              13.75            1,943
                                                                        1996         12.87              13.30            1,490
                                                                        1995         12.40              12.87            1,158
                                                                        1994         12.15              12.40            1,572
                                                                        1993         12.00              12.15              303
Variable Strategic Income Division....................................  1998         18.45              18.09            1,179
                                                                        1997         17.46              18.45            1,505
                                                                        1996         14.56              17.46            1,807
                                                                        1995         12.36              14.56            1,737
                                                                        1994         15.11              12.36            1,886
                                                                        1993         12.00              15.11            1,187
Variable Global Government Income Division............................  1998         14.36              15.96              552
                                                                        1997         13.95              14.36              571
                                                                        1996         13.33              13.95              743
                                                                        1995         11.66              13.33              893
                                                                        1994         12.95              11.66              825
                                                                        1993         12.00              12.95              464
Variable U.S. Government Income Division..............................  1998         14.19              15.27              483
                                                                        1997         13.29              14.19              515
                                                                        1996         13.18              13.29              410
                                                                        1995         11.65              13.18              452
                                                                        1994         12.61              11.65              205
                                                                        1993         12.00              12.61               69
</TABLE>

- - --------------
* At inception of Separate Account on February 10, 1993.

                 See accompanying independent auditors' report.

                                       18
<PAGE>
                 GENERAL AMERICAN SEPARATE ACCOUNT TWENTY-NINE

                        CONDENSED FINANCIAL INFORMATION

                               December 31, 1998

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

<TABLE>
<CAPTION>
                                                                                                     ACCUMULATION    TOTAL UNITS
                                                                                  ACCUMULATION       UNIT VALUE:     OUTSTANDING,
                                                                                  UNIT VALUE:           END OF      END OF PERIOD
                                                                              BEGINNING OF PERIOD*      PERIOD      (IN THOUSANDS)
                                                                              --------------------   ------------   --------------
<S>                                                                     <C>   <C>                    <C>            <C>
Variable New Pacific Division.........................................  1998         10.11               8.52            1,146
                                                                        1997         17.41              10.11            1,518
                                                                        1996         13.48              17.41            1,776
                                                                        1995         13.70              13.48            1,687
                                                                        1994         15.87              13.70            1,410
                                                                        1993         12.00              15.87              492
Variable Europe Division..............................................  1998         23.41              26.78            1,210
                                                                        1997         20.62              23.41            1,166
                                                                        1996         16.05              20.62            1,182
                                                                        1995         14.84              16.05              970
                                                                        1994         15.14              14.84            1,007
                                                                        1993         12.00              15.14              349
Variable America Division.............................................  1998         26.08              27.80            1,458
                                                                        1997         23.02              26.08            1,679
                                                                        1996         19.69              23.02            1,802
                                                                        1995         15.93              19.69            1,906
                                                                        1994         13.59              15.93              953
                                                                        1993         12.00              13.59              117
Variable Growth & Income Division.....................................  1998         20.02              23.61            2,342
                                                                        1997         17.47              20.02            2,506
                                                                        1996         15.23              17.47            2,080
                                                                        1995         13.37              15.23            2,002
                                                                        1994         13.96              13.37            1,908
                                                                        1993         12.00              13.96              827
Variable Latin America Division.......................................  1998         19.18              11.03              806
                                                                        1997         16.98              19.18            1,429
                                                                        1996         14.06              16.98            1,292
                                                                        1995         18.79              14.06            1,380
                                                                        1994         17.46              18.79            1,412
                                                                        1993         12.00              17.46              463
Variable Telecommunications Division..................................  1998         22.33              26.89            2,558
                                                                        1997         19.76              22.33            3,030
                                                                        1996         16.79              19.76            3,177
                                                                        1995         13.77              16.79            3,019
                                                                        1994         13.03              13.77            2,612
                                                                        1993         12.00              13.03              605
Variable International Division.......................................  1998         12.34              12.11              581
                                                                        1997         11.70              12.34              454
                                                                        1996         10.94              11.70              384
                                                                        1995         11.22              10.94              314
                                                                        1994         12.00              11.22              172
Variable Emerging Markets Division....................................  1998         11.96               7.44              739
                                                                        1997         14.06              11.96            1,361
                                                                        1996         10.88              14.06            1,234
                                                                        1995         11.93              10.88              809
                                                                        1994         12.00              11.93              574
</TABLE>

                                       19
<PAGE>
                 GENERAL AMERICAN SEPARATE ACCOUNT TWENTY-NINE

<TABLE>
<CAPTION>
                                                                                                     ACCUMULATION    TOTAL UNITS
                                                                                  ACCUMULATION       UNIT VALUE:     OUTSTANDING,
                                                                                  UNIT VALUE:           END OF      END OF PERIOD
                                                                              BEGINNING OF PERIOD*      PERIOD      (IN THOUSANDS)
                                                                              --------------------   ------------   --------------
<S>                                                                     <C>   <C>                    <C>            <C>
Variable Natural Resources Division...................................  1998         21.54              14.23              436
                                                                        1997         21.57              21.54              763
                                                                        1996         14.47              21.57              746
                                                                        1995         12.00              14.47               86
Variable Infrastructure Division......................................  1998         16.71              17.52              351
                                                                        1997         16.13              16.71              518
                                                                        1996         13.10              16.13              366
                                                                        1995         12.00              13.10              113
</TABLE>

- - --------------
* At inception of Separate Account on February 10, 1993, except for the Variable
  Telecommunications Division, which commenced operations on October 18, 1993;
  the Variable International Growth Division, which commenced operations on July
  12, 1994; the Variable Emerging Markets Division, which commenced operations
  on July 6, 1994; and the Variable Natural Resources Division and Variable
  Infrastructure Division which commenced operations on January 31, 1995.

                 See accompanying independent auditors' report.

                                       20
<PAGE>


<PAGE>

              GENERAL AMERICAN LIFE INSURANCE COMPANY
                          AND SUBSIDIARIES

                 Consolidated Financial Statements

                     December 31, 1998 and 1997

            (With Independent Auditors' Report Thereon)


<PAGE>
<PAGE>

                    INDEPENDENT AUDITORS' REPORT

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

We have audited the accompanying consolidated balance sheets of General
American Life Insurance Company and subsidiaries as of December 31, 1998
and 1997, and the related consolidated statements of operations,
comprehensive income, stockholder equity, and cash flows for each of the
years in the three-year period ended December 31, 1998. These
consolidated financial statements are the responsibility of the
Company's management. Our responsibility is to express an opinion on
these consolidated financial statements based on our audits.

We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the 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 consolidated financial statements referred to above
present fairly, in all material respects, the financial position of
General American Life Insurance Company and subsidiaries as of
December 31, 1998 and 1997, and the results of their operations and
their cash flows for each of the years in the three-year period ended
December 31, 1998, in conformity with generally accepted accounting
principles.



March 4, 1999

<PAGE>
<PAGE>

<TABLE>
                            GENERAL AMERICAN LIFE INSURANCE COMPANY
                                       AND SUBSIDIARIES

                                  Consolidated Balance Sheets

                                   December 31, 1998 and 1997

                                    (dollars in thousands)
<CAPTION>
                      ASSETS                               1998                     1997
                                                        -----------              ----------
<S>                                                     <C>                      <C>

Fixed maturities:
  Available for sale, at fair value                     $11,068,283               9,115,519
Mortgage loans, net                                       2,337,542               2,140,262
Real estate, net                                            129,851                 140,145
Equity securities, at fair value                             48,550                  24,211
Policy loans                                              2,151,028               2,073,152
Short-term investments                                      195,346                 190,374
Other invested assets                                       457,645                 243,921
                                                        -----------              ----------

           Total investments                             16,388,245              13,927,584

Cash and cash equivalents                                   591,107                 358,879
Accrued investment income                                   205,645                 168,592
Reinsurance recoverables                                    904,998                 718,717
Other contract deposits                                   4,094,777               3,336,328
Deferred policy acquisition costs                           773,762                 695,253
Other assets                                                602,965                 488,582
Separate account assets                                   5,287,456               4,118,860
                                                        -----------              ----------

           Total assets                                 $28,848,955              23,812,795
                                                        ===========              ==========

        LIABILITIES AND STOCKHOLDER EQUITY

Policy and contract liabilities:
  Future policy benefits                                 $5,516,869               4,933,787
  Policyholder account balances:
     Universal life                                       2,960,940               2,534,744
     Annuities                                            3,714,526               4,161,946
  Pension funds and interest sensitive
    contract liabilities                                  7,581,276               4,732,400
  Policy and contract claims                                591,088                 458,606
  Dividends payable to policyholders                        121,740                 113,525
                                                        -----------              ----------

           Total policy and contract liabilities         20,486,439              16,935,008

Amounts payable to reinsurers                               201,395                 247,679
Long-term debt and notes payable                            221,850                 214,477
Other liabilities and accrued expenses                      912,291                 826,868
Deferred tax liability, net                                  75,429                  89,046
Separate account liabilities                              5,267,553               4,112,666
                                                        -----------              ----------

           Total liabilities                             27,164,957              22,425,744
                                                        -----------              ----------

Minority interests                                          383,085                 216,555

Stockholder equity:
  Common stock, $1 par value, 5,000,000 shares
     authorized, 3,000,000 shares issued and
     outstanding                                              3,000                   3,000
  Additional paid-in capital                                  3,000                   3,000
  Retained earnings                                       1,242,004               1,057,613
  Accumulated other comprehensive income                     52,909                 106,883
                                                        -----------              ----------

           Total stockholder equity                       1,300,913               1,170,496
                                                        -----------              ----------

           Total liabilities and stockholder equity     $28,848,955              23,812,795
                                                        ===========              ==========

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

                               2
<PAGE>
<PAGE>

<TABLE>

                                GENERAL AMERICAN LIFE INSURANCE COMPANY
                                            AND SUBSIDIARIES

                                 Consolidated Statements of Operations

                             Years ended December 31, 1998, 1997, and 1996

                                         (dollars in thousands)
<CAPTION>
                                                            1998              1997                1996
                                                         ----------         ---------          ---------
<S>                                                      <C>                <C>                <C>
Revenues:
  Insurance premiums and other considerations            $2,244,156         1,768,169          1,623,228
  Net investment income                                   1,135,838           945,542            806,883
  Ceded commissions                                          39,921            44,902             27,538
  Other income                                              330,731           362,160            280,803
  Net realized investment gains                              13,646            28,538             24,531
                                                         ----------         ---------          ---------

           Total revenues                                 3,764,292         3,149,311          2,762,983

Benefits and expenses:
  Policy benefits                                         1,992,997         1,528,333          1,379,803
  Interest credited to policyholder account balances        426,806           345,937            262,532
                                                         ----------         ---------          ---------

           Total policyholder benefits                    2,419,803         1,874,270          1,642,335

  Dividends to policyholders                                192,085           182,146            171,904
  Policy acquisition costs                                  240,640           168,045            143,094
  Other insurance and operating expenses                    711,901           739,814            642,636
                                                         ----------         ---------          ---------

           Total benefits and expenses                    3,564,429         2,964,275          2,599,969
                                                         ----------         ---------          ---------

           Income before provision for income taxes
             and minority interest                          199,863           185,036            163,014
                                                         ----------         ---------          ---------

Income tax provision (benefit):
  Current                                                    35,226            65,778             45,902
  Deferred                                                   18,351              (113)            13,992
                                                         ----------         ---------          ---------

           Total provision for income taxes                  53,577            65,665             59,894
                                                         ----------         ---------          ---------

           Income before minority interest                  146,286           119,371            103,120

Minority interest in earnings of consolidated
  subsidiaries                                              (29,220)          (22,134)           (19,888)
                                                         ----------         ---------          ---------

           Net income                                      $117,066            97,237             83,232
                                                         ==========         =========          =========

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

                               3
<PAGE>
<PAGE>
<TABLE>

                   GENERAL AMERICAN LIFE INSURANCE COMPANY
                              AND SUBSIDIARIES

               Consolidated Statements of Comprehensive Income

                Years ended December 31, 1998, 1997, and 1996

                           (dollars in thousands)
<CAPTION>
                                                1998        1997         1996
                                              --------     -------      -------
<S>                                           <C>          <C>          <C>
Net income                                    $117,066      97,237       83,232

Other comprehensive (loss) income              (53,974)     75,583      (49,705)
                                              --------     -------      -------
         Comprehensive income                  $63,092     172,820       33,527
                                              ========     =======      =======

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

                               4
<PAGE>
<PAGE>

<TABLE>
                                      GENERAL AMERICAN LIFE INSURANCE COMPANY
                                                  AND SUBSIDIARIES

                                   Consolidated Statements of Stockholder Equity

                                   Years ended December 31, 1998, 1997, and 1996

                                              (dollars in thousands)

<CAPTION>
                                                                                                  ACCUMULATED
                                                                      ADDITIONAL                     OTHER          TOTAL
                                                        COMMON         PAID-IN     RETAINED      COMPREHENSIVE   STOCKHOLDER
                                                        STOCK          CAPITAL     EARNINGS         INCOME         EQUITY
                                                        ------       -----------   ---------     -------------   -----------
<S>                                                     <C>             <C>        <C>              <C>           <C>
Balance at December 31, 1995                            $   --             --        876,078         81,005         957,083
Net income                                                  --             --         83,232             --          83,232
Other comprehensive (loss) income                           --             --             --        (49,705)        (49,705)
Other, net                                                  --             --          7,177             --           7,177
                                                        ------          -----      ---------        -------       ---------

Balance at December 31, 1996                                --             --        966,487         31,300         997,787
Net income                                                  --             --         97,237             --          97,237
Other comprehensive income                                  --             --             --         75,583          75,583
Issuance of common stock                                 3,000          3,000         (6,000)            --              --
Dividend to parent                                          --             --         (4,480)            --          (4,480)
Other, net                                                  --             --          4,369             --           4,369
                                                        ------          -----      ---------        -------       ---------

Balance at December 31, 1997                             3,000          3,000      1,057,613        106,883       1,170,496
Net income                                                  --             --        117,066             --         117,066
Other comprehensive (loss) income                           --             --             --        (53,974)        (53,974)
Parent's share of subsidiary's
  issuance of nonvoting stock                               --             --         68,609             --          68,609
Other, net                                                  --             --         (1,284)            --          (1,284)
                                                        ------          -----      ---------        -------       ---------

Balance at December 31, 1998                            $3,000          3,000      1,242,004         52,909       1,300,913
                                                        ======          =====      =========        =======       =========

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

                               5
<PAGE>
<PAGE>

<TABLE>
                                GENERAL AMERICAN LIFE INSURANCE COMPANY
                                            AND SUBSIDIARIES

                                 Consolidated Statements of Cash Flows

                             Years ended December 31, 1998, 1997, and 1996

                                         (dollars in thousands)
<CAPTION>
                                                                    1998            1997          1996
                                                                 -----------     ----------    ----------
<S>                                                              <C>             <C>         <C>
Cash flows from operating activities:
  Net income                                                     $   117,066         97,237        83,232
  Adjustments to reconcile net income to net cash
    (used in) provided by operating activities:
        Change in:
           Accrued investment income                                 (37,424)       (20,568)      (16,275)
           Reinsurance recoverables and other contract deposits     (942,384)      (838,390)     (159,713)
           Deferred policy acquisition costs                        (102,050)      (113,040)      (87,249)
           Other assets                                              (99,506)       (61,796)      (51,444)
           Future policy benefits                                    582,899        693,052       330,511
           Policy and contract claims                                132,481        105,503        14,652
           Other liabilities and accrued expenses                     48,220        319,787        65,184
        Deferred income tax provision                                 18,351           (113)       13,992
        Policyholder considerations                                 (219,295)      (137,163)     (144,748)
        Interest credited to policyholder account balances           426,806        345,937       262,532
        Amortization and depreciation                                 34,578         32,744        28,375
        Net realized investment gains                                (13,646)       (28,538)      (24,531)
        Other, net                                                     7,380            372       (14,554)
                                                                 -----------     ----------    ----------

              Net cash (used in) provided by operating
                activities                                           (46,524)       395,024       299,964
                                                                 -----------     ----------    ----------

Cash flows from investing activities:
  Proceeds from investments sold or redeemed:
    Fixed maturities available for sale                            2,027,415      2,070,743     1,822,169
    Mortgage loans                                                   370,418        594,151       182,650
    Equity securities                                                  2,065         31,602        13,427
  Cost of investments purchased:
    Fixed maturities available for sale                           (4,251,065)    (4,463,100)   (3,428,943)
    Mortgage loan originations                                      (594,480)      (438,959)     (593,438)
    Equity securities                                                (17,396)       (47,283)      (39,553)
  Maturity of fixed maturities available for sale                    145,247        281,736       225,087
  Increase in policy loans, net                                      (77,876)      (153,399)     (210,624)
  Increase in short-term and other invested assets, net             (215,142)      (130,464)      (12,678)
  Investments in subsidiaries                                        (24,531)        (6,032)       (4,807)
                                                                 -----------     ----------    ----------

              Net cash used in investing activities               (2,635,345)    (2,261,005)   (2,046,710)
                                                                 -----------     ----------    ----------

Cash flows from financing activities:
  Net policyholder account and contract deposits                   2,682,959      2,121,488     1,632,495
  Proceeds from subsidiary stock offering                            221,837             --            --
  Issuance of debt                                                     2,281          1,857       106,903
  Repayment of debt                                                     (411)       (80,606)      (19,497)
  Dividends                                                           (3,839)        (2,112)       (1,832)
  Other, net                                                          27,577         46,829        26,770
                                                                 -----------     ----------    ----------

              Net cash provided by financing activities            2,930,404      2,087,456     1,744,839
                                                                 -----------     ----------    ----------

Effect of exchange rate changes                                      (16,307)        (5,320)         (266)
                                                                 -----------     ----------    ----------

              Net increase (decrease) in cash and
                cash equivalents                                     232,228        216,155        (2,173)

Cash and cash equivalents at beginning of year                       358,879        142,724       144,897
                                                                 -----------     ----------    ----------

Cash and cash equivalents at end of year                         $   591,107        358,879       142,724
                                                                 ===========     ==========    ==========

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

                               6
                <PAGE>
<PAGE>

                 GENERAL AMERICAN LIFE INSURANCE COMPANY
                           AND SUBSIDIARIES

                Notes to Consolidated Financial Statements

                       December 31, 1998 and 1997

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

             REORGANIZATION

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

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

      On the effective date, the Company issued three million shares of
      its authorized shares of capital stock to GAMHC. GAMHC then
      contributed all of these to GenAmerica in exchange for one
      thousand shares of its common stock. As a result, GenAmerica
      directly owns the Company, and GAMHC indirectly owns the Company,
      through GenAmerica. The Reorganization was accounted for at
      historical cost in a manner similar to a pooling of interests.

      The consolidated financial statements include the assets,
      liabilities, and results of operations of the Company and its
      wholly owned subsidiaries, General American Holding Company, a
      noninsurance holding company; Cova Corporation, an insurance
      holding company; Paragon Life Insurance Company; Security Equity
      Life Insurance Company; General Life Insurance Company of
      America; General Life Insurance Company, its 53.3 percent owned
      subsidiary, Reinsurance Group of America, Incorporated (RGA), an
      insurance holding company, and its 62.7 percent owned subsidiary,
      Conning Corporation.

                                                              (Continued)

                               7
<PAGE>
<PAGE>

                 GENERAL AMERICAN LIFE INSURANCE COMPANY
                           AND SUBSIDIARIES

                Notes to Consolidated Financial Statements

                       December 31, 1998 and 1997

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

             INITIAL PUBLIC OFFERING

      In December 1997, the Company's subsidiary, Conning Corporation
      (Conning), successfully completed an initial public offering
      (IPO) of 2.875 million shares of its common stock. Conning
      received net proceeds of approximately $34.5 million from the
      offering. The Company owned 62.7 percent of the total shares
      outstanding of Conning's common stock at December 31, 1998 and
      1997. The publicly held stock of Conning is listed on the NASDAQ
      National Market System.

             SUBSEQUENT OFFERINGS

      At the Company's subsidiary, RGA's annual stockholders' meeting
      on May 27, 1998, a new class of non-voting common stock was
      authorized.  In June 1998, RGA completed a secondary public
      offering in which it sold 4.945 million shares of non-voting
      common stock traded on the New York Stock Exchange under the
      symbol RGA.A.  The offering provided net proceeds of
      approximately $221.8 million which have been utilized to finance
      the continued growth of RGA's operations domestically and
      internationally.  After the subsequent offering, the Company's
      ownership percentage decreased from 63.8 percent to 53.3 percent.

             SIGNIFICANT ACCOUNTING POLICIES

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

      The significant accounting policies of the Company are as
      follows:

             RECOGNITION OF REVENUE

      For traditional life policies, including participating
      businesses, premiums are recognized when due, less allowances for
      estimated uncollectible balances. For limited payment contracts,
      net premiums are recorded as revenue, and the difference between
      the gross premium and the net premium is deferred and recognized
      in income in a constant relationship to insurance in force over
      the estimated policy life.

                                                              (Continued)

                               8
<PAGE>
<PAGE>

                 GENERAL AMERICAN LIFE INSURANCE COMPANY
                           AND SUBSIDIARIES

                Notes to Consolidated Financial Statements

                       December 31, 1998 and 1997


      For universal life and annuity products, contract charges for
      mortality, surrender, and expense, other than front-end expense
      charges, are reported as income when charged to policyholders'
      accounts.

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

             INVESTED ASSETS

             FIXED MATURITIES AND EQUITY SECURITIES: All of the
             Company's securities are classified as available for sale.
             Fixed maturities available for sale are reported at fair
             value and are so classified based on the possibility that
             such securities could be sold prior to maturity if that
             action enables the Company to execute its investment
             philosophy and appropriately match investment results to
             operating and liquidity needs. Equity securities are
             carried at fair value.

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

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

             POLICY LOANS, REAL ESTATE, AND OTHER INVESTED ASSETS:
             Policy loans are carried at an unpaid principal balance and
             are generally secured by the cash surrender value.
             Investment real estate which the Company has the intent to
             hold for the production of income is carried at depreciated
             cost, net of writedowns for other than temporary declines
             in fair value and encumbrances. Properties held for sale
             (primarily acquired through foreclosure) are carried at the
             lower of depreciated cost (fair value at foreclosure plus
             capital additions less accumulated depreciation and
             encumbrances) or fair value. Adjustments to carrying value
             of properties held for sale are recorded in a valuation
             reserve when the fair value is below depreciated cost. The
             accumulated depreciation and encumbrances on real estate
             amounted to $52.4 million and $47.0 million at December 31,
             1998 and 1997, respectively. Direct valuation allowances
             amounted to $7.3 million and $6.7 million at December 31,
             1998 and 1997, respectively. Other invested assets are
             principally recorded at fair value.

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

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

                                                              (Continued)

                               9
<PAGE>
<PAGE>

                 GENERAL AMERICAN LIFE INSURANCE COMPANY
                           AND SUBSIDIARIES

                Notes to Consolidated Financial Statements

                       December 31, 1998 and 1997

             allowances for other than temporary impairments in value
             are netted against the asset categories to which they
             apply. Additions to valuation allowances are included in
             realized gains and losses.

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

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

             INVESTMENT INCOME

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

             POLICY AND CONTRACT LIABILITIES

      For traditional life insurance policies, future policy benefits
      are computed using a net level premium method with actuarial
      assumptions as to mortality, persistency, and interest
      established at policy issue. Assumptions established at policy
      issue as to mortality and persistency are based on industry
      standards and the Company's historical experience which, together
      with interest and expense assumptions, provide a margin for
      adverse deviation. Interest rate assumptions generally range from
      2.5 percent to 11.0 percent. When the liabilities for future
      policy benefits plus the present value of expected future gross
      premiums are insufficient to provide for expected policy benefits
      and expenses, unrecoverable deferred policy acquisition costs are
      written off and thereafter a premium deficiency reserve is
      established through a charge to earnings.

      For participating policies, future policy benefits are computed
      using a net level premium method based on the guaranteed cash
      value basis for mortality and interest. Mortality rates are
      similar to those used for statutory valuation purposes. Interest
      rates generally range from 2.5 percent to 6.0 percent. Dividend
      liabilities are established when earned.

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

                                                              (Continued)

                               10
<PAGE>
<PAGE>

                 GENERAL AMERICAN LIFE INSURANCE COMPANY
                           AND SUBSIDIARIES

                Notes to Consolidated Financial Statements

                       December 31, 1998 and 1997


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

                               1998           1997          1996
                            ----------     ----------    -----------

        Universal life      5.25-7.10%     6.00-7.10%     6.00-7.56%
        Annuities           4.00-9.20%     5.70-9.30%    5.70-13.00%
                            ==========     ==========    ===========

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

             POLICY AND CONTRACT CLAIMS

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

             DEFERRED POLICY ACQUISITION COSTS

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

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

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

                                                              (Continued)

                               11
<PAGE>
<PAGE>

                 GENERAL AMERICAN LIFE INSURANCE COMPANY
                           AND SUBSIDIARIES

                Notes to Consolidated Financial Statements

                       December 31, 1998 and 1997


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

                                  1998           1997          1996
                                ----------    ----------    ----------

        Participating life           8.25%         8.17%         8.70%
        Universal life          6.25-7.50%    6.25-7.79%    6.00-8.20%
        Annuities               7.00-7.83%    7.00-7.84%         7.83%
                                ==========    ==========    ==========

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

             REINSURANCE AND OTHER CONTRACT DEPOSITS

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

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

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

             FEDERAL INCOME TAXES

      The Company and certain of its U.S. subsidiaries file
      consolidated federal income tax returns. Any acquired life
      insurance company is not included in the consolidated return
      until the acquired company has been a member of the group for
      five years.  Prior to satisfying the five-year requirement, the
      subsidiary files a separate federal return.  RGA Barbados, a
      subsidiary of RGA, also files a U.S. tax return.  The Company's
      foreign subsidiaries are taxed under applicable local statutes.
      No deferred tax liabilities have been recognized for the foreign
      subsidiaries per Accounting Principles Board (APB) Opinion 23,
      Accounting for Income Taxes - Special Areas.  The Company uses
      the asset and liability method to record deferred income taxes.

                                                              (Continued)

                               12
<PAGE>
<PAGE>

                 GENERAL AMERICAN LIFE INSURANCE COMPANY
                           AND SUBSIDIARIES

                Notes to Consolidated Financial Statements

                       December 31, 1998 and 1997

      Accordingly, deferred tax assets and liabilities are recognized
      for the future tax consequences attributable to differences
      between the financial statement carrying amounts of existing
      assets and liabilities and their respective tax bases, using
      enacted tax rates, expected to apply to taxable income in the
      years in which those temporary differences are expected to be
      recovered or settled.

             SEPARATE ACCOUNT BUSINESS

      The assets and liabilities of the separate account represent
      segregated funds administered and invested by the Company for
      purposes of funding variable life insurance and annuity contracts
      for the exclusive benefit of the contractholders. The Company
      charges the separate account for cost of insurance and
      administrative expense associated with a contract and charges
      related to early withdrawals by contractholders. The assets and
      liabilities of the separate account are carried at fair value.
      The Company's participation in the separate account (seed money)
      is carried at fair value in the separate account, and amounted to
      $19.9 million and $6.2 million at December 31, 1998 and 1997,
      respectively.

             FAIR VALUE OF FINANCIAL INSTRUMENTS

      Fair value estimates are made at a specific point in time, based
      on relevant market information and information about the
      financial instrument. These estimates do not reflect any premium
      or discount that could result from offering for sale at one time
      the Company's entire holdings of a particular financial
      instrument. Although fair value estimates are calculated using
      assumptions that management believes are appropriate, changes in
      assumptions could significantly affect the estimates and such
      estimates should be used with care. The following assumptions
      were used to estimate the fair value of each class of financial
      instrument for which it was practicable to estimate fair value:

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

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

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

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

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

                                                              (Continued)

                               13
<PAGE>
<PAGE>

                 GENERAL AMERICAN LIFE INSURANCE COMPANY
                           AND SUBSIDIARIES

                Notes to Consolidated Financial Statements

                       December 31, 1998 and 1997

             SHORT-TERM INVESTMENTS AND CASH AND CASH EQUIVALENTS:  The
             carrying amount approximates fair value.

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

             Refer to note 3 for additional information on fair value of
             financial instruments.

             RECLASSIFICATION

      The Company has reclassified the presentation of certain prior
      period information to conform to the 1998 presentation.

(2)   INVESTMENTS

             FIXED MATURITIES AND EQUITY SECURITIES

      The amortized cost and estimated fair value of fixed maturities
      and equity securities at December 31, 1998 and 1997 are as
      follows (in thousands):

<TABLE>
<CAPTION>
                                                               1998
                                      --------------------------------------------------------
                                                          GROSS         GROSS       ESTIMATED
                                       AMORTIZED        UNREALIZED   UNREALIZED       FAIR
                                         COST             GAINS        LOSSES         VALUE
                                      -----------       ----------    --------      ----------
<S>                                   <C>                <C>          <C>           <C>
        Available for sale:
          U.S. Treasury securities    $    20,708            424            --          21,132
          Government agency
            obligations                 1,151,467        122,506       (11,176)      1,262,797
          Corporate securities          6,889,983        380,072      (164,130)      7,105,925
          Mortgage-backed securities    1,812,376         34,027       (38,553)      1,807,850
          Asset-backed securities         861,736         13,027        (4,184)        870,579
                                      -----------        -------      --------      ----------

              Total fixed maturities
                available for sale    $10,736,270        550,056      (218,043)     11,068,283
                                      ===========        =======      ========      ==========

        Equity securities             $    39,041          9,509            --          48,550
                                      ===========        =======      ========      ==========
</TABLE>

                                                              (Continued)

                               14
<PAGE>
<PAGE>

                 GENERAL AMERICAN LIFE INSURANCE COMPANY
                           AND SUBSIDIARIES

                Notes to Consolidated Financial Statements

                       December 31, 1998 and 1997


<TABLE>
<CAPTION>
                                                               1997
                                      --------------------------------------------------------
                                                          GROSS         GROSS       ESTIMATED
                                       AMORTIZED        UNREALIZED   UNREALIZED       FAIR
                                         COST             GAINS        LOSSES         VALUE
                                      -----------       ----------    --------      ----------
<S>                                    <C>               <C>          <C>           <C>
        Available for sale:
          U.S. Treasury securities     $   48,074          1,125          (27)         49,172
          Government agency
            obligations                   378,002         84,425       (1,281)        461,146

          Corporate securities          5,491,210        319,682      (45,790)      5,765,102
          Mortgage-backed securities    2,544,241         45,211      (17,832)      2,571,620
          Asset-backed securities         265,725          3,380         (626)        268,479
                                       ----------        -------      -------       ---------

              Total fixed maturities
                available for sale     $8,727,252        453,823      (65,556)      9,115,519
                                       ==========        =======      =======       =========
        Equity securities              $   23,558            653           --          24,211
                                       ==========        =======      =======       =========
</TABLE>

      The Company manages its credit risk associated with fixed
      maturities by diversifying its portfolio. At December 31, 1998,
      the Company held no corporate debt securities or foreign
      government debt securities of a single issuer which had a
      carrying value in excess of ten percent of stockholders' equity.

      The amortized cost and estimated fair value of fixed maturity
      investments at December 31, 1998 are shown by contractual
      maturity for all securities except, U.S. Government agencies
      mortgage-backed securities which are distributed by maturity year
      based on the Company's estimate of the rate of future prepayments
      of principal over the remaining lives of the securities (in
      thousands).  These estimates are developed using prepayment
      speeds provided in broker consensus data.  Such estimates are
      derived from prepayment speed experience at the interest rate
      levels projected for the applicable underlying collateral and can
      be expected to vary from actual experience.  Expected maturities
      may differ from contractual maturities because borrowers may have
      the right to call or prepay obligations with or without call or
      prepayment penalties.

<TABLE>
<CAPTION>
                                                                             ESTIMATED
                                                           AMORTIZED            FAIR
                                                             COST              VALUE
                                                          ----------         ---------
<S>                                                      <C>                <C>
        Due in one year or less                          $   201,267           201,307
        Due after one year through five years              1,794,887         1,821,575
        Due after five years through ten years             2,479,699         2,528,321
        Due after ten years through twenty years           4,448,041         4,709,231
        Mortgage-backed securities                         1,812,376         1,807,849
                                                         -----------        ----------

            Total                                        $10,736,270        11,068,283
                                                         ===========        ==========
</TABLE>

                                                              (Continued)

                               15
<PAGE>
<PAGE>

                 GENERAL AMERICAN LIFE INSURANCE COMPANY
                           AND SUBSIDIARIES

                Notes to Consolidated Financial Statements

                       December 31, 1998 and 1997

      The sources of net investment income follow (in thousands):

<TABLE>
<CAPTION>
                                           1998               1997              1996
                                        ----------           -------           -------
<S>                                     <C>                  <C>               <C>
        Fixed maturities                $  744,347           561,709           464,512
        Mortgage loans                     188,775           194,504           171,781
        Real estate                         25,682            34,164            39,062
        Equity securities                    1,195             1,317               755
        Policy loans                       152,247           148,316           133,511
        Short-term investments              22,380            16,600            13,979
        Other                               18,938            13,943             9,705
                                        ----------           -------           -------

        Investment revenue               1,153,564           970,553           833,305
        Investment expenses                (17,726)          (25,011)          (26,422)
                                        ----------           -------           -------
            Net investment income       $1,135,838           945,542           806,883
                                        ==========           =======           =======
</TABLE>

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

<TABLE>
<CAPTION>
                                                  1998              1997              1996
                                                 -------           -------           -------
<S>                                              <C>               <C>               <C>
        Fixed maturities:
          Realized gains                         $19,027            23,969            27,928
          Realized losses                        (13,978)          (16,796)          (10,398)
        Equity securities:
          Realized gains                           1,985             1,835             6,146
          Realized losses                           (164)           (1,457)             (288)
        Other investments, net                     6,776            20,987             1,143
                                                 -------           -------           -------
            Net realized investment gains        $13,646            28,538            24,531
                                                 =======           =======           =======
</TABLE>

      Included in the net realized losses are permanent write-downs of
      approximately $5.5 million and $4.8 million during 1998 and 1997,
      respectively.

                                                              (Continued)

                               16
<PAGE>
<PAGE>

                 GENERAL AMERICAN LIFE INSURANCE COMPANY
                           AND SUBSIDIARIES

                Notes to Consolidated Financial Statements

                       December 31, 1998 and 1997


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

<TABLE>
<CAPTION>
                                                                               1998            1997
                                                                             ---------       --------
<S>                                                                          <C>              <C>
        Unrealized appreciation (depreciation):
          Fixed maturities available for sale                                $ 332,015        388,267
          Equity securities and short-term investments                           9,561            658
          Derivatives                                                           (5,261)           888
        Effect of unrealized appreciation (depreciation) on:
          Deferred policy acquisition costs                                   (155,713)      (142,187)
          Present value of future profits                                         (473)        (2,901)
        Deferred income taxes                                                  (69,135)       (91,779)
        Other                                                                   (2,931)           139
        Minority interest, net of taxes                                        (19,561)       (24,341)
                                                                             ---------       --------
            Net unrealized appreciation                                      $  88,502        128,744
                                                                             =========       ========
</TABLE>

      The Company has securities on deposit with various state
      insurance departments and regulatory authorities with an
      amortized cost of approximately $545.7 million and $346.6 million
      at December 31, 1998 and 1997, respectively.

             MORTGAGE LOANS

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

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

<TABLE>
<CAPTION>
                                            1998                              1997
                                 ---------------------------       ---------------------------
                                  CARRYING          PERCENT         CARRYING          PERCENT
                                   VALUE            OF TOTAL         VALUE            OF TOTAL
                                 ----------         --------       ----------         --------
<S>                              <C>                 <C>           <C>                 <C>
        Arizona                  $  167,628            7.1%        $  156,453            7.2%
        California                  395,329           16.6            358,443           16.5
        Colorado                    228,096            9.6            228,797           10.5
        Florida                     171,608            7.2            153,174            7.0
        Georgia                     176,090            7.4            131,861            6.1
        Illinois                    162,168            6.8            155,184            7.1
        Maryland                    102,915            4.3            104,567            4.8
        Missouri                     93,528            3.9            100,815            4.6
        Texas                       197,375            8.3            191,619            8.8
        Washington                   99,615            4.2             84,140            3.9
        Other                       581,717           24.6            513,213           23.5
                                 ----------          -----         ----------          -----
            Subtotal              2,376,069          100.0%         2,178,266          100.0%
                                                     =====                             =====
        Valuation reserve           (38,527)                          (38,004)
                                 ----------                        ----------
            Total                $2,337,542                        $2,140,262
                                 ==========                        ==========
</TABLE>

                                                              (Continued)

                               17
<PAGE>
<PAGE>

                 GENERAL AMERICAN LIFE INSURANCE COMPANY
                           AND SUBSIDIARIES

                Notes to Consolidated Financial Statements

                       December 31, 1998 and 1997


<TABLE>
<CAPTION>
                                               1998                              1997
                                    ---------------------------       ---------------------------
                                     CARRYING          PERCENT         CARRYING          PERCENT
                                      VALUE            OF TOTAL         VALUE            OF TOTAL
                                    ----------         --------       ----------         --------
<S>                                 <C>                 <C>           <C>                 <C>
           Property type:
           Apartment                $   77,069            3.2%        $  101,038            4.6%
           Retail                      872,205           36.7            903,438           41.5
           Office building             747,824           31.5            622,185           28.6
           Industrial                  422,553           17.8            445,253           20.4
           Other commercial            256,418           10.8            106,352            4.9
                                    ----------          -----         ----------          -----

               Subtotal              2,376,069          100.0%         2,178,266          100.0%
                                                        =====                             =====

           Valuation reserve           (38,527)                          (38,004)
                                    ----------                        ----------

               Total                $2,337,542                        $2,140,262
                                    ==========                        ==========
</TABLE>

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

      Mortgage loans which have been non-income producing for the
      preceding twelve months were $20.1 million and $8.7 million at
      December 31, 1998 and 1997, respectively. At December 31, 1998
      and 1997, the recorded investment in mortgage loans that were
      considered impaired was $100.7 million and $119.7 million,
      respectively, with related allowances for credit losses of
      $12.6 million and $12.7 million, respectively. The average
      recorded investment in impaired loans during 1998 and 1997 was
      $110.2 million and $103.1 million, respectively.

      For the years ended December 31, 1998, 1997, and 1996, the
      Company recognized $6.8 million, $9.7 million, and $6.6 million,
      respectively, of interest income on those impaired loans, which
      included $7.0 million, $9.9 million, and $6.7 million,
      respectively, of interest income recognized using the cash basis
      method of income recognition.

      The Company has outstanding mortgage loan commitments as of
      December 31, 1998 totaling $429.5 million.

             SECURITIES LENDING

      The Company participates in a securities lending program.  The
      amount on loan at December 31, 1998 was $122.5 million and was
      appropriately collateralized.

                                                              (Continued)

                               18
<PAGE>
<PAGE>

                 GENERAL AMERICAN LIFE INSURANCE COMPANY
                           AND SUBSIDIARIES

                Notes to Consolidated Financial Statements

                       December 31, 1998 and 1997

             DERIVATIVES

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

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

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

              At December 31, 1998, the Company had 35 outstanding
              interest rate swap agreements which expire at various dates
              through 2025.  Under 15 of the agreements, the Company
              receives a fixed rate ranging from 5.79 percent to 7.57
              percent on a notional amount of $80.5 million and pays a
              floating rate based on London Interbank Offered Rate
              (LIBOR).  Under 19 outstanding interest rate swap
              agreements, the Company receives a floating rate based on
              LIBOR on a notional amount of $116.0 million and pays a
              fixed rate ranging from 3.13 percent to 8.56 percent.  On
              the remaining swap agreement, the Company receives a
              floating rate based on LIBOR on a notional amount of $5
              million and pays a floating rate based on LIBOR.  The
              estimated fair value of the agreements at December 31, 1998
              was a net loss of approximately $4.7 million, which is
              recognized in accumulated other comprehensive income.

              At December 31, 1997, the Company had 30 outstanding
              interest rate swap agreements which expire at various dates
              through 2025.  Under 13 of the agreements, the Company
              receives a fixed rate ranging from 5.98 percent to 7.51
              percent on a notional amount of  $68.6 million and pays a
              floating rate based on LIBOR. Under the remaining 17
              outstanding interest rate swap agreements, the Company
              receives a floating rate based on LIBOR on a notional
              amount of $93 million and pays a fixed rate ranging from
              6.50 percent to 8.56 percent. The estimated fair value of
              the agreements was a net loss of approximately $2.5
              million, which is not recognized in accumulated other
              comprehensive income.

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

                                                               (Continued)

                               19
<PAGE>
<PAGE>

                 GENERAL AMERICAN LIFE INSURANCE COMPANY
                           AND SUBSIDIARIES

                Notes to Consolidated Financial Statements

                       December 31, 1998 and 1997

              The Company had one outstanding currency swap agreement and
              five outstanding cross currency swaps at December 31, 1998
              and 1997, respectively, which expire at various dates
              through 2016.  The notional amount was $34.2  million and
              $34.3 million, respectively.  The 1998 estimated fair value
              of the agreements was a net loss of  $5.5 million and is
              recognized in accumulated other comprehensive income and
              the 1997 net loss of  $1.3 million is not recognized in
              accumulated other comprehensive income.

              TOTAL RETURN SWAP:  The Company uses the total return swap
              to construct a structured product that resembles an equity
              linked note.  The total return swap is used to obtain the
              equity participation.  The Company agrees with other
              parties to pay at specified intervals, floating-rate
              interest amounts calculated by reference to an agreed
              notional principal amount.  In return the Company receives
              equity participation, which is calculated by reference to
              an agreed equity market index and a notional principal
              amount.  If the amount is positive at the termination date,
              the Company receives such amount.  If the amount is
              negative at the termination date, the Company pays out such
              amount to the counterparty.

              At December 31, 1998, the Company had one outstanding total
              return swap which expires in 2028.  The notional amount was
              $14.0 million and the estimated fair value of the agreement
              was a net profit of $1.9 million, which is recognized in
              accumulated other comprehensive income. At December 31,
              1997, the Company held no return swap agreements.

              FUTURES:  A futures contract is an agreement involving the
              delivery of a particular asset on a specified future date
              at an agreed upon price.  The Company generally invests in
              futures on U.S. Treasury Bonds, U.S. Treasury Notes, and
              the S&P 500 Index and typically closes the contract prior
              to the delivery date.  These contracts are generally used
              to manage the portfolio's effective maturity and duration.
              The 1998 unrealized gain was recognized in accumulated
              other comprehensive income and the 1997 unrealized loss was
              not recognized in accumulated other comprehensive income.

              Futures contracts outstanding as of December 31, 1998 and
              1997 were as follows (in thousands):

<TABLE>
<CAPTION>
                               Net sold       Notional        Fair         Unrealized
                               position        amount         value        gain (loss)
        ------------------------------------------------------------------------------
<S>                              <C>          <C>            <C>              <C>
        December 31, 1998        (259)        $33,117        $32,923           $194

        December 31, 1997        (510)        $51,000        $60,940          ($907)
</TABLE>

              CALL OPTIONS:  Currently, the Company buys both exchange-
              traded and over-the-counter options based on the S&P 500
              Index to support equity indexed annuity contracts.  An
              equity indexed annuity is a product under which
              contractholders receive a minimum guaranteed value and also
              participate in stock market appreciation.  Options are
              marked to market value quarterly.  The change in value is
              reflected in investment income to assure proper matching of
              the hedge to changes in the liability.  At December 31,
              1998 and 1997, the amounts involved were not material.

                                                              (Continued)

                               20
<PAGE>
<PAGE>

                 GENERAL AMERICAN LIFE INSURANCE COMPANY
                           AND SUBSIDIARIES

                Notes to Consolidated Financial Statements

                       December 31, 1998 and 1997

              PUT OPTION:  The Company uses a put option to construct a
              structured product that resembles an equity linked note.  A
              put option is used to hedge equity exposure that is
              associated with the total return swap.  The put option
              helps protect the downside exposure.  A lump sum payment is
              made at the outset.  The notional amount of the put is
              based on the notional amount associated with the total
              return swap.  The termination date for the put option is
              set to match the termination date of the total return swap.
              At December 31, 1998 and 1997, the amounts involved were
              not material.

              The Company is exposed to credit related risk in the event
              of nonperformance by counterparties to financial
              instruments but does not expect any counterparties to fail
              to meet their obligations.  Where appropriate, master
              netting agreements are arranged and collateral is obtained
              in the form of rights to securities to lower the Company's
              exposure to credit risk.  It is the Company's policy to
              deal only with highly rated companies.  At December 31,
              1998 and 1997, there were not any significant
              concentrations with counterparties.

(3)   FAIR VALUE OF FINANCIAL INSTRUMENTS

      The following table presents the carrying amounts and estimated
      fair values of the Company's financial instruments at
      December 31, 1998 and 1997. SFAS 107, Disclosures about the Fair
      Value of Financial Instruments, defines fair value of a financial
      instrument as the amount at which the instrument could be
      exchanged in a current transaction between willing parties (in
      thousands):

<TABLE>
<CAPTION>
                                                          1998                           1997
                                               --------------------------      ------------------------
                                                CARRYING       ESTIMATED        CARRYING      ESTIMATED
                                                  VALUE        FAIR VALUE        VALUE       FAIR VALUE
                                               -----------     ----------      ---------     ----------
<S>                                            <C>             <C>             <C>            <C>
        Assets:
          Fixed maturities                     $11,068,283     11,068,283      9,115,519      9,115,519
          Mortgage loans                         2,337,542      2,472,485      2,140,262      2,333,895
          Policy loans                           2,151,028      2,151,028      2,073,152      2,073,152
          Short-term investments                   195,346        195,346        190,374        190,374
          Other invested assets                    457,645        457,645        243,921        243,921
          Separate account assets                5,287,456      5,287,456      4,118,860      4,118,860

        Liabilities:
          Policyholder account
            balances related to
            investment contracts               $ 6,675,466      6,781,053      6,696,690      6,608,068
          Long-term debt and
            notes payable                          221,850        235,367        214,477        222,419

          Separate account liabilities           5,267,553      5,267,553      4,112,666      4,112,666
</TABLE>

                                                              (Continued)

                               21
<PAGE>
<PAGE>

                   GENERAL AMERICAN LIFE INSURANCE COMPANY
                             AND SUBSIDIARIES

                  Notes to Consolidated Financial Statements

                       December 31, 1998 and 1997

(4)  REINSURANCE

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

<TABLE>
<CAPTION>
                                             1998        1997         1996
                                          ----------   ---------    ---------
<S>                                       <C>          <C>          <C>
     Direct                               $1,253,409   1,120,169    1,097,340
     Assumed                               1,422,262     996,861      827,171
     Ceded                                  (431,515)   (348,861)    (301,283)
                                          ----------   ---------    ---------

          Net insurance premiums and
            other considerations          $2,244,156   1,768,169    1,623,228
                                          ==========   =========    =========
</TABLE>

     Reinsurance assumed represents approximately $313.7 billion,
     $212.5 billion, and $160.0 billion of insurance in force at
     December 31, 1998, 1997, and 1996, respectively. The amount of
     ceded insurance in force, including retrocession, was
     $31.4 billion, $50.4 billion, and $53.2 billion, for 1998, 1997,
     and 1996, respectively.

(5)  FEDERAL INCOME TAXES

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

<TABLE>
<CAPTION>
                                                     1998            1997           1996
                                                    -------         ------         ------
<S>                                                 <C>             <C>            <C>
     Current income tax expense                     $35,226         65,778         45,902
     Deferred income tax expense (benefit)           18,351           (113)        13,992
                                                    -------         ------         ------
       Provision for income taxes                   $53,577         65,665         59,894
                                                    =======         ======         ======
</TABLE>

                                                            (Continued)

                                 22
<PAGE>
<PAGE>

                   GENERAL AMERICAN LIFE INSURANCE COMPANY
                             AND SUBSIDIARIES

                  Notes to Consolidated Financial Statements

                       December 31, 1998 and 1997

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

<TABLE>
<CAPTION>
                                                              1998           1997          1996
                                                            --------        ------        ------
<S>                                                         <C>             <C>           <C>
     Computed "expected" tax expense                        $ 69,952        64,763        57,055
     Increase (decrease) in income tax resulting from:
       Surplus tax on mutual life insurance companies         (7,505)        5,325         4,777
       Foreign tax rate in excess of U.S. tax rate               752           556           941
       Tax preferred investment income                       (10,949)       (6,583)       (7,318)
       State tax net of federal benefit                        1,660           830           971
       Corporate owned life insurance                         (3,575)           --            --
       Foreign tax credit                                     (1,261)         (594)           --
       Goodwill amortization                                   1,471           956           895
       Difference in book vs. tax basis in
         domestic subsidiaries                                 2,751         2,166         2,230
           Other, net                                            281        (1,754)          343
                                                            --------        ------        ------

             Provision for income taxes                     $ 53,577        65,665        59,894
                                                            ========        ======        ======
</TABLE>

     Total income taxes were allocated as follows (in thousands):

<TABLE>
<CAPTION>
                                                              1998          1997          1996
                                                            --------       -------       -------
<S>                                                         <C>            <C>           <C>
     Provision for income taxes                             $ 53,577        65,665        59,894
     Income tax from stockholder equity:
       Unrealized investment gain (loss) recognized
         for financial reporting purposes                    (22,619)       55,923       (24,612)
       Foreign currency translation                           (9,370)      (12,122)           --
       Other                                                  (1,357)         (437)       (1,023)
                                                            --------       -------       -------
             Total income tax                               $ 20,231       109,029        34,259
                                                            ========       =======       =======
</TABLE>

                                                            (Continued)

                                 23
<PAGE>
<PAGE>

                   GENERAL AMERICAN LIFE INSURANCE COMPANY
                             AND SUBSIDIARIES

                  Notes to Consolidated Financial Statements

                       December 31, 1998 and 1997

     The tax effects of temporary differences that give rise to
     significant portions of deferred tax assets and liabilities at
     December 31, 1998 and 1997 are presented below (in thousands):

<TABLE>
<CAPTION>
                                                                                  1998              1997
                                                                                --------           -------
<S>                                                                             <C>                <C>
     Deferred tax assets:
       Reserve for future policy benefits                                       $151,132           149,496
       Deferred acquisition costs capitalized for tax                            128,830           110,418
       Difference in basis of post retirement benefits                             7,747             6,846
       Net operating loss                                                         46,609            40,915
       Other, net                                                                127,891           132,354
                                                                                --------           -------

         Gross deferred tax assets                                               462,209           440,029

       Less valuation allowance                                                    1,338             1,150
                                                                                --------           -------

         Total deferred tax asset after valuation allowance                     $460,871           438,879
                                                                                ========           =======
     Deferred tax liabilities:
       Unrealized gain on investments                                           $ 96,554           123,971
       Deferred acquisition costs capitalized for financial reporting            274,483           282,714
       Other, net                                                                165,263           121,240
                                                                                --------           -------

         Total deferred tax liabilities                                          536,300           527,925
                                                                                --------           -------

         Net deferred tax liability                                             $ 75,429            89,046
                                                                                ========           =======
</TABLE>

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

     As of December 31, 1998, the Company has provided for a 100 percent
     valuation allowance against the deferred tax asset related to the
     net operating losses of RGA's Australian, Argentine, and UK
     subsidiaries and NaviSys Insurance Solution's Mexican subsidiary.
     The Company has provided for a 50 percent valuation allowance
     against the deferred tax asset related to International Underwriting
     Services' net operating losses which were incurred in separate
     return limitation years. Based on income projections for future
     years, a 50 percent valuation allowance is appropriate. Management
     believes that it is more likely than not that results of future
     operations will generate sufficient taxable income to realize the
     remaining deferred tax assets.

                                                            (Continued)

                                 24
<PAGE>
<PAGE>

                   GENERAL AMERICAN LIFE INSURANCE COMPANY
                             AND SUBSIDIARIES

                  Notes to Consolidated Financial Statements

                       December 31, 1998 and 1997

     At December 31, 1998, the Company had capital loss carryforwards of
     $0.2 million. During 1998, 1997, and 1996 the Company paid income
     taxes totaling approximately $59.6 million, $70.8 million, and $20.7
     million, respectively. At December 31, 1998, the Company's
     subsidiaries had recognized deferred tax assets associated with net
     operating loss carryforwards of approximately $131.8 million. The
     net operating loss and capital losses are expected to be utilized
     during the period allowed for carryforwards.

(6)  DEFERRED POLICY ACQUISITION COSTS

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

<TABLE>
<CAPTION>
                                                         1998           1997          1996
                                                       ---------      --------      --------
<S>                                                    <C>            <C>           <C>
     Balance at beginning of year                      $ 695,253       652,251       526,939
     Transfer of present value of future profits              --        19,279            --
     Prior year adjustment due to change in
       reserving method                                     (225)           --            --
     Policy acquisition costs deferred                   332,899       267,008       206,790
     Policy acquisition costs amortized                 (280,061)     (211,979)     (182,038)
     Interest credited                                    39,421        40,843        38,944
     Deferred policy acquisition costs relating to
       change in unrealized (gain) loss on
       investments available for sale                    (13,525)      (72,149)       61,616
                                                       ---------      --------      --------

     Balance at end of year                            $ 773,762       695,253       652,251
                                                       =========      ========      ========
</TABLE>

(7)  ASSOCIATE BENEFIT PLANS AND POSTRETIREMENT BENEFITS

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

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

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

     The Company uses the accrual method to account for the costs of
     its retiree plans and amortizes its transition obligation for
     retirees and fully eligible or vested employees over 20 years.
     The unamortized transition obligation was $14.4 million and $16.8
     million at December 31, 1998 and 1997, respectively.

                                                            (Continued)

                                 25
<PAGE>
<PAGE>

                   GENERAL AMERICAN LIFE INSURANCE COMPANY
                             AND SUBSIDIARIES

                  Notes to Consolidated Financial Statements

                       December 31, 1998 and 1997


     The Board of Directors has adopted an associate incentive plan
     applicable to full-time salaried associates with at least one
     year of service. Contributions to the plan are determined
     annually by the Board of Directors and are based upon salaries of
     eligible associates. Full vesting occurs after five years of
     continuous service. The Company's contribution to the plan was
     $10.4 million, $10.4 million, and $8.8 million for 1998, 1997,
     and 1996 respectively.

     The following tables summarize the Company's associate benefit
     plans and postretirement benefits (in thousands):

<TABLE>
<CAPTION>
                                                             PENSION BENEFITS               OTHER BENEFITS
                                                         -----------------------         ---------------------
                                                           1998           1997            1998           1997
                                                         --------        -------         ------         ------
<S>                                                      <C>             <C>             <C>            <C>
     Change in benefit obligation:
       Benefit obligation at beginning of year           $129,831        122,551         37,678         41,518
       Service cost                                         5,775          5,915          1,705          1,665
       Interest cost                                        9,269          8,597          2,898          2,488
       Participant contributions                               --             --            216            207
       Plan amendments                                       (423)          (547)        (1,317)            --
       Curtailments                                            --         (1,046)            --             --
       Benefits paid                                       (6,640)        (5,903)        (1,438)        (1,577)
       Actuarial (gain) or loss                            11,281            264          5,962         (6,623)
                                                         --------        -------         ------         ------
       Benefit obligation at end of year                 $149,093        129,831         45,704         37,678
                                                         ========        =======         ======         ======
     Change in plan assets:
       Fair value of plan assets at beginning
         of year                                          150,498        125,742             --             --
       Actual return on plan assets                        29,183         29,043             --             --
       Employer contributions                               1,703          1,616             --             --
       Benefits paid                                       (6,640)        (5,903)            --             --
                                                         --------        -------         ------         ------
       Fair value of plan assets at
         end of year                                     $174,744        150,498             --             --
                                                         ========        =======         ======         ======
</TABLE>

                                                            (Continued)

                                 26
<PAGE>
<PAGE>

                   GENERAL AMERICAN LIFE INSURANCE COMPANY
                             AND SUBSIDIARIES

                  Notes to Consolidated Financial Statements

                       December 31, 1998 and 1997

<TABLE>
<CAPTION>
                                                               PENSION BENEFITS                    OTHER BENEFITS
                                                       --------------------------------    -------------------------------
                                                         1998        1997        1996       1998        1997       1996
                                                       --------     -------     -------    -------     -------     -------
<S>                                                    <C>          <C>         <C>        <C>         <C>         <C>
     Reconciliation of funded status:
       Funded status                                   $ 25,652      20,668       3,192    (45,704)    (37,678)    (41,518)
       Unrecognized actuarial
         (gain) or loss                                 (14,455)     (8,237)      9,826     (1,862)     (7,824)     (1,361)
       Unrecognized transition
         obligation                                         298       1,098       1,396     14,404      16,766      17,884
       Unrecognized prior
         service cost                                      (780)     (2,184)       (580)        --          --          --
                                                       --------     -------     -------    -------     -------     -------
       Net amount recognized
         at end of year                                  10,715      11,345      13,834    (33,162)    (28,736)    (24,995)
                                                       --------     -------     -------    -------     -------     -------
     Amounts recognized in the
       statement of financial
       position consist of:
         Prepaid benefit cost                            37,921      35,850      35,335         --          --          --
         Accrued benefit liability                      (32,208)    (28,183)    (26,377)   (33,162)    (28,736)    (24,995)
         Intangible asset                                   869         868       1,608         --          --          --
         Accumulated other
           comprehensive loss                             4,133       2,810       3,268         --          --          --
                                                       --------     -------     -------    -------     -------     -------
         Net amount recognized
           at end of year                                10,715      11,345      13,834    (33,162)    (28,736)    (24,995)
                                                       --------     -------     -------    -------     -------     -------
     Other comprehensive loss
       (income) attributable to
       change in additional
       minimum liability recognition                   $  1,324        (458)        (84)        --          --          --
                                                       ========     =======     =======    =======     =======     =======
</TABLE>

                                                            (Continued)

                                 27
<PAGE>
<PAGE>

                   GENERAL AMERICAN LIFE INSURANCE COMPANY
                             AND SUBSIDIARIES

                  Notes to Consolidated Financial Statements

                       December 31, 1998 and 1997

<TABLE>
<CAPTION>
                                                PENSION BENEFITS               OTHER BENEFITS
                                          ----------------------------    --------------------------
                                            1998      1997       1996      1998      1997      1996
                                          --------   -------   -------    ------    ------    ------
<S>                                       <C>        <C>       <C>        <C>       <C>       <C>
     Additional year-end information
       for plans with benefit obliga-
       tions in excess of plan assets:
         Benefit obligation               $ 36,587    32,239    29,077    45,704    37,378    41,518
         Fair value of plan assets              81        41        --        --        --        --
     Additional year-end information
       for pension plans with accumu-
       lated benefit obligations in
       excess of plan assets:
         Projected benefit obligation       36,587    32,239    29,077        --        --        --
         Accumulated benefit
           obligation                       32,078    28,019    26,241        --        --        --
         Fair value of plan assets              81        41        --        --        --        --
     Components of net periodic
       benefit cost:
         Service cost                        5,775     5,915     5,421     1,705     1,665     1,921
         Interest cost                       9,269     8,597     8,047     2,898     2,488     2,729
         Expected return on plan
           assets                          (13,261)  (11,108)  (10,447)       --        --        --
         Amortization of prior
           service cost                        (71)      (51)       58        --        --        --
         Amortization of transitional
           obligation                           98       298       338     1,045     1,118     1,118
         Recognized actuarial (gain)
           or loss                             432       455       491        --      (160)       --
                                          --------   -------   -------    ------    ------    ------
         Net periodic benefit cost        $  2,242     4,106     3,908     5,648     5,111     5,768
                                          ========   =======   =======    ======    ======    ======

      Additional loss recognized due to:
        Curtailment                             91        --        --        --        --        --
        Settlement                              --        --       192        --        --        --

      Weighted average assumptions
        as of December 31:
          Discount rate                       6.75%     7.25%     7.25%     6.75%     7.25%     7.25%
          Expected long-term rate of
            return on plan assets             9.00%     9.00%     9.25%       --        --        --
          Rate of compensation
            increase (qualified plan)         4.20%     4.20%     4.50%       --        --        --
                                          ========   =======   =======    ======    ======    ======
</TABLE>
                                                            (Continued)

                                 28
<PAGE>
<PAGE>

                   GENERAL AMERICAN LIFE INSURANCE COMPANY
                             AND SUBSIDIARIES

                  Notes to Consolidated Financial Statements

                       December 31, 1998 and 1997


     ASSUMED HEALTH CARE COST TREND: For measurement purposes, a 7.5
     percent annual rate of increase in the per capita cost of covered
     health care benefits was assumed for 1998.  The rate assumed to
     decrease gradually to 5 percent for 2000 and remain at that level
     thereafter.

     Assumed health care cost trend rates have a significant effect on
     the amounts reported for the health care plan.  A one percentage
     point change in assumed health care cost trend rates would have
     the following effects:

<TABLE>
<CAPTION>
                                                   ONE PERCENTAGE         ONE PERCENTAGE
                                                   POINT INCREASE         POINT DECREASE
                                                   --------------         --------------
<S>                                                    <C>                   <C>
     Effect on total service and interest cost
       components for 1998                             $  834                  (643)

     Effect on end of year 1998 postretirement
       benefit obligation                              $6,608                (5,272)
</TABLE>

(8)  DEBT

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

<TABLE>
<CAPTION>
                                                                           FACE VALUE AT
                                                                            DECEMBER 31,
                                                                          ----------------
              DESCRIPTION                    RATE         MATURITY        1998        1997
              -----------                    ----         --------        ----        ----
<S>                                          <C>        <C>              <C>          <C>
     Long-term debt:
       General American surplus note         7.625%     January 2024     $107.0       107.0
       RGA senior note                       7.250%       April 2006      100.0       100.0

     Notes payable:
       RGA Australia Hldgs.                  5.180%       April 1999        8.9         7.8
                                             =====      ============     ------       -----

         Total long-term debt and
           notes payable                                                 $215.9       214.8
                                                                         ======       =====
</TABLE>

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

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

                                                            (Continued)

                                 29
<PAGE>
<PAGE>

                   GENERAL AMERICAN LIFE INSURANCE COMPANY
                             AND SUBSIDIARIES

                  Notes to Consolidated Financial Statements

                       December 31, 1998 and 1997


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

     Principal repayments are due in April 1999 and are expected to
     be renewed under the terms of the line of credit. This agreement
     contains various restrictive covenants which primarily pertain
     to limitations on the quality and types of investments, minimum
     requirements of net worth, and minimum rating requirements.

     Interest paid on debt during 1998, 1997, and 1996 amounted to
     $17.0 million, $20.0 million, and $19.9 million, respectively.

     As of December 31, 1998, the Company was in compliance with all
     covenants under its debt agreements.

(9)  COMPREHENSIVE INCOME

     In June 1997, the Financial Accounting Standards Board issued
     SFAS No. 130, Reporting Comprehensive Income, effective for
     years beginning after December 15, 1997. SFAS 130 establishes
     standards for reporting and display of comprehensive income but
     does not affect results of operations. Effective January 1,
     1998, the Company adopted SFAS 130. The components of
     comprehensive income, other than net income, are as follows (in
     thousands):

<TABLE>
<CAPTION>
                                                                 1998
                                                 -------------------------------------
                                                  BEFORE-         TAX          NET-OF-
                                                   TAX         (EXPENSE)        TAX
                                                  AMOUNT        BENEFIT        AMOUNT
                                                 --------       -------       --------
<S>                                              <C>            <C>           <C>
     Foreign currency translation adjustments    $(20,597)       7,200        (13,397)
     Unrealized gains (losses) on securities:
       Unrealized holding gains (losses)
         arising during period                    (56,603)      19,327        (37,276)
       Less reclassification adjustment
         for gains (losses) realized in
         net income                                 4,654       (1,688)         2,966
                                                 --------       ------        -------
           Net unrealized gains (losses)
             on securities                        (61,257)      21,015        (40,242)
     Minimum benefit liability                       (335)          --           (335)
                                                 --------       ------        -------
           Total other comprehensive
             (loss) income                       $(82,189)      28,215        (53,974)
                                                 ========       ======        =======
</TABLE>

                                                            (Continued)

                                 30
<PAGE>
<PAGE>

                   GENERAL AMERICAN LIFE INSURANCE COMPANY
                             AND SUBSIDIARIES

                  Notes to Consolidated Financial Statements

                       December 31, 1998 and 1997

<TABLE>
<CAPTION>
                                                                     1997
                                                     -------------------------------------
                                                      BEFORE-         TAX          NET-OF-
                                                       TAX         (EXPENSE)        TAX
                                                      AMOUNT        BENEFIT        AMOUNT
                                                     --------       -------       --------
<S>                                                  <C>            <C>            <C>

     Foreign currency translation adjustments        $(14,254)      10,583         (3,671)

     Unrealized gains (losses) on securities:
       Unrealized holding gains (losses)
         arising during period                        132,329      (49,140)        83,189
       Less reclassification adjustment for gains
         (losses) realized in net income                7,432       (2,620)         4,812
                                                     --------      -------         ------
            Net unrealized gains (losses)
              on securities                           124,897      (46,520)        78,377
     Minimum benefit liability                            877           --            877
                                                     --------      -------         ------
            Total other comprehensive
              (loss) income                          $111,520      (35,937)        75,583
                                                     ========      =======         ======

<CAPTION>
                                                                     1996
                                                     -------------------------------------
                                                      BEFORE-         TAX          NET-OF-
                                                       TAX         (EXPENSE)        TAX
                                                      AMOUNT        BENEFIT        AMOUNT
                                                     --------       -------       --------
<S>                                                  <C>            <C>           <C>
     Foreign currency translation adjustments        $ (1,543)          --         (1,543)
     Unrealized gains (losses) on securities:
       Unrealized holding gains (losses)
         arising during period                        (48,303)      16,081        (32,222)

       Less reclassification adjustment for gains
         (losses) realized in net income               23,033       (8,167)        14,866
                                                     --------       ------        -------
            Net unrealized gains (losses)
              on securities                           (71,336)      24,248        (47,088)

     Minimum benefit liability                         (1,074)          --         (1,074)
                                                     --------       ------        -------

            Total other comprehensive
              (loss) income                          $(73,953)      24,248        (49,705)
                                                     ========       ======        =======
</TABLE>

     The following schedule reflects the change in net accumulated
     other comprehensive (loss) income for the periods ending
     December 31, 1998 and 1997 (in thousands):

<TABLE>
<CAPTION>
                                                      BALANCE      CURRENT     BALANCE
                                                       AS OF        PERIOD      AS OF
                                                      12/31/97      CHANGE     12/31/98
                                                      --------     -------     --------
<S>                                                   <C>          <C>         <C>
     Foreign currency translation adjustments         $(19,481)    (13,397)    (32,878)
     Unrealized gains (losses) on securities           128,744     (40,242)     88,502
     Minimum benefit liability                          (2,380)       (335)     (2,715)
                                                      --------     -------     -------

            Total accumulated other comprehensive
              (loss) income                           $106,883     (53,974)     52,909
                                                      ========     =======      ======
</TABLE>


                                                            (Continued)

                                 31
<PAGE>
<PAGE>

                   GENERAL AMERICAN LIFE INSURANCE COMPANY
                             AND SUBSIDIARIES

                  Notes to Consolidated Financial Statements

                       December 31, 1998 and 1997

<TABLE>
<CAPTION>
                                                      BALANCE      CURRENT     BALANCE
                                                       AS OF       PERIOD       AS OF
                                                     12/31/96      CHANGE     12/31/97
                                                     --------      ------     --------
<S>                                                  <C>           <C>        <C>
     Foreign currency translation adjustments        $(15,810)     (3,671)    (19,481)
     Unrealized gains on securities                    50,367      78,377     128,744
     Minimum benefit liability                         (3,257)        877      (2,380)
                                                     --------      ------     -------

            Total accumulated other comprehensive
              income                                 $ 31,300      75,583     106,883
                                                     ========      ======     =======
</TABLE>

(10) REGULATORY MATTERS

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

     Combined net income and policyholders' surplus of the Company
     and its insurance subsidiaries, for the years ended and at
     December 31, 1998, 1997, and 1996, as determined in accordance
     with statutory accounting practices, are as follows (in
     thousands):

<TABLE>
<CAPTION>
                                                   1998         1997        1996
                                                ----------     -------     -------
<S>                                             <C>            <C>         <C>
     Net income                                 $   60,793      39,737      18,464
     Policyholders' surplus                      1,147,411     844,110     636,260
                                                ==========     =======     =======
</TABLE>

     Under Risk-Based Capital (RBC) requirements, the Company and its
     insurance subsidiaries are required to measure their solvency
     against certain parameters. As of December 31, 1998, the Company
     and its insurance subsidiaries exceeded the established RBC
     minimums. In addition, the Company and its insurance
     subsidiaries exceeded the minimum statutory capital and surplus
     requirements of their respective states of domicile.

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


                                                            (Continued)

                                 32
<PAGE>
<PAGE>

                   GENERAL AMERICAN LIFE INSURANCE COMPANY
                             AND SUBSIDIARIES

                  Notes to Consolidated Financial Statements

                       December 31, 1998 and 1997


(11) PARTICIPATING POLICIES AND DIVIDENDS TO POLICYHOLDERS

     Over 22.8 percent and 27.5 percent of the Company's business in
     force relates to participating policies as of December 31, 1998
     and 1997, respectively. These participating policies allow the
     policyholders to receive dividends based on actual interest,
     mortality, and expense experience for the related policies.
     These dividends are distributed to the policyholders through an
     annual dividend, using current dividend scales which are
     approved by the Board of Directors.

(12) CONTINGENT LIABILITIES

     The Company was named as a defendant in a lawsuit that was filed
     in 1996 in Arizona State Court.  The lawsuit claimed benefits
     under a disability policy and damages for bad faith termination
     of such benefits.  In November 1998, the jury entered a verdict
     against the Company, awarding the plaintiff approximately $59
     million in damages, including $58 million in punitive damages.
     In January 1999, the Company filed a motion for judgment
     notwithstanding the verdict, a motion for a new trial, and a
     request for reduction of the punitive damages awarded.  The
     Company intends to press vigorously for the Court to eliminate
     the bad faith claim, reduce the punitive damage award, grant a
     new trial, and vigorously appeal the verdict if it is allowed to
     stand.

     The Company was named as defendant in the following purported
     class action lawsuits:  Chain v. General American Life Insurance
     Company (filed in the U.S. District Court for the Northern
     District of Mississippi in 1996); Newburg Trust v. General
     American Life Insurance Company (filed in the U.S. District
     Court for the District of Massachusetts in 1996); and Ludwig,
     Sippil, D'Allesandro and Cunningham v. General American Life
     Insurance Company (filed in the U.S. District Court for the
     Southern District of Illinois in 1997).  These lawsuits allege
     that the Company engaged in deceptive sales practices in
     connection with the sale of certain life insurance policies.
     None of these lawsuits has been certified as a class action.
     Although the claims asserted in each lawsuit are not identical,
     the plaintiffs seek unspecified actual and punitive damages
     under similar claims, including breach of contract, fraud,
     intentional or negligent misrepresentation, breach of fiduciary
     duty, and unjust enrichment.  The Company filed a motion to
     dismiss all of the claims in each of the lawsuits.
     The Court in each of these lawsuits has dismissed certain of the
     plaintiffs' claims while allowing others to proceed.  These
     three cases have been consolidated with one individual case in
     the U.S. District Court for the Eastern District of Missouri.
     The Company intends to oppose these lawsuits vigorously.

     In addition to the matters discussed above, the Company is
     involved in pending and threatened litigation in the normal
     course of its business.  While the outcome of these matters
     cannot be predicted with certainty, at the present time and
     based on information currently available, management does not
     believe that the Company's liability arising from pending or
     threatened litigation will have a material adverse affect on the
     Company's financial condition or results of operations.

(13) SUBSEQUENT EVENTS

     On January 28, 1999, the Board of Directors of GenAmerica
     Corporation authorized the development of a demutualization plan
     for GAMHC to convert from a mutual holding company to a publicly
     traded stock company. The demutualization plan will be subject
     to approval by the Board of Directors, regulators, and
     policyholders.


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