GREAT AMERICAN RESERVE INSURANCE CO
497, 1997-06-05
Previous: NAPRO BIOTHERAPEUTICS INC, 10-K/A, 1997-06-05
Next: WORKFORCE SYSTEMS CORP /FL/, 8-A12G, 1997-06-05



                    GREAT AMERICAN RESERVE INSURANCE COMPANY

                             Administrative Office:
                    Great American Reserve Insurance Company
                          11815 N. Pennsylvania Street
                              Carmel, Indiana 46032
                                 (317) 817-3700


                     INDIVIDUAL AND GROUP FIXED AND VARIABLE
                   DEFERRED ANNUITY CONTRACTS AND CERTIFICATES

                                    issued by

                GREAT AMERICAN RESERVE VARIABLE ANNUITY ACCOUNT G

                                       and

                    GREAT AMERICAN RESERVE INSURANCE COMPANY


The  individual  and group fixed and variable  deferred  annuity  contracts  and
certificates  (the  "Contracts and  Certificates")  described in this Prospectus
provide for  accumulation  of values on a fixed and  variable  basis and monthly
payment of Annuity  Payments on a fixed and variable  basis.  The  Contracts and
Certificates  are  designed  for use by  individuals  in  retirement  plans on a
Qualified or Non-Qualified basis. (See "Definitions.")

Purchase  Payments  for  the  Contracts/Certificates  will  be  allocated  to  a
segregated  investment  account of Great American Reserve Insurance Company (the
"Company")  which account has been designated  Great American  Reserve  Variable
Annuity  Account G (the  "Variable  Account") or to the  Company's  Market Value
Adjustment  Account ("MVA  Account").  The Variable Account invests in shares of
the following:  Conseco Series Trust (Asset Allocation  Portfolio,  Common Stock
Portfolio,  Corporate Bond Portfolio,  Government Securities Portfolio and Money
Market  Portfolio);  Evergreen  Variable Trust (Evergreen VA Fund,  Evergreen VA
Foundation  Fund and Evergreen VA Growth and Income Fund);  Federated  Insurance
Series (International Equity Fund II); The Alger American Fund (Alger  American
Growth  Portfolio,  Alger American  Leveraged AllCap  Portfolio,  Alger American
MidCap Growth  Portfolio and Alger  American  Small  Capitalization  Portfolio);
INVESCO Variable  Investment  Funds,  Inc. (INVESCO VIF-High Yield Portfolio and
INVESCO VIF-Industrial Income Portfolio);  Lord Abbett Series Fund, Inc. (Growth
& Income  Portfolio);  The OFFITBANK  Variable  Insurance Fund, Inc.  (OFFITBANK
VIF-Emerging  Markets Fund and OFFITBANK  VIF-Total  Return  Fund);  and Van Eck
Worldwide  Insurance Trust  (Worldwide  Emerging Markets Fund and Worldwide Hard
Assets Fund).

See  "Highlights" and "Tax Status -  Diversification"  for a discussion of owner
control of the underlying investments in a variable annuity contract.

THE CONTRACTS AND CERTIFICATES ARE NOT DEPOSITS OR OBLIGATIONS OF, OR GUARANTEED
OR ENDORSED BY, ANY FINANCIAL INSTITUTION,  AND ARE NOT FEDERALLY INSURED BY THE
FEDERAL DEPOSIT INSURANCE  CORPORATION,  THE FEDERAL RESERVE BOARD, OR ANY OTHER
AGENCY. INVESTMENT IN THE CONTRACTS AND CERTIFICATES IS SUBJECT TO RISK THAT MAY
CAUSE THE VALUE OF THE OWNER'S OR CERTIFICATE  OWNER'S  INVESTMENT TO FLUCTUATE,
AND WHEN THE CONTRACTS AND CERTIFICATES ARE SURRENDERED, THE VALUE MAY BE HIGHER
OR LOWER THAN THE PURCHASE PAYMENTS.

This  Prospectus  concisely  sets forth the  information a prospective  investor
should know before  investing.  Additional  information  about the Contracts and
Certificates  is contained in the  statement of additional  information  ("SAI")
which is available at no charge.  The SAI has been filed with the Securities and
Exchange  Commission  and is  incorporated  herein  by  reference.  The Table of
Contents  of the SAI can be found on the last page of this  Prospectus.  For the
SAI, call (800) 342-6307 or write to the Company's  Administrative Office at the
address listed above.

INQUIRIES:

Any  inquiries  can be made by  telephone  or in writing  to the  Administrative
Office listed above.

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

This  Prospectus  and the Statement of Additional  Information  are dated May 2,
1997.

Investors should read and retain this Prospectus for future reference.





                              TABLE OF CONTENTS

                                                                          PAGE

DEFINITIONS

HIGHLIGHTS
     General
     Variable Account
     MVA Account
     Right to Examine Period
     Charges
          Mortality and Expense Risk Charge
          Administrative Charge
          Contract and Certificate Maintenance Charges
          Transfer Fee
          Premium and Other Taxes
     Taxes
     MVA Account

FEE TABLE

THE COMPANY

THE SEPARATE ACCOUNTS

ELIGIBLE FUNDS
  Conseco Series Trust
     Evergreen Variable Trust
     Federated Insurance Series 
     The Alger American Fund
     INVESCO Variable Investment Funds, Inc.
     Lord Abbett Series Fund, Inc.
     The OFFITBANK Variable Insurance Fund, Inc.
     Van Eck Worldwide Insurance Trust 
     Voting Rights
     Substitution of Securities

THE MVA ACCOUNT

CHARGES AND DEDUCTIONS
     Deduction for Mortality and Expense Risk Charge
     Deduction for Administrative Charge
     Deduction for Contract and Certificate Maintenance Charges
     Deduction for Transfer Fee
     Deduction for Premium and Other Taxes
     Deduction for Expenses of the Eligible Funds

THE CONTRACTS AND CERTIFICATES
     Owner/Certificate Owner
     Joint Owners/Joint Certificate Owners
     Group Contract Owner
     Annuitant
     Assignment

PURCHASE PAYMENTS, CONTRACT VALUE AND CERTIFICATE VALUE
     Purchase Payments
     Allocation of Purchase Payments
     Dollar Cost Averaging
     Rebalancing
     Contract Value
     Certificate Value
     Accumulation Units
     Accumulation Unit Value

TRANSFERS
     Transfers During the Accumulation Period
     Transfers During the Annuity Period

WITHDRAWALS
     Systematic Withdrawal Program
     Suspension or Deferral of Payments

PROCEEDS PAYABLE ON DEATH
     Death of Owner or Certificate Owner During the Accumulation Period
     Death Benefit Amount During the Accumulation Period
     Death Benefit Options During the Accumulation Period
     Death of Owner/Certificate Owner During the Annuity Period
     Death of Annuitant
     Payment of Death Benefit
     Beneficiary
     Change of Beneficiary

ANNUITY PROVISIONS
     General
     Annuity Date
     Selection or Change of an Annuity Option
     Frequency and Amount of Annuity Payments
     Annuity Options
          OPTION 1. LIFETIME ONLY ANNUITY
          OPTION 2. LIFETIME ANNUITY WITH GUARANTEED PERIODS
          OPTION 3. INSTALLMENT REFUND LIFE ANNUITY
          OPTION 4. PAYMENT FOR A FIXED PERIOD
          OPTION 5. JOINT AND SURVIVOR ANNUITY
     Annuity
     Fixed Annuity
     Variable Annuity

DISTRIBUTOR

PERFORMANCE INFORMATION
     Money Market Sub-Account
     Other Sub-Accounts

TAX STATUS
     General
     Diversification
     Multiple Contracts and Certificates
     Contracts and Certificates Owned by Non-Natural Persons
     Tax Treatment of Assignments
     Income Tax Withholding
     Tax Treatment of Withdrawals -- Non-Qualified Contracts and Certificates
     Qualified Plans
     Tax Treatment of Withdrawals -- Qualified Contracts and Certificates
     Tax-Sheltered Annuities -- Withdrawal Limitations

ADDITIONAL INFORMATION ABOUT THE COMPANY
    Selected Historical Financial Information of the Company
     Business of Great American Reserve
     Management's Discussion and Analysis of Financial Condition
       and Results of Operations of Great American Reserve 
     The Company's Directors and Executive Officers
     Executive Compensation

LEGAL PROCEEDINGS

ADDITIONAL INFORMATION ABOUT THE VARIABLE ACCOUNT 

REGISTRATION STATEMENT

LEGAL OPINIONS

EXPERTS 

FINANCIAL STATEMENTS

APPENDIX A

APPENDIX B

TABLE OF CONTENTS OF THE STATEMENT OF ADDITIONAL INFORMATION



                                 DEFINITIONS


ACCOUNT(S):  The MVA  Account  and/or  one or more  of the  Sub-Accounts  of the
Variable Account.

ACCUMULATION  PERIOD: The period prior to the Annuity Date during which Purchase
Payments may be made by an Owner or a Certificate Owner.

ACCUMULATION  UNIT: A unit of measure used to determine the value of the Owner's
or Certificate  Owner's interest in a Sub-Account of the Variable Account during
the Accumulation Period.

ADJUSTED  CERTIFICATE  VALUE: The Certificate Value less any applicable  Premium
Tax, and Certificate  Maintenance Charge (see "Charges and Deductions") and plus
the applicable  Market Value Adjustment which may be positive or negative.  This
amount  is  applied  to the  applicable  annuity  tables  to  determine  Annuity
Payments.

ADJUSTED CONTRACT VALUE: The Contract Value less any applicable  Premium Tax and
Contract  Maintenance  Charge  (see  "Charges  and  Deductions")  and  plus  the
applicable  Market  Value  Adjustment  which may be positive or  negative.  This
amount is applied to the applicable annuity tables to determine Annuity Payments
under an individual Contract.

ADMINISTRATIVE OFFICE: The office indicated on the cover page of this Prospectus
to which notices,  requests and Purchase Payments must be sent. All sums payable
to the Company under a Contract or Certificate are payable at the Administrative
Office or an address designated by the Company.

AGE:  The age of any Owner,  Certificate  Owner or  Annuitant  on  his/her  last
birthday.  For joint Owners and joint Certificate  Owners,  all provisions which
are based on age are based on the age of the older of the joint  Owners or joint
Certificate Owners.

ANNUITANT:  The natural person on whose life Annuity  Payments are based.  On or
after the Annuity Date, the Annuitant shall also include any joint Annuitant.

ANNUITY DATE:  The date on which Annuity Payments begin.

ANNUITY OPTIONS:  Options available for Annuity Payments.

ANNUITY PAYMENTS:  The series of payments made to the Owner or Certificate Owner
or any named payee after the Annuity Date under the Annuity Option selected.

ANNUITY PERIOD:  The period of time beginning with the Annuity Date during which
Annuity Payments are made.

ANNUITY  UNIT:  An  accounting  unit of measure used to calculate  the amount of
Annuity Payments.

BENEFICIARY:  The  person(s) or  entity(ies)  who will receive the death benefit
payable under a Contract or Certificate.

CERTIFICATE:   The  document  issued  to  a  Certificate  Owner  to  evidence  a
Certificate Owner's Account established under a group Contract.

CERTIFICATE ANNIVERSARY: An anniversary of the Certificate Issue Date.

CERTIFICATE ISSUE DATE: The date a Certificate is issued to a Certificate Owner.

CERTIFICATE  OWNER: A person who has  established a Certificate  Owner's Account
under a group Contract.

CERTIFICATE  OWNER'S ACCOUNT: A record established for each Certificate Owner to
maintain values under a group Contract.

CERTIFICATE VALUE: The dollar value as of any Valuation Period of all amounts in
a Certificate Owner's Account.

CERTIFICATE  WITHDRAWAL VALUE: The Certificate Value less any applicable Premium
Tax,  less any  applicable  Certificate  Maintenance  Charge (see  "Charges  and
Deductions")  and plus any Market  Value  Adjustment  which may be  positive  or
negative.

CERTIFICATE  YEAR: The first  Certificate Year is the annual period which begins
on the  Certificate  Issue  Date.  Subsequent  Certificate  Years  begin on each
anniversary of the Certificate Issue Date.

CODE: The Internal Revenue Code of 1986, as amended.

COMPANY: Great American Reserve Insurance Company.

CONTRACT ANNIVERSARY:  An anniversary of the Contract Issue Date.

CONTRACT  ISSUE DATE:  The later of the date on the cover of the Contract or the
date Purchase Payments are received.

CONTRACT VALUE: The dollar value as of any Valuation Period of all amounts in an
individual Contract.

CONTRACT WITHDRAWAL VALUE: The Contract Value of an individual Contract less any
applicable  Premium Tax, less any applicable  Contract  Maintenance  Charge (see
"Charges  and  Deductions")  and plus any Market Value  Adjustment  which may be
positive or negative.

CONTRACT  YEAR: The first Contract Year is the annual period which begins on the
Contract Issue Date.  Subsequent Contract Years begin on each anniversary of the
Contract Issue Date.

CREDITED  INTEREST  RATE:  The interest rate  credited to a Certificate  Owner's
Account or Contract Value by the Company for any given  Guarantee  Period in the
MVA Account.

EFFECTIVE  DATE:  The  effective  date of a  Guarantee  Period  with a  Credited
Interest Rate.

ELIGIBLE  FUND: An investment  entity into which assets of the Variable  Account
will be invested.

FIXED  ANNUITY:  A series of payments  made during the Annuity  Period which are
guaranteed as to dollar amount by the Company.

GENERAL ACCOUNT: The Company's general investment account which contains all the
assets of the  Company  with the  exception  of the  Variable  Account and other
segregated asset accounts.

GROUP CONTRACT OWNER: The person or entity to which a group Contract is issued.

GUARANTEE PERIOD: The period for which the Credited Interest Rate is credited in
the MVA Account. Each deposit or transfer to the MVA Account creates one or more
new Guarantee Period(s).

MARKET  VALUE  ADJUSTMENT:  An  adjustment  to  the  amount  withdrawn  from  or
transferred  from the MVA Account prior to the end of the  applicable  Guarantee
Period.  The adjustment  reflects the change in the value of the funds withdrawn
or  transferred  due to the change in the interest  rates since the beginning of
the Guarantee Period.

MVA ACCOUNT:  A separate  account which  provides  investment  options where the
Company  guarantees  the rate of  interest  for a  Guarantee  Period  and  where
withdrawals or transfers may be subject to a Market Value Adjustment.

NET PURCHASE PAYMENT: A Purchase Payment less any applicable Premium Tax.

NON-QUALIFIED  CONTRACTS AND  CERTIFICATES:  Contracts and  Certificates  issued
under non-qualified plans which are not Qualified Contracts and Certificates.

OWNER:  The  person or entity  entitled  to the  ownership  rights  stated in an
individual Contract.

PORTFOLIO:  A segment of an  Eligible  Fund  which  constitutes  a separate  and
distinct  class of shares,  which may also  sometimes be referred to herein as a
Fund.

PREMIUM TAX: Any premium  taxes  incurred to any  governmental  entity  assessed
against Purchase Payments, Contract Values or Certificate Values.

PURCHASE PAYMENT: A payment made by or for an Owner or Certificate Owner.

QUALIFIED CONTRACTS AND CERTIFICATES:  Contracts and Certificates issued under a
retirement  plan which receive  favorable tax treatment under Sections 403(b) or
408 of the Code.

SUB-ACCOUNT:  Variable Account assets are divided into  sub-accounts.  Assets of
each  Sub-Account  will be invested in shares of an Eligible Fund or a Portfolio
of an Eligible Fund.

VALUATION DATE:  Each day on which the New York Stock Exchange  ("NYSE") is open
for business.

VALUATION  PERIOD:  The period of time beginning at the close of business of the
NYSE on each  Valuation  Date and ending at the close of  business  for the next
succeeding Valuation Date.

VARIABLE ACCOUNT:  The Company's  variable account  designated as Great American
Reserve Variable Annuity Account G which provides  investment  options where the
benefits are variable and are not guaranteed as to dollar amount.

WRITTEN REQUEST:  A request in writing,  in a form  satisfactory to the Company,
which is received by the Administrative Office.


                                  HIGHLIGHTS

GENERAL

The Contracts and Certificates offered by this Prospectus are combined fixed and
variable  deferred annuity  contracts and certificates  issued by Great American
Reserve  Insurance  Company (the "Company").  Pursuant to selections made by the
Owner or Certificate  Owner, Net Purchase Payments are allocated to a segregated
investment  account of the  Company  which has been  designated  Great  American
Reserve  Variable  Annuity  Account G (the "Variable  Account"),  and/or the MVA
Account,  which is a separate  account where the Company  guarantees the rate of
interest  for a  specified  period and where  withdrawals  or  transfers  may be
subject to a Market Value Adjustment.  Owners and Certificate  Owners may invest
in up to fifteen (15) Sub-Accounts.

VARIABLE  ACCOUNT

The Variable Account is divided into  Sub-Accounts.  The Sub-Accounts  invest in
the following:

Conseco Series Trust
     Asset Allocation Portfolio
     Common Stock Portfolio
     Corporate Bond Portfolio
     Government Securities Portfolio
     Money Market Portfolio

Evergreen Variable Trust
     Evergreen VA Fund
     Evergreen VA Foundation Fund
     Evergreen VA Growth and Income Fund

Federated Insurance Series 
 International Equity Fund II (formerly, International Stock Fund)

The Alger American Fund
     Alger American Growth Portfolio
     Alger American Leveraged AllCap Portfolio
     Alger American MidCap Growth Portfolio
     Alger American Small Capitalization Portfolio

INVESCO Variable Investment Funds, Inc.
     INVESCO VIF - High Yield Portfolio
     INVESCO VIF - Industrial Income Portfolio

Lord Abbett Series Fund, Inc.
     Growth and Income Portfolio

The OFFITBANK Variable Insurance Fund, Inc.
     OFFITBANK VIF - Emerging Markets Fund 
     OFFITBANK VIF - Total Return Fund

Van Eck Worldwide Insurance Trust
     Worldwide Emerging Markets Fund

     Worldwide Hard Assets Fund (formerly, Gold and Natural Resources Fund)

Owners and Certificate Owners bear the investment risk for all amounts allocated
to the Variable Account.

MVA ACCOUNT

The MVA  Account  offers  investment  options  which pay fixed rates of interest
declared by the Company for specified  periods  (currently,  1 year, 3 years,  5
years,  7 years and 10 years)  from the date  amounts are  allocated  to the MVA
Account.  Please  contact  the  Company  or the  representative  from  whom this
Prospectus was obtained for information as to currently available options.

Such declared rates will vary from time to time but will not be less than 3% per
annum, and, once established for a particular allocation, will not change during
the Guarantee Period. However, withdrawals,  transfers or annuitization prior to
the end of the  Guarantee  Period may be subject to a Market  Value  Adjustment.
Owners and Certificate Owners bear the risk that amounts  reallocated within, or
prematurely  withdrawn,  transferred or annuitized from the MVA Account prior to
the  end of the  respective  Guarantee  Period  could  result  in the  Owner  or
Certificate  Owner  receiving  less than the  Purchase  Payments  or  amounts so
allocated.

RIGHT TO EXAMINE PERIOD

The individual  Contract or  Certificate  may be returned to the Company for any
reason within ten (10) calendar days, or longer in states where required (thirty
(30) calendar days if purchased by individuals  who are 60 years of age or older
in California or twenty (20) calendar days from the date of receipt with respect
to the circumstances  described in (c) below), after its receipt by the Owner or
Certificate Owner ("Right to Examine Period"). It may be returned to the Company
at its  Administrative  Office.  When the Contract or Certificate is received by
the Company at its  Administrative  Office, it will be voided as if it had never
been in force.  Upon its return,  the Company will refund the Contract  Value or
Certificate  Value next computed after receipt of the Contract or Certificate by
the Company at its Administrative Office except in the following  circumstances:
(a) where the Contract or  Certificate  is purchased  pursuant to an  individual
retirement  annuity;  (b) in those  states  which  require the Company to refund
Purchase  Payments,  less  withdrawals;  or (c)  in the  case  of  Contracts  or
Certificates  which are deemed by certain  states to be  replacing  an  existing
annuity or insurance  contract and which require the Company to refund  Purchase
Payments, less withdrawals.  With respect to the circumstances described in (a),
(b) and  (c)  above,  the  Company  will  refund  Purchase  Payments,  less  any
withdrawals. The Company has reserved the right, under certain circumstances, to
allocate initial Purchase Payments to the Money Market Sub-Account (except those
allocated  to the MVA  Account)  until the  expiration  of the Right to  Examine
Period. In the event that the Company does so allocate initial Purchase Payments
to the Money Market Sub-Account,  at the end of the Right to Examine Period, the
Contract  Value/Certificate Value allocated to the Money Market Sub-Account will
be  allocated to the  Sub-Account(s)  selected by the  Owner/Certificate  Owner.
Currently,  however,  the Company  will  allocate the initial  Purchase  Payment
directly to the  Sub-Account(s)  of the Variable Account and/or the MVA Account,
as selected by the Owner/Certificate Owner.

CHARGES

     MORTALITY  AND EXPENSE  RISK CHARGE.  Each  Valuation  Period,  the Company
deducts a Mortality  and Expense Risk Charge from the Variable  Account which is
equal, on an annual basis, to 1.15% of the average daily net asset value of each
Sub-Account  of the Variable  Account.  However,  the Company may increase  this
charge, but it will not exceed 1.25% of the average daily net asset value of the
Variable Account. This charge compensates the Company for assuming the mortality
and expense  risks under the  Contracts  and  Certificates.  (See  "Charges  and
Deductions -Deduction for Mortality and Expense Risk Charge.")

     ADMINISTRATIVE  CHARGE.  Each  Valuation  Period,  the  Company  deducts an
Administrative  Charge from the Variable  Account  which is equal,  on an annual
basis,  to .15% of the average daily net asset value of each  Sub-Account of the
Variable Account. However, the Company may increase this charge, but it will not
exceed .25% of the average daily net asset value of the Variable  Account.  This
charge  compensates the Company for costs associated with the  administration of
the  Contracts,  Certificates  and  the  Variable  Account.  (See  "Charges  and
Deductions -Deduction for Administrative Charge.")

     CONTRACT AND CERTIFICATE MAINTENANCE CHARGES. The Company makes a deduction
of $30.00 each Contract or Certificate  Year.  However,  during the Accumulation
Period  if the  Contract  Value  or the  Certificate  Value on the  Contract  or
Certificate  Anniversary  is at least  $25,000,  then no Contract or Certificate
Maintenance  Charge is deducted.  If a total  withdrawal is made on other than a
Contract or Certificate  Anniversary  and the Contract Value or the  Certificate
Value for the Valuation Period during which the total withdrawal is made is less
than  $25,000,  the full  Contract  or  Certificate  Maintenance  Charge will be
deducted  at the time of the total  withdrawal.  During the Annuity  Period,  no
Contract or  Certificate  Maintenance  Charge is  deducted.  (See  "Charges  and
Deductions - Deduction for Contract and Certificate Maintenance Charges.")

     TRANSFER FEE. Under certain  circumstances,  a Transfer Fee may be assessed
when an Owner or  Certificate  Owner  transfers  Contract  Values or Certificate
Values  between  Sub-Accounts  of the  Variable  Account  or to or from  the MVA
Account.  The Transfer Fee is the lesser of $25 or 2% of the amount transferred.
(See "Charges and Deductions - Deduction for Transfer Fee.")

     PREMIUM AND OTHER TAXES.  Certain  states and other  governmental  entities
impose  premium  and other  taxes  based on  Purchase  Payments  received by the
Company.  It is the  Company's  current  practice to deduct a charge for Premium
Taxes from an Owner's Contract Value or a Certificate Owner's Certificate Value,
if  applicable  at the time  Annuity  Payments  begin or from  amounts  that are
withdrawn  (although the deduction could be taken from Purchase  Payments in the
future). (See "Charges and Deductions - Deduction for Premium and Other Taxes.")

TAXES

There is a ten percent (10%)  federal  income tax penalty that may be applied to
the  taxable  income  portion  of  any  distribution   from  the  Contracts  and
Certificates.  However, the penalty is not imposed under certain  circumstances.
See "Tax Status - Tax  Treatment of  Withdrawals -  Non-Qualified  Contracts and
Certificates"  and "Tax  Treatment  of  Withdrawals  - Qualified  Contracts  and
Certificates."

Withdrawals of amounts  attributable to contributions  made pursuant to a salary
reduction  agreement (as defined in Section  403(b)(11) of the Code) are limited
to circumstances only when an  Owner/Certificate  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 or Certificate  Owner's  Certificate Value which represents  contributions
made by the Owner/Certificate Owner and does not include any investment results.
The  limitations  on  withdrawals  became  effective on January 1, 1989 and only
apply to (i) salary reduction  contributions  made after December 31, 1988; (ii)
to income attributable to such  contributions;  and (iii) to income attributable
to amounts held as of December 31, 1988.  The  limitations on withdrawals do not
affect  rollovers or  transfers  between  certain  Qualified  Plans.  Owners and
Certificate  Owners  should  consult  their own tax counsel or other tax adviser
regarding distributions. (See "Tax Status - Tax Sheltered Annuities - Withdrawal
Limitations.")

The Treasury  Department has indicated that guidelines may be forthcoming  under
which a variable annuity contract will not be treated as an annuity contract for
tax  purposes  if the  owner of the  contract  has  excessive  control  over the
investment underlying the contract.  The issuance of such guidelines may require
the Company to impose limitations on an Owner's or Certificate  Owner's right to
control the investment. It is not known whether any such guidelines would have a
retroactive effect (see "Tax Status - Diversification").

For a further discussion of the taxation of the Contracts and Certificates,  see
"Tax Status."

MVA ACCOUNT

Because of certain exemptive and exclusionary provisions, the MVA Account is not
registered as an investment company under the Investment Company Act of 1940, as
amended.

              GREAT AMERICAN RESERVE VARIABLE ANNUITY ACCOUNT G
                                  FEE TABLE

OWNER AND CERTIFICATE OWNER TRANSACTION EXPENSES

<TABLE>
<CAPTION>
<S>                              <C>
Sales Charge                     None

Transfer Fee (see Note 2 below)  No charge for first transfer in a 30 day
                                 period during the Accumulation Period and
                                 no charge for four transfers per
                                 Contract/Certificate Year during the
                                 Annuity Period; thereafter the fee is the
                                 lesser of $25 or 2% of the amount
                                 transferred.

Contract and Certificate         $30 per Contract/Certificate Year.
Maintenance Charges              
(see Note 3 below)               
</TABLE>

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

Mortality and Expense Risk Charge            1.15%
Administrative Charge                         .15%
                                            ------
Total Variable Account Annual Expenses       1.30%
</TABLE>

CONSECO SERIES TRUST'S ANNUAL EXPENSES
(as a percentage of the average daily net assets of a Portfolio)

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

Asset Allocation Portfolio**            .55%       .20%                      .75%

Common Stock Portfolio**                .60%       .20%                      .80%

Corporate Bond Portfolio                .50%       .20%                      .70%

Government Securities Portfolio         .50%       .20%                      .70%

Money Market Portfolio**                .25%       .20%                      .45%
<FN>
* Conseco  Capital  Management,  Inc., the investment  adviser of Conseco Series
Trust, has voluntarily  agreed to reimburse all expenses,  including  management
fees, in excess of the following  percentage of the average annual net assets of
each  listed  Portfolio,  so long as such  reimbursement  would not  result in a
Portfolio's  inability to qualify as a regulated  investment  company  under the
Code:  0.75% for the Asset  Allocation  Portfolio;  0.80% for the  Common  Stock
Portfolio;  0.70% for the Corporate  Bond  Portfolio and  Government  Securities
Portfolio;  and 0.45% for the Money Market  Portfolio.  The total percentages in
the above table is after reimbursement. In the absence of expense reimbursement,
the total fees and  expenses  in 1996 would  have  totaled:  0.95% for the Asset
Allocation  Portfolio;  0.81%  for the  Common  Stock  Portfolio;  0.77% for the
Corporate Bond Portfolio;  0.91% for the Government  Securities  Portfolio;  and
0.58% for the Money Market Portfolio.

**Conseco  Capital  Management,  Inc.,  since January 1, 1993,  has  voluntarily
waived its Management Fees in excess of the annual rates set forth above. Absent
such fee waivers,  the Management  Fees would be: .65% for the Asset  Allocation
Portfolio;  .65% for the Common Stock  Portfolio;  and .50% for the Money Market
Portfolio.
</TABLE>


EVERGREEN VARIABLE TRUST'S ANNUAL EXPENSES
(as a percentage of the average daily net assets of a Portfolio)

<TABLE>
<CAPTION>
<S>                             <C>          <C>        <C>
                                Management     Other
                                   Fees      Expenses   Total Expenses*
                                -----------  --------   -----------------

Evergreen VA Fund                      .95%      .65%              1.60%

Evergreen VA Foundation Fund          .825%      .430%             1.255%

Evergreen VA Growth and Income
  Fund                                 .95%      .50%              1.45%
<FN>

* The annual operating expenses and examples do not reflect fee waivers and 
expense reimbursements for the most recent fiscal period. Actual expenses 
net of fee waivers and expense reimbursements for the fiscal period ended 
December 31, 1996 were 1.00% for each Fund.
</TABLE>


FEDERATED INSURANCE SERIES' ANNUAL EXPENSES
(as a percentage of the average daily net assets of a Portfolio)

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

International Equity Fund II*      .00%      1.25%          1.25%
<FN>
*Federated  Advisers,  the investment adviser of Federated Insurance Series, has
voluntarily  agreed to reimburse  all or a portion of its  advisory  fee. In the
absence of such  expense  reimbursement,  the maximum  Management  Fees would be
1.00% of the Fund's average daily net assets.  The total operating expenses were
4.30%  absent  the  voluntary  waiver of the  Management  Fee and the  voluntary
reimbursement of certain other operating expenses.
</TABLE>

THE ALGER AMERICAN FUND'S ANNUAL EXPENSES

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

<TABLE>
<CAPTION>
<S>                              <C>          <C>         <C>
                                 Management   Other       Total
                                    Fees      Expenses    Expenses
                                 -----------  --------    ----------

Alger American Growth Portfolio       .75%       .04%      .79%

Alger American Leveraged
  AllCap Portfolio*                   .85%       .24%      1.09%

Alger American MidCap Growth
  Portfolio                           .80%       .04%       .84%

Alger American Small Capitali-
  zation Portfolio                    .85%       .03%       .88%
<FN>
* Included in Other Expenses of the Alger American Leveraged AllCap Portfolio is
 .03% of interest  expense on borrowings made for leveraging  purposes.  (See The
Alger American Fund prospectus for more information).
</TABLE>

INVESCO VARIABLE INVESTMENT FUNDS, INC.'S ANNUAL EXPENSES
(as a percentage of the average daily net assets of a Portfolio)

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

INVESCO VIF - High Yield
  Portfolio (1)(2)                   .60%          .27%              .87%

INVESCO VIF - Industrial Income
  Portfolio (1)(2)                   .75%          .20%               .95%
<FN>
(1) Certain  expenses are being absorbed  voluntarily by the investment  adviser
and  sub-adviser.  Total expenses  (after  expenses were absorbed but before any
expense  offset  arrangement)  of the  INVESCO  VIF - High Yield  Portfolio  and
INVESCO VIF - Industrial  Income  Portfolio for the year ended December 31, 1996
amounted  to 0.87% and 0.95%,  respectively,  of each  Portfolio's  average  net
assets. In the absence of such voluntary expense limitation, the total operating
expenses of the INVESCO VIF - High Yield  Portfolio and INVESCO VIF - Industrial
Income  Portfolio for the fiscal period ended  December 31, 1996 would have been
1.32% and 1.19%, respectively, of each Portfolio's average net assets.

(2) It should be noted that the Portfolio's  actual expenses were lower than the
figures shown because the Portfolio's  custodian fees and pricing  expenses were
reduced  under  expense  offset  arrangements.  However,  as a result  of an SEC
requirement  for mutual funds to state their total  operating  expenses  without
crediting any such expense offset  arrangements,  the figures shown above do not
reflect these reductions.
</TABLE>

LORD ABBETT SERIES FUND, INC.'S ANNUAL EXPENSES
(as a percentage of the average daily net assets of a Portfolio)

<TABLE>
<CAPTION>
<S>                <C>          <C>            <C>           <C>
                                                   Other        Total
                   Management                     Operating    Fund Annual
                      Fees      12b-1 Fees**      Expenses     Expenses
                   -----------  -------------  ------------  -------------

Growth and Income
  Portfolio            .50%           .07%          .02%           .59%
<FN>
** The Growth and Income  Portfolio of Lord Abbett Series Fund, Inc. has a 12b-1
plan which provides for payments to Lord,  Abbett & Co. for remittance to a life
insurance company for certain distribution  expenses (see the Lord Abbett Series
Fund, Inc.  prospectus).  The 12b-1 plan provides that such remittances,  in the
aggregate,  will not exceed  .15%,  on an annual  basis,  of the daily net asset
value of shares  of the  Growth  and  Income  Portfolio.  As of the date of this
Prospectus, no payments have been made under the 12b-1 Plan. For the year ending
December 31, 1997,  the 12b-1 fees are estimated to be .07%.  The examples below
for this Portfolio reflect the estimated 12b-1 fees.
</TABLE>

THE  OFFITBANK  VARIABLE  INSURANCE  FUND,  INC.'S  ANNUAL  EXPENSES
(as  a  percentage  of  average  daily  net  assets  of  a  Portfolio)

<TABLE>
<CAPTION>
<S>                 <C>               <C>               <C>
                                      Other Expenses
                                      (after expense 
                    Management Fees   reimbursement)*   Total Expenses
                    ---------------   ---------------  ---------------
OFFITBANK VIF -
 Emerging Markets
 Fund                           .90%              .60%            1.50%
OFFITBANK VIF -
 Total Return Fund+             .70%              .50%            1.20%
<FN>
* The adviser has agreed to  reimburse  Other  Expenses  of the  OFFITBANK  VIF-
Emerging  Markets Fund  ("Emerging  Markets Fund") and the OFFITBANK VIF - Total
Return Fund  ("Total  Return  Fund") such that the Total  Expenses do not exceed
1.50% and 1.20%  respectively  of each Fund's  average daily net assets.  Absent
such  reimbursement,  the Other  Expenses  and the Total  Expenses  for the year
ending December 31, 1997 are estimated to be .53% and 1.33% for the Total Return
Fund.  Given the  projected  asset size of the Emerging  Markets Fund, it is not
anticipated that an expense reimbursement will be necessary with respect to that
Fund.  Bisys Fund Services,  Inc. serves as the  administrator  to the OFFITBANK
Variable  Insurance Fund, Inc. and receives an administration  fee equal to .15%
of  aggregate  average  daily net assets of the Funds which is  currently  being
waived in 1997.

+ The amounts  shown  above for the Total  Return  Fund  represent  the fees and
expenses  only with  respect to that  portion of the Fund's  assets which is not
invested  in the  underlying  funds.  To the extent  that the Total  Return Fund
invests in the underlying  funds (see "Eligible  Funds - The OFFITBANK  Variable
Insurance  Fund,  Inc. - OFFITBANK VIF - Total Return  Fund"),  the Total Return
Fund will indirectly bear a pro rata share of fees and expenses  incurred by the
underlying  funds (see the  prospectus for the Total Return Fund for the fees of
the underlying funds).
</TABLE>

VAN ECK WORLDWIDE INSURANCE TRUST'S ANNUAL EXPENSES
(As a percentage of average daily net assets of a Portfolio)

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

Worldwide Emerging Markets Fund*    1.00%          .50%             1.50%

Worldwide Hard Assets Fund          1.00%          .23%             1.23%
<FN>
* Expenses for Worldwide  Emerging Markets Fund currently are being  voluntarily
capped by the Fund's  investment  adviser at 1.50% of average net assets. In the
absence of the investment  adviser's  absorption of these  expenses,  Management
Fees for this Fund  would be 1.00% of the  Fund's  average  daily net assets and
Other Expenses and Total Expenses would be 1.64% and 2.64%, respectively.
</TABLE>

EXAMPLES (See Note 4 below)
Owner/Certificate Owner would pay the following expenses on a $1,000 investment,
assuming   a  5%  annual   return   on  assets   regardless   of   whether   the
Contract/Certificate  is  surrendered  at the end of each time  period or if the
Contract/Certificate is annuitized.

<TABLE>
<CAPTION>
<S>                                          <C>        <C>
                                             1 Year     3 Years
                                          ---------  ----------
Conseco Series Trust

  Asset Allocation Portfolio                 $      21  $       66
  Common Stock Portfolio                     $      22  $       67
  Corporate Bond Portfolio                   $      21  $       64
  Government Securities Portfolio            $      21  $       64
  Money Market Portfolio                     $      18  $       57

Evergreen Variable Trust
  Evergreen VA Fund                          $      30  $       91
  Evergreen VA Foundation Fund               $      26  $       81
  Evergreen VA Growth and Income Fund        $      28  $       87

Federated Insurance Series
  International Equity Fund II               $      26  $       81

The Alger American Fund
  Alger American Growth Portfolio            $      22  $       67
  Alger American Leveraged AllCap
  Portfolio                                  $      25  $       76
  Alger American MidCap Growth
  Portfolio                                  $      22  $       68
  Alger American Small Capitalization
  Portfolio                                  $      23  $       70

INVESCO Variable Investment Funds, Inc.
  INVESCO VIF - High Yield Portfolio         $      22  $       69
  INVESCO VIF - Industrial Income Portfolio  $      23  $       72

Lord Abbett Series Fund, Inc.
  Growth & Income Portfolio                  $      20  $       61

The OFFITBANK Variable Insurance
Fund, Inc.
  OFFITBANK VIF - Emerging Markets Fund      $      29  $       88
  OFFITBANK VIF - Total Return Fund          $      26  $       79

Van Eck Worldwide Insurance Trust
  Worldwide Emerging Markets Fund            $      29  $       88
  Worldwide Hard Assets Fund                 $      26  $       80
<FN>
THE ANNUAL  EXPENSES OF THE  ELIGIBLE  FUNDS AND THE  EXAMPLES ARE BASED ON DATA
PROVIDED BY THE RESPECTIVE  ELIGIBLE  FUNDS.  THE COMPANY HAS NOT  INDEPENDENTLY
VERIFIED SUCH DATA.
</TABLE>

NOTES TO FEE TABLE AND EXAMPLES

     1. The Fee Table is provided  to assist  Owners and  Certificate  Owners in
understanding  the various  costs and expenses  that they will bear  directly or
indirectly. The Fee Table reflects expenses of both the Variable Account and the
Eligible Funds. For more complete descriptions of the various costs and expenses
involved,  see "Charges and Deductions" in this Prospectus and the  prospectuses
for the Eligible Funds.  Premium Taxes may also be applicable,  although they do
not appear in this table.

     2. Any transfers made pursuant to an approved Dollar Cost Averaging Program
and/or Rebalancing Program will not be counted in determining the application of
the Transfer Fee. All reallocations on the same day count as one transfer.

     3. During the  Accumulation  Period,  if the Owner's  Contract Value or the
Certificate Owner's Certificate Value on the Contract or Certificate Anniversary
is at least  $25,000,  then no Contract  or  Certificate  Maintenance  Charge is
deducted.  If a total withdrawal is made on other than a Contract or Certificate
Anniversary and the Contract  Value/Certificate  Value for the Valuation  Period
during  which  the  total  withdrawal  is made is less  than  $25,000,  the full
Contract or Certificate  Maintenance  Charge will be deducted at the time of the
total  withdrawal.  During  the  Annuity  Period,  no  Contract  or  Certificate
Maintenance Charges are deducted. (See "Charges and Deductions.")

     4. The Examples assume an estimated  $40,000  Contract Value or Certificate
Value so that the Contract and Certificate Maintenance Charges per $1,000 of net
asset value in the  Variable  Account is $.75.  Such charge  would be higher for
smaller values and lower for higher values.

                                 THE COMPANY

Great  American  Reserve  Insurance  Company (the  "Company" or "Great  American
Reserve"),  originally  organized in 1937,  is  principally  engaged in the life
insurance  business in 47 states and the District of Columbia.  The Company is a
stock  company  organized  under the laws of the state of Texas and an  indirect
wholly owned  subsidiary of Conseco,  Inc.  ("Conseco").  The  operations of the
Company are handled by Conseco.  Conseco is a publicly owned financial  services
holding  company,  the  principal  operations  of  which  are  the  development,
marketing and administration of specialized annuity and life insurance products.
Conseco is located at 11825 N. Pennsylvania Street, Carmel, Indiana 46032.

All inquiries regarding  Accounts,  the  Contracts/Certificates,  or any related
matter should be directed to the Company's  Variable  Annuity  Department at the
address and  telephone  number shown on the cover page of this  Prospectus.  The
financial  statements  of the  Company  included  in this  Prospectus  should be
considered  only as  bearing  upon  the  ability  of the  Company  to  meet  the
obligations under the Contracts and Certificates.  Neither the assets of Conseco
nor those of any  company  in the  Conseco  group of  companies  other  than the
Company  support  these  obligations.  As of December 31, 1996,  the Company had
total assets of $2.7 billion and total  shareholder's  equity of $396.9 million.
The Company  does not  guarantee  the  investment  performance  of the  Variable
Account investment options.

For further information about the Company, see "Additional Information About the
Company."

                             THE SEPARATE ACCOUNTS

The  Board  of  Directors  of  the  Company  adopted  resolutions  to  establish
segregated  asset accounts  pursuant to Texas insurance law on January 18, 1996.
One segregated asset account has been designated Great American Reserve Variable
Annuity Account G (the "Variable Account").  The other separate account has been
designated  Great  American  Reserve Market Value  Adjustment  Account (the "MVA
Account")  (collectively,  the "Separate Accounts").  The Company has caused the
Variable Account to be registered with the Securities and Exchange Commission as
a unit investment trust pursuant to the provisions of the Investment Company Act
of 1940, as amended.

The assets of the Separate  Accounts  are the property of the Company.  However,
the assets of the Separate  Accounts,  equal to the reserves and other  contract
liabilities  with  respect to the Separate  Accounts,  are not  chargeable  with
liabilities  arising out of any other business the Company may conduct.  Income,
gains and losses, whether or not realized, are, in accordance with the Contracts
and  Certificates,  credited to or charged against the Separate Accounts without
regard  to  other  income,  gains  or  losses  of  the  Company.  The  Company's
obligations   arising  under  the  Contracts   and   Certificates   are  general
obligations.

The Separate Accounts meet the definition of a "separate  account" under federal
securities laws.

The Variable Account is divided into Sub-Accounts.  Each Sub-Account  invests in
one Portfolio of an Eligible Fund.

                                ELIGIBLE FUNDS

The Variable  Account  invests in the shares of the Eligible  Funds as described
below.  The  descriptions  below contain a short  discussion  of the  investment
objective(s).  See Appendix A in this  Prospectus and the  prospectuses  for the
Eligible Funds for further information.

There is no assurance  that the  investment  objective of any of the  Portfolios
will be met. Owners and Certificate Owners bear the complete investment risk for
Purchase  Payments  allocated to a Portfolio.  Contract  Values and  Certificate
Values will  fluctuate in  accordance  with the  investment  performance  of the
Portfolios to which Purchase Payments are allocated,  and in accordance with the
imposition   of  the  fees  and  charges   assessed   under  the  Contracts  and
Certificates.

DETAILED  INFORMATION  ABOUT THE ELIGIBLE FUNDS IS CONTAINED IN THE ACCOMPANYING
CURRENT  PROSPECTUSES OF THE ELIGIBLE  FUNDS. AN INVESTOR SHOULD  CAREFULLY READ
THIS  PROSPECTUS AND THE  PROSPECTUSES  OF THE ELIGIBLE FUNDS BEFORE  ALLOCATING
AMOUNTS TO BE INVESTED IN THE VARIABLE ACCOUNT.

CONSECO SERIES TRUST

     ASSET ALLOCATION  PORTFOLIO:  The Asset  Allocation  Portfolio seeks a high
total investment return, consistent with the preservation of capital and prudent
investment  risk.  The Portfolio  seeks to achieve this objective by pursuing an
active asset allocation strategy whereby  investments are allocated,  based upon
thorough  investment  research,  valuation and analysis of market trends and the
anticipated  relative  total  return  available,  among  various  asset  classes
including debt securities, equity securities, and money market instruments.

     COMMON STOCK PORTFOLIO:  The Common Stock Portfolio seeks to provide a high
total return consistent with preservation of capital and a prudent level of risk
primarily by  investing  in selected  equity  securities  having the  investment
characteristics of common stocks.

     CORPORATE BOND PORTFOLIO:  The Corporate Bond Portfolio seeks to provide as
high a level  of  income  as is  consistent  with  preservation  of  capital  by
investing primarily in debt securities.

     GOVERNMENT SECURITIES PORTFOLIO:  The Government Securities Portfolio seeks
safety of  capital,  liquidity  and current  income by  investing  primarily  in
securities issued by the U.S. Government, including mortgage-related securities.

     MONEY MARKET  PORTFOLIO:  The Money Market  Portfolio  seeks current income
consistent  with  stability  of capital and  liquidity.  An  investment  in this
Portfolio is neither insured nor guaranteed by the U.S. Government and there can
be no assurance  that the Portfolio  will be able to maintain a stable net asset
value of $1.00 per share.

EVERGREEN VARIABLE TRUST

     EVERGREEN VA FUND:  The  Evergreen VA Fund seeks to achieve its  investment
objective of capital  appreciation  principally  through  investments  in common
stock and  securities  convertible  into or  exchangeable  for  common  stock of
companies  which  are  little-known,   relatively  small  or  represent  special
situations  which,  in  the  Adviser's  opinion,  offer  potential  for  capital
appreciation.  Income  will  not be a  factor  in  the  selection  of  portfolio
investments.

     EVERGREEN VA FOUNDATION  FUND: The Evergreen VA Foundation  Fund seeks,  in
order of  priority,  reasonable  income,  conservation  of capital  and  capital
appreciation.  The Fund seeks to achieve  these  objectives  by  investing  in a
combination of common stocks,  preferred stocks,  securities convertible into or
exchangeable for common stocks and fixed income securities.

     EVERGREEN  VA GROWTH AND INCOME  FUND:  The  Evergreen VA Growth and Income
Fund seeks to achieve a return composed of capital  appreciation in the value of
its  shares  and  current  income.  The Fund  seeks to  achieve  its  investment
objective by investing in the securities of companies  which are  undervalued in
the marketplace relative to those companies' assets, breakup value, earnings, or
potential earnings growth.

FEDERATED INSURANCE SERIES

INTERNATIONAL   EQUITY  FUND  II  (formerly,   International  Stock  Fund):  The
International  Equity Fund II seeks to obtain a total return on its assets. This
fund seeks to achieve its objective by investing at least 65% of its assets (and
under  normal  market  conditions  substantially  all of its  assets)  in equity
securities  of  issuers in at least  three  different  countries  outside of the
United  States.  Investing in foreign  securities  generally  involves risks not
ordinarily   associated  with  investing  in  securities  of  domestic  issuers.
Purchasers are cautioned to read "Risks Associated with Non-U.S.  Securities" in
the Insurance Management Series Prospectus.

THE ALGER AMERICAN FUND

     ALGER AMERICAN  GROWTH  PORTFOLIO:  The  investment  objective of the Alger
American  Growth  Portfolio is long-term  capital  appreciation.  Except  during
temporary  defensive  periods,  the Portfolio  invests at least 65% of its total
assets in equity  securities  of companies  that, at the time of purchase of the
securities,  have total  market  capitalization  of $1 billion or  greater.  The
Portfolio  may  invest up to 35% of its total  assets  in equity  securities  of
companies  that, at the time of purchase,  have total market  capitalization  of
less than $1 billion  and in excess of that  amount  (up to 100% of its  assets)
during temporary defensive periods.

     ALGER AMERICAN  LEVERAGED ALLCAP  PORTFOLIO:  The Alger American  Leveraged
AllCap  Portfolio  seeks  long-term  capital  appreciation  by  investing  in  a
diversified,  actively managed portfolio of equity securities. The Portfolio may
engage in  leveraging  (up to 33 1/3% of its  assets)  and  options  and futures
transactions,  which  are  deemed  to be  speculative  and  which  may cause the
Portfolio's  net asset value to be more  volatile  than the net asset value of a
fund that does not engage in these activities.

     ALGER AMERICAN  MIDCAP GROWTH  PORTFOLIO:  The investment  objective of the
Alger American MidCap Growth Portfolio is long-term capital appreciation. Except
during temporary  defensive  periods,  the Portfolio invests at least 65% of its
total assets in equity  securities of companies that, at the time of purchase of
the securities,  have total market  capitalization within the range of companies
included in the S&P MidCap 400 Index, updated quarterly.

     ALGER AMERICAN SMALL CAPITALIZATION  PORTFOLIO: The investment objective of
the  Alger  American  Small   Capitalization   Portfolio  is  long-term  capital
appreciation.  Except during temporary defensive periods,  the Portfolio invests
at least 65% of its total assets in equity  securities of companies that, at the
time of purchase, have total market capitalization within the range of companies
included  in the  Russell  2000  Growth  Index or the S&P Small  Cap 600  Index,
updated  quarterly.  The  Portfolio  may invest up to 35% of its total assets in
equity securities of companies that, at the time of purchase,  have total market
capitalization  outside of this combined  range and in excess of that amount (up
to 100% of its assets) during temporary defensive periods.


INVESCO VARIABLE INVESTMENT FUNDS, INC.

     INVESCO VIF - HIGH YIELD PORTFOLIO:  The INVESCO VIF - High Yield Portfolio
seeks a high  level of  current  income by  investing  substantially  all of its
assets in lower rated bonds and other debt  securities  and in preferred  stock.
The Portfolio pursues its investment  objective through  investment in a variety
of  long-term,  intermediate  term,  and  short-term  bonds.  Potential  capital
appreciation  is a factor in the selection of  investments,  but is secondary to
the Portfolio's  primary  objective.  The Portfolio  invests  primarily in lower
rated  bonds,  commonly  known as "junk  bonds."  Investments  of this  type are
subject to greater risks,  including  default risks,  than those found in higher
rated securities. See the Portfolio Prospectus for more information on the risks
associated with these types of investments.

     INVESCO VIF -  INDUSTRIAL  INCOME  PORTFOLIO:  The INVESCO VIF - Industrial
Income  Portfolio  seeks the best possible  current income while following sound
investment practices. Capital growth potential is an additional consideration in
the selection of portfolio securities.

The VIF Industrial  Income Portfolio  normally invests at least 65% of its total
assets in  dividend-paying  common stocks.  Up to 10% of the  Portfolio's  total
assets may be invested in equity  securities that do not pay regular  dividends.
The remaining assets are invested in other income-producing  securities, such as
corporate  bonds and other straight debt  securities  ("debt  securities").  The
Portfolio also has the  flexibility to invest in preferred stock and convertible
bonds.  There is no maximum limit on the amount of equity or debt  securities in
which the Portfolio may invest.

LORD ABBETT SERIES FUND, INC.

     GROWTH  AND  INCOME  PORTFOLIO:  The  Growth  and  Income  Portfolio  seeks
long-term growth of capital and income without  excessive  fluctuation in market
value.  The Portfolio will invest in securities  which are selling at reasonable
prices in relation to value. The Portfolio will normally invest in common stocks
(including  securities  convertible  into  common  stocks)  of  large,  seasoned
companies in sound financial condition, which common stocks are expected to show
above-average price appreciation.

THE OFFITBANK VARIABLE INSURANCE FUND, INC.

     OFFITBANK VIF - EMERGING  MARKETS  FUND:  The  investment  objective of the
OFFITBANK  VIF -  Emerging  Markets  Fund  is to  provide  a  competitive  total
investment  return by focusing on current  yield and  opportunities  for capital
appreciation. The Fund will seek to achieve its objective by investing primarily
in corporate and sovereign debt instruments of emerging market countries.  Under
normal  circumstances,  the Fund will invest at least 80% of its total assets in
debt  instruments,  but may  invest  up to 20% of its  total  assets  in  equity
securities.

     OFFITBANK  VIF- TOTAL RETURN FUND:  The OFFITBANK VIF - Total Return Fund's
investment  objective is to maximize  total return from a combination of capital
appreciation and current income.  The Fund will seek to achieve its objective by
investing  primarily in a  diversified  portfolio of fixed income  securities of
varying  maturities  and by giving the adviser  broad  discretion  to deploy the
Fund's assets among certain segments of the fixed income market that the adviser
believes will best  contribute to the achievement of the Fund's  objective.  The
Fund may invest  directly in the markets and  securities  described  in the Fund
prospectus,  or indirectly through investing in the other investment  portfolios
of The OFFITBANK Variable Insurance Fund, Inc., including the OFFITBANK VIF-U.S.
Government  Securities Fund, the OFFITBANK VIF-High Yield Fund and the OFFITBANK
VIF-Emerging Markets Fund (the "underlying funds").

VAN ECK WORLDWIDE INSURANCE TRUST

     WORLDWIDE  EMERGING MARKETS FUND: The Worldwide Emerging Markets Fund seeks
long-term  capital  appreciation by investing  primarily in equity securities in
emerging markets around the world. The Fund emphasizes  countries that, compared
to the world's major  economies,  exhibit  relatively low gross national product
per  capita  as  well as the  potential  for  rapid  economic  growth.  Emerging
countries can be found in regions such as Asia,  Latin  America,  Eastern Europe
and  Africa.   Peregrine  Asset   Management   (Hong  Kong)  Limited  serves  as
sub-investment  adviser to the Fund.  Investing in foreign securities  generally
involves  risks not  ordinarily  associated  with  investing  in  securities  of
domestic issuers. Purchasers are cautioned to read "Risk Factors" in the Van Eck
Worldwide Insurance Trust Prospectus.

     WORLDWIDE HARD ASSETS FUND (FORMERLY, GOLD AND NATURAL RESOURCES FUND): The
Worldwide Hard Assets Fund seeks  long-term  capital  appreciation  by investing
globally,  primarily in "Hard Asset  Securities." Hard Asset Securities  include
equity securities of "Hard Asset Companies" and securities, including structured
notes,  whose  value is  linked  to the  price of a Hard  Asset  commodity  or a
commodity  index. The term "Hard Asset  Companies"  includes  companies that are
directly  or  indirectly  (whether  through  supplier  relationships,  servicing
agreements or otherwise)  engaged to a  significant  extent in the  exploration,
development,  production  or  distribution  of one  or  more  of  the  following
(together  "Hard  Assets"):  (i) precious  metals,  (ii) ferrous and non-ferrous
metals, (iii) gas, petroleum,  petrochemicals or other hydrocarbons, (iv) forest
products,  (v) real  estate and (vi) other basic  non-agricultural  commodities.
Under normal market  conditions,  the Fund will invest at least 5% of its assets
in each of the first five  sectors  listed above and may invest up to 50% of its
assets in any one of the above sectors. Income is a secondary consideration.

VOTING RIGHTS

In accordance with its view of present applicable law, the Company will vote the
shares of the Eligible Funds held in the Variable Account at special meetings of
the  shareholders in accordance with  instructions  received from persons having
the voting interest in the Variable  Account  attributable  to that option.  The
Company will vote shares for which it has not received instructions,  as well as
shares  attributable  to it, in the same proportion as it votes shares for which
it has received  instructions.  None of the Eligible Funds hold regular meetings
of shareholders.

The number of shares which a person has a right to vote will be determined as of
a date to be chosen by the  Company.  Voting  instructions  will be solicited by
written communication prior to the meeting.

SUBSTITUTION OF SECURITIES

If the shares of an Eligible Fund (or any  Portfolio  within an Eligible Fund or
any other Eligible Fund or Portfolio), are no longer available for investment by
the Variable Account or, if in the judgment of the Company's Board of Directors,
further  investment  in the shares should  become  inappropriate  in view of the
purpose of the Contracts or Certificates, the Company may limit further purchase
of such shares or may  substitute  shares of another  Eligible Fund or Portfolio
for  shares  already  purchased  under  the  Contracts  and   Certificates.   No
substitution  of  securities  may  take  place  without  prior  approval  of the
Securities and Exchange Commission and under the requirements it may impose.

Shares  of the  Eligible  Funds are  issued  and  redeemed  in  connection  with
investments  in and  payments  under  certain  variable  annuity  contracts  and
variable life insurance  policies of various life insurance  companies which may
or may not be affiliated. In addition, certain Eligible Funds offer their shares
to qualified  pension and retirements plans  ("Qualified  Plans").  The Eligible
Funds do not foresee any  disadvantage  to Owners or Certificate  Owners arising
out of the fact that the Eligible Funds offer their shares for products  offered
by life insurance companies which are not affiliated (or with respect to certain
Eligible  Funds that may offer their shares to Qualified  Plans).  Nevertheless,
the Boards of Trustees or Boards of Directors,  as  applicable,  of the Eligible
Funds intend to monitor events in order to identify any material  irreconcilable
conflicts which may possibly arise and to determine what action,  if any, should
be taken in  response  thereto.  If such a conflict  were to occur,  one or more
insurance  company  separate  accounts (or Qualified  Plans) might  withdraw its
investments in an Eligible Fund. An irreconcilable  conflict might result in the
withdrawal of a substantial amount of a Portfolio's assets which could adversely
affect such Portfolio's net asset value per share.

                               THE MVA ACCOUNT

In addition to the Sub-Accounts of the Variable Account,  Owners and Certificate
Owners may also  allocate  Net Purchase  Payments or transfer  values to the MVA
Account,  which is a separate  account where the Company  guarantees the rate of
interest for a specified period.

Net  Purchase  Payments  may be  allocated  to one or more  of the  MVA  Account
Guarantee  Period  options.  Currently,  the  Company  offers  five MVA  Account
Guarantee Periods - 1 year, 3 years, 5 years, 7 years and 10 years. In addition,
during the Accumulation  Period,  Contract Values and Certificate  Values can be
transferred  from  the  Variable  Account  to one or  more  of the  MVA  Account
Guarantee Period options.  There will be an initial  Credited  Interest Rate for
the initial  Guarantee  Period of the MVA Account.  After the initial  Guarantee
Period,  the Credited  Interest Rate for any subsequent  Guarantee Period of the
MVA Account may change.  All interest payable under a Contract or Certificate is
compounded  daily at the stated effective annual interest rate. In no event will
the Credited  Interest Rate be less than the minimum  guaranteed  interest rate,
prior to the application of the Market Value Adjustment.

During the thirty (30) days prior to the end of a current Guarantee Period,  the
Owner or  Certificate  Owner may, by Written  Request or pursuant to a telephone
transfer  authorization,  elect to renew  for the  same or any  other  Guarantee
Period  then  available  at the  then  Credited  Interest  Rate or may  elect to
transfer  all or a portion of the amount to the Variable  Account.  Any transfer
elected  during  the thirty  (30) days  prior to the end of a current  Guarantee
Period  will be made as of the date the  request is  received by the Company and
will not be subject to the Market Value Adjustment.

If the Owner or  Certificate  Owner does not specify a  Guarantee  Period at the
time of renewal,  the Company  will  select and  transfer to the same  Guarantee
Period as has just  expired,  so long as such  Guarantee  Period does not extend
beyond the latest  Annuity Date that can be selected by an Owner or  Certificate
Owner. If such Guarantee  Period does extend beyond the latest Annuity Date, the
Company will choose the one year period. If there is no Guarantee Period for the
same period  available,  the one year period will be  selected.  If the one year
period  is no  longer  available,  the next  longest  period  available  will be
selected.

The Owner or Certificate  Owner may elect one or more Guarantee  Periods subject
to the Company's  underwriting  rules.  Multiple  Guarantee  Periods are treated
separately  for purposes of applying the Market  Value  Adjustment.  The Company
reserves the right to credit different  Credited  Interest Rates to the Contract
Value/Certificate Value attributable to:

     1.  different Guarantee Periods; and

     2.  Guarantee Periods of the same duration with different Effective
         Dates.

The Owner or  Certificate  Owner  may upon  Written  Request  or  pursuant  to a
telephone  transfer  authorization  change to any  Guarantee  Period  then being
offered by the Company with respect to contracts and  certificates  of this type
and class.  The Market Value  Adjustment will apply to a change made at any time
other than at the end of a Guarantee  Period.  The Market Value  Adjustment will
not apply to a change made at the end of a Guarantee Period if a Written Request
or a telephone  transfer  authorization is received by the Company within thirty
(30) days prior to the end of the Guarantee Period.  The Market Value Adjustment
will be an addition to or deduction from the remaining  amount of Contract Value
or  Certificate  Value except in the case of a full  surrender in which case the
Market  Value  Adjustment  will be an addition to or  deduction  from the amount
surrendered.

Any  amount  withdrawn,  transferred  or  annuitized  prior  to the  end of that
Guarantee  Period  may be  subject  to a Market  Value  Adjustment.  Owners  and
Certificate Owners bear the risk that amounts reallocated within, or prematurely
withdrawn,  transferred  or annuitized  from the MVA Account prior to the end of
their respective Guarantee Period could result in the Owner or Certificate Owner
receiving  less than the Purchase  Payments or amounts so allocated.  The Market
Value  Adjustment  will be  calculated  by  multiplying  the  amount  withdrawn,
transferred or annuitized by the formula set forth below.

There will be no Market Value  Adjustment on withdrawals from the MVA Account in
the following  situations:  (1) payment of a death benefit under the Contract or
Certificate; (2) amounts withdrawn to pay fees or charges; (3) amounts withdrawn
or  transferred  from the MVA  Account  within  30 days  prior to the end of the
Guarantee  Period;  (4)  if  an   Owner/Certificate   Owner  annuitizes  his/her
Contract/Certificate  under an Annuity Option  providing for at least 60 monthly
Annuity  Payments;  and (5) withdrawals once each Contract or Certificate  Year,
after the first year in such  Guarantee  Period,  of up to a total of 10% of the
value of each Guarantee  Period.  See Appendix B for examples of the application
of the Market Value Adjustment.

     The Market Value Adjustment factor is equal to:
                       
             ( 1 + A )  N/365
           (___________)        - 1
             ( 1 + B ) 

<TABLE>
<CAPTION>
<S>         <C>  <C>

    where:  A =  the U.S. Treasury rate in effect at the beginning of
                 the Guarantee Period for the length of the Guarantee
                 Period selected.

            B =  the current U.S. Treasury rate as of the transaction
                 date plus .005. Treasury  rate period is determined by
                 N/365 rounded to the next highest year.

            N =  Number of days remaining in the MVA Guarantee Period.
</TABLE>

If the Treasury rate is not  available for the period,  the rate will be arrived
at by interpolation.

WITHDRAWALS,  TRANSFERS OR  ANNUITIZATION  OF AMOUNTS FROM A GUARANTEE PERIOD OF
THE MARKET VALUE  ADJUSTMENT  ACCOUNT PRIOR TO THE END OF THAT GUARANTEE  PERIOD
MAY BE SUBJECT TO A MARKET VALUE ADJUSTMENT.  THE MARKET VALUE ADJUSTMENT MAY BE
POSITIVE OR NEGATIVE AND MAY RESULT IN THE OWNER OR CERTIFICATE  OWNER RECEIVING
LESS THAN HIS OR HER PURCHASE  PAYMENT OR CONTRACT  VALUE OR  CERTIFICATE  VALUE
ALLOCATED TO THE MVA ACCOUNT.

                            CHARGES AND DEDUCTIONS

Various  charges  and  deductions  are made  from  Owner's  Contract  Value  and
Certificate Owners' Certificate Value, the Variable Account and the MVA
Account.  These charges and deductions are:

DEDUCTION FOR MORTALITY AND EXPENSE RISK CHARGE

Each Valuation  Period,  the Company deducts a mortality and expense risk charge
from the Variable  Account which is equal,  on an annual basis,  to 1.15% of the
average  daily net  asset  value of each  Sub-Account  of the  Variable  Account
("Mortality and Expense Risk Charge"). The Company may increase this charge, but
it will not exceed  1.25% of the average  daily net asset value of the  Variable
Account.  In the  event  of an  increase,  the  Company  will  give  Owners  and
Certificate  Owners 90 days prior notice of the increase.  The  mortality  risks
assumed by the Company  arise from its  contractual  obligation  to make Annuity
Payments  after the Annuity  Date  (determined  in  accordance  with the Annuity
Option  chosen  by the  Owner/Certificate  Owner)  regardless  of how  long  all
Annuitants live. This assures that neither an Annuitant's own longevity,  nor an
improvement in life  expectancy  greater than that  anticipated in the mortality
tables,  will have any adverse effect on the Annuity Payments the Annuitant will
receive under the  Contract/Certificate.  Further, the Company bears a mortality
risk in that it guarantees the annuity  purchase  rates for the Annuity  Options
under the Contracts and  Certificates.  Also, the Company bears a mortality risk
with  respect to the death  benefit.  The expense risk assumed by the Company is
that  all  actual  expenses   involved  in   administering   the  Contracts  and
Certificates,    including   Contract   and   Certificate   maintenance   costs,
administrative   costs,  mailing  costs,  data  processing  costs,  legal  fees,
accounting  fees,  filing  fees and the costs of other  services  may exceed the
amount recovered from the Contract and Certificate  Maintenance  Charges and the
Administrative Charge (see below).

If the  Mortality  and Expense Risk Charge is  insufficient  to cover the actual
costs, the loss will be borne by the Company. Conversely, if the amount deducted
proves more than  sufficient,  the excess will be a profit to the  Company.  The
Company expects a profit from this charge.

DEDUCTION FOR ADMINISTRATIVE CHARGE

Each Valuation  Period,  the Company deducts an  administrative  charge from the
Variable  Account  which is equal,  on an annual  basis,  to .15% of the average
daily  net  asset   value  of  each   Sub-Account   of  the   Variable   Account
("Administrative Charge"). However, the Company may increase this charge, but it
will not  exceed  .25% of the  average  daily  net asset  value of the  Variable
Account. The Company will give  Owners/Certificate  Owners 90 days notice before
any  increase is  implemented.  This  charge,  together  with the  Contract  and
Certificate Maintenance Charges (see below), is to reimburse the Company for the
expenses  it incurs  in the  establishment  and  maintenance  of the  Contracts,
Certificates  and the  Variable  Account.  These  expenses  include  but are not
limited to: preparation of the Contracts and Certificates, confirmations, annual
reports and  statements,  maintenance  of Owner and  Certificate  Owner records,
maintenance of Variable Account records, administrative personnel costs, mailing
costs,  data processing  costs,  legal fees,  accounting fees,  filing fees, the
costs of other services  necessary for Owner and Certificate Owner servicing and
all accounting,  valuation,  regulatory and reporting  requirements.  Since this
charge is an  asset-based  charge,  the amount of the charge  attributable  to a
particular   Contract  or   Certificate   may  have  no   relationship   to  the
administrative  costs  actually  incurred by that Contract or  Certificate.  The
Company does not intend to profit from this charge.  This charge will be reduced
to the extent that the amount of this charge is in excess of that  necessary  to
reimburse the Company for its administrative expenses.

DEDUCTION FOR CONTRACT AND CERTIFICATE MAINTENANCE CHARGES

During the Accumulation Period, on each Contract or Certificate Anniversary, the
Company  deducts  a  contract  or  certificate   maintenance  charge  ("Contract
Maintenance  Charge" or  "Certificate  Maintenance  Charge")  from the  Contract
Value/Certificate Value by reducing the Contract  Value/Certificate Value in the
MVA Account and by canceling Accumulation Units from each applicable Sub-Account
of the Variable Account to reimburse it for expenses relating to the maintenance
of the Contracts and Certificates.  The Company makes a deduction of $30.00 each
Contract or Certificate  Year.  However,  during the Accumulation  Period if the
Contract  Value/Certificate  Value on the Contract or Certificate Anniversary is
at least  $25,000,  then no  Contract  or  Certificate  Maintenance  Charges are
deducted.  If a total withdrawal is made on other than a Contract or Certificate
Anniversary and the Contract  Value/Certificate  Value for the Valuation  Period
during  which  the  total  withdrawal  is made is less  than  $25,000,  the full
Contract or Certificate  Maintenance  Charge will be deducted at the time of the
total  withdrawal.  During  the  Annuity  Period,  no  Contract  or  Certificate
Maintenance Charge is deducted. The Contract and Certificate Maintenance Charges
will be deducted from the  Sub-Account or MVA Account with the largest  balance.
The  Company  has set  this  charge  at a level  so  that,  when  considered  in
conjunction  with the  Administrative  Charge  (see  above),  it will not make a
profit from the charges assessed for administration.

DEDUCTION FOR TRANSFER FEE

An Owner/Certificate  Owner may transfer all or part of the  Owner's/Certificate
Owner's interest in a Sub-Account or the MVA Account (subject to the MVA Account
provisions)  after the  expiration of any Right to Examine  Period,  without the
imposition  of any fee or charge if there  have been no more than the  number of
free transfers made. An  Owner/Certificate  Owner may make one transfer every 30
days without the imposition of the transfer fee during the  Accumulation  Period
and may make four  transfers  per  Contract/Certificate  Year during the Annuity
Period  without the  imposition  of the  transfer  fee.  The transfer fee is the
lesser of $25 or 2% of the amount transferred ("Transfer Fee"). The Transfer Fee
is deducted from the Account which is the source of the  transfer.  However,  if
the  Owner's  or  Certificate  Owner's  entire  interest  in an Account is being
transferred,  the  Transfer  Fee  will be  deducted  from  the  amount  which is
transferred.  If there are multiple  source  Accounts,  the Transfer Fee will be
allocated to the Sub-Account or MVA Account with the largest balance involved in
the  transfer  transaction.  A transfer  made at the end of the Right to Examine
Period  from the Money  Market  Sub-Account  will not count in  determining  the
application  of  the  Transfer  Fee.  If  the  Owner  or  Certificate  Owner  is
participating  in an  approved  Dollar  Cost  Averaging  Program or  Rebalancing
Program,  such  transfers are not counted toward the number of transfers for the
year and are not taken  into  account  in  determining  any  Transfer  Fee.  All
reallocations  made on the  same day  count  as one  transfer  for  purposes  of
determining the Transfer Fee.

DEDUCTION FOR PREMIUM AND OTHER TAXES

Any taxes, including any Premium Taxes, paid to any governmental entity relating
to the Contracts  and  Certificates  may be deducted  from Purchase  Payments or
Contract  Values or Certificate  Owner's  Certificate  Value when incurred.  The
Company will, in its sole  discretion,  determine when taxes have resulted from:
the investment experience of the Variable Account; receipt by the Company of the
Purchase Payments; or commencement of Annuity Payments.  The Company may, at its
sole  discretion,  pay taxes when due and deduct that  amount from the  Contract
Value or Certificate  Owner's  Certificate Value at a later date.  Payment at an
earlier date does not waive any right the Company may have to deduct  amounts at
a later date.  The  Company's  current  practice is to deduct such taxes from an
Owner's Contract Value/Certificate Owner's Certificate Value at the time Annuity
Payments begin or from amounts that are withdrawn. Premium Taxes currently range
from 0% to 3.5%.

While the Company is not currently  maintaining  a provision for federal  income
taxes with respect to the Variable  Account,  the Company has reserved the right
to  establish a provision  for the  deduction  of income taxes from the Variable
Account if it determines, in its sole discretion,  that it will incur a tax as a
result of the operation of the Variable Account.

The Company will deduct any  withholding  taxes required by applicable law. (See
"Tax Status - Income Tax Withholding.")

DEDUCTION FOR EXPENSES OF THE ELIGIBLE FUNDS

There are other deductions from and expenses (including  management fees paid to
the advisers)  paid out of the assets of the Eligible  Funds which are described
in the prospectuses for the Eligible Funds.

                        THE CONTRACTS AND CERTIFICATES

OWNER/CERTIFICATE OWNER

The Owner or  Certificate  Owner has all  interest and rights to amounts held in
his or her  Contract/Certificate.  The Owner or Certificate  Owner is the person
designated as such on the Contract  Issue  Date/Certificate  Issue Date,  unless
changed.

The Owner/Certificate Owner may change owners of the Contract/Certificate at any
time  by  Written  Request.   A  change  of  Owner  or  Certificate  Owner  will
automatically  revoke any prior  designation  of  Owner/Certificate  Owner.  The
change will become  effective as of the date the Written Request is signed.  The
Company  will not be  liable  for any  payment  made or action  taken  before it
records the change.

JOINT OWNERS/JOINT CERTIFICATE OWNERS

The Contract can be owned by joint Owners.  A Certificate  may be owned by joint
Certificate  Owners. If joint Owners or joint Certificate  Owners are named, any
joint Owner or joint  Certificate Owner must be the spouse of the other Owner or
joint Certificate  Owner. Upon the death of either Owner/ Certificate Owner, the
surviving  joint  Owner/surviving  joint  Certificate  Owner will be the primary
Beneficiary.  Any other Beneficiary  designation will be treated as a contingent
Beneficiary unless otherwise indicated in a Written Request.

GROUP CONTRACT OWNER

The Group Contract Owner has title to the group Contract. The group Contract and
any amounts  accumulated  thereunder  are not subject to the claims of the Group
Contract Owner nor any of its  creditors.  The Group Contract Owner may transfer
ownership  of the group  Contract.  Any  transfer of  ownership  terminates  the
interest of any existing Group Contract  Owner. It does not change the rights of
any Certificate Owners.

ANNUITANT

The  Annuitant  is the  person on whose life  Annuity  Payments  are based.  The
Annuitant  is the  person  designated  by  the  Owner/Certificate  Owner  at the
Contract Issue  Date/Certificate Issue Date, unless changed prior to the Annuity
Date.  The  Owner/Certificate  Owner may not change the Annuitant  except in the
event that the Annuitant  dies prior to the Annuity Date. If no new Annuitant is
designated by the Owner/Certificate  Owner within 30 days, the Owner/Certificate
Owner   becomes  the   Annuitant.   The  Annuitant  may  not  be  changed  in  a
Contract/Certificate  which is owned by a  non-natural  person.  Any  change  of
Annuitant  is  subject to the  Company's  underwriting  rules then in effect.  A
Written  Request  specifying  the change of  Annuitant  must be  provided to the
Administrative Office.

ASSIGNMENT

A Written  Request  specifying  the terms of an  assignment  of the  Contract or
Certificate must be provided to the Administrative  Office. The Company will not
be liable for any payment made or action taken before it records the assignment.

The Company will not be responsible for the validity or tax  consequences of any
assignment.  Any assignment made after the death benefit has become payable will
be valid only with the Company's consent.

If the Contract or Certificate is assigned,  the Owner's or Certificate  Owner's
rights may only be exercised with the consent of the assignee of record.

If the Contract or  Certificate  is issued  pursuant to a retirement  plan which
receives  favorable tax treatment under the provisions of Sections 403(b) or 408
of the Code, it may not be assigned,  pledged or otherwise transferred except as
may be allowed under applicable law.

           PURCHASE PAYMENTS, CONTRACT VALUE AND CERTIFICATE VALUE

PURCHASE PAYMENTS

The initial Purchase Payment is due on the Contract Issue Date/Certificate Issue
Date.  The minimum  initial  Purchase  Payment is $50,000  (except for Qualified
Contracts and  Certificates,  the minimum initial  Purchase Payment is $10,000).
The minimum  subsequent  Purchase Payment is $1,000, or if the automatic premium
check option is elected $250 monthly.  The maximum total  Purchase  Payments the
Company  will  accept  without  Company  approval  are  $1,000,000.  The Company
reserves the right to change these Purchase  Payment  requirements.  The Company
reserves the right to reject any application or Purchase Payment.

ALLOCATION OF PURCHASE PAYMENTS

Net Purchase  Payments are allocated to MVA Account  Guarantee  Period option(s)
and/or to one or more  Sub-Account(s) of the Variable Account in accordance with
the selections made by the Owner/Certificate Owner. The Company has reserved the
right, under certain circumstances, to allocate initial Purchase Payments to the
Money Market  Sub-Account  (except those allocated to the MVA Account) until the
expiration of the Right to Examine Period. In the event that the Company does so
allocate initial Purchase Payments to the Money Market  Sub-Account,  at the end
of the Right to Examine Period, the Contract  Value/Certificate  Value allocated
to the Money Market Sub-Account will be allocated to the Sub-Account(s) selected
by the Owner/Certificate  Owner.  Currently,  however, the Company will allocate
the  initial  Purchase  Payment  directly to the  Sub-Account(s)  and/or the MVA
Account,  as selected by the  Owner/Certificate  Owner.  The  allocation  of the
initial Net Purchase  Payment is made in accordance  with the selection  made by
the Owner or Certificate  Owner at the Contract Issue Date or Certificate  Issue
Date. Unless otherwise changed by the Owner or Certificate Owner, subsequent Net
Purchase   Payments  are   allocated   in  the  same  manner   selected  by  the
Owner/Certificate Owner for the initial Net Purchase Payment.  Allocation of the
Net  Purchase  Payment  is subject  to the terms and  conditions  imposed by the
Company. Currently, the Owner or Certificate Owner can select 15 Sub-Accounts of
the  Variable  Account and the MVA  Account.  The Company  reserves the right to
change  this in the  future.  Allocations  must be in whole  percentages  with a
minimum  allocation  of 1%.  The  minimum  amount  which can be  allocated  to a
Guarantee Period option is $2,000.  The Company has reserved the right to change
this minimum.

For  initial  Net  Purchase   Payments,   if  the  forms  required  to  issue  a
Contract/Certificate  are in good order, the Company will apply the Net Purchase
Payment  to the  Variable  Account  and  credit  the  Contract/Certificate  with
Accumulation Units and/or to the MVA Account and credit the Contract/Certificate
with dollars within two business days of receipt.

In addition to the  underwriting  requirements of the Company,  good order means
that the Company has received federal funds (monies credited to a bank's account
with its  regional  Federal  Reserve  Bank).  If the forms  required  to issue a
Contract or Certificate  are not in good order,  the Company will attempt to get
them in good order or the Company will return the forms and the Purchase Payment
within five business days. The Company will not retain the Purchase  Payment for
more than five business  days while  processing  incomplete  forms unless it has
been so authorized by the purchaser.  For subsequent Net Purchase Payments,  the
Company will apply Net Purchase  Payments to the Variable Account and credit the
Contract or Certificate  with  Accumulation  Units and/or to the MVA Account and
credit the Contract or  Certificate  with dollars as of the end of the Valuation
Period during which the Purchase Payment was received.

DOLLAR COST AVERAGING

Dollar Cost  Averaging  is a program  which,  if elected in writing,  permits an
Owner  or  Certificate  Owner  to   systematically   transfer  amounts  monthly,
quarterly,  semi-annually  or annually during the  Accumulation  Period from the
Money Market Sub-Account to one or more of the other Sub-Accounts. By allocating
amounts on a regularly scheduled basis as opposed to allocating the total amount
at one particular time, an Owner or Certificate Owner may be less susceptible to
the  impact of market  fluctuations.  A minimum  of $2,000  must be in the Money
Market  Sub-Account  when Dollar Cost Averaging begins (the Company reserves the
right to change this amount). If the amount to be transferred pursuant to Dollar
Cost Averaging exceeds the Contract  Value/Certificate  Value, the total balance
in the Money Market  Sub-Account  will be  transferred.  Currently,  an Owner or
Certificate Owner may select up to 15 Sub-Accounts for Dollar Cost Averaging.

There is no  current  charge for  participating  in the  Dollar  Cost  Averaging
Program.  However,  the  Company  reserves  the right to charge for Dollar  Cost
Averaging in the future.  Transfers  made pursuant to the Dollar Cost  Averaging
Program will occur on the first business day of the month. Dollar Cost Averaging
will discontinue when the Contract  Value/Certificate  Value in the Money Market
Sub-Account is zero. The Company will notify  Owners/Certificate Owners when the
Dollar  Cost  Averaging  Program  is  discontinued.   The  minimum  duration  of
participation in the Dollar Cost Averaging  Program is currently 6 to 60 months.
Transfers made pursuant to the Dollar Cost Averaging  program are not taken into
account  in  determining  any  Transfer  Fee.  An  Owner  or  Certificate  Owner
participating  in the Dollar Cost Averaging  Program may not also participate in
the Systematic  Withdrawal Program.  The Company reserves the right, at any time
and  without  prior  notice to any party,  to  terminate,  suspend or modify its
Dollar Cost Averaging Program.

REBALANCING

Rebalancing is a program, which if elected, provides for periodic pre-authorized
automatic  transfers  during  the  Accumulation  Period  among the  Sub-Accounts
pursuant  to written  instructions  from the Owner or  Certificate  Owner.  Such
transfers  are made to maintain a  particular  percentage  allocation  among the
Portfolios as selected by the Owner or Certificate Owner. Any amounts in the MVA
Account  will  not be  transferred  pursuant  to the  Rebalancing  Program.  The
Contract  Value/Certificate Value must be at least $5,000 to have transfers made
pursuant to the program.  Any transfer made pursuant to the Rebalancing  Program
must be in whole  percentages  in one (1%) percent  allocation  increments.  The
maximum  number of  Sub-Accounts  which can be used for  rebalancing  is fifteen
(15).  An Owner or  Certificate  Owner may select  that  rebalancing  occur on a
quarterly,  semi-annual  or annual  basis.  Rebalancing  will  occur on the date
requested by the Owner or  Certificate  Owner.  Transfers  made  pursuant to the
Rebalancing  Program are not taken into account in determining any Transfer Fee.
There  is no fee for  participating  in the  Rebalancing  Program.  The  Company
reserves the right to terminate,  modify or suspend its  Rebalancing  Program at
any time.

CONTRACT VALUE

The Contract Value for any Valuation  Period is the sum of the Contract Value in
each of the  Sub-Accounts of the Variable  Account and the Contract Value in the
MVA Account.

The Contract  Value in a  Sub-Account  of the Variable  Account is determined by
multiplying the number of Accumulation Units allocated to the Contract Value for
the Sub-Account by the Accumulation Unit value.

Withdrawals  will  result  in  the  cancellation  of  Accumulation  Units  in  a
Sub-Account or a reduction in the MVA Account, as applicable.

CERTIFICATE VALUE

The  Certificate  Value for any Valuation  Period is the sum of the  Certificate
Value in each of the  Sub-Accounts  of the Variable  Account and the Certificate
Value in the MVA Account.

The Certificate  Value in a Sub-Account of the Variable Account is determined by
multiplying the number of Accumulation  Units allocated to the Certificate Value
for the Sub-Account by the Accumulation Unit Value.

Withdrawals  will  result  in  the  cancellation  of  Accumulation  Units  in  a
Sub-Account or a reduction in the MVA Account, as applicable.

ACCUMULATION UNITS

Accumulation  Units  will be used to account  for all  amounts  allocated  to or
withdrawn  from the  Sub-Accounts  of the  Variable  Account  as a result of Net
Purchase Payments, withdrawals, transfers, or fees and charges. The Company will
determine  the  number  of  Accumulation  Units of a  Sub-Account  purchased  or
canceled.  This will be done by dividing the amount  allocated to (or the amount
withdrawn from) the Sub-Account by the dollar value of one Accumulation  Unit of
the  Sub-Account as of the end of the Valuation  Period during which the request
for the transaction is received at the Administrative Office.

ACCUMULATION UNIT VALUE

The  Accumulation  Unit value for each Sub-Account was arbitrarily set initially
at $10. Subsequent  Accumulation Unit values for each Sub-Account are determined
by  multiplying  the  Accumulation  Unit  Value  for the  immediately  preceding
Valuation  Period  by the Net  Investment  Factor  for the  Sub-Account  for the
current period.

The Net Investment  Factor for each Sub-Account is determined by dividing A by B
and subtracting C where:

<TABLE>
<CAPTION>
<S>        <C>

     A    is (i) the net asset value per share of the Eligible Fund or Portfolio
          of an Eligible Fund held by the Sub-Account for the current  Valuation
          Period; plus

          (ii) any  dividend  or capital  gains per share  declared on behalf of
          such Eligible Fund or Portfolio  that has an  ex-dividend  date within
          the current Valuation Period;  plus (iii) a charge factor, if any, for
          taxes or any tax reserve established by the Company as a result of the
          operation or maintenance of the Sub-Account.

     B    is the net asset  value per share of the  Eligible  Fund or  Portfolio
          held  by the  Sub-Account  for  the  immediately  preceding  Valuation
          Period.

     C    is the  Valuation  Period  equivalent  of the per month  Mortality and
          Expense Risk Charge and for the Administrative Charge.
</TABLE>

The  Accumulation  Unit Value may increase or decrease from Valuation  Period to
Valuation Period.

                                  TRANSFERS

TRANSFERS DURING THE ACCUMULATION PERIOD

Subject to any limitation imposed by the Company on the number of transfers that
can be made during the Accumulation  Period,  the Owner or Certificate Owner may
transfer all or part of the Contract Value or Certificate Value in a Sub-Account
or the MVA  Account.  Currently,  Owners  and  Certificate  Owners  may  make an
unlimited number of transfers during the Accumulation  Period. All transfers are
subject to the following:

     1. If more than the number of free  transfers  have been made in a Contract
or Certificate  Year, the Company will deduct a Transfer Fee for each subsequent
transfer permitted. (See "Charges and Deductions - Deduction for Transfer Fee.")

     2.  The  minimum  amount  which  can  be  transferred  is  $500  (from  any
Sub-Account  or any  Guarantee  Period in the MVA  Account)  or the  Owner's  or
Certificate  Owner's entire interest in the Sub-Account or the Guarantee Period,
if less. The Company reserves the right to change this amount.  This requirement
is waived if the  transfer  is made  pursuant to the Dollar  Cost  Averaging  or
Rebalancing Programs. The minimum amount which must remain in each Account after
a transfer is $500 per Sub-Account or a Guarantee Period in the MVA Account,  or
$0 if the entire  amount in any  Sub-Account  or a  Guarantee  Period in the MVA
Account is transferred. The Company reserves the right to change this amount.

     3. The Company  reserves the right, at any time and without prior notice to
any party,  to  terminate,  suspend or modify the transfer  privilege  described
above.

Transfers must be made by written authorization from the Owner/Certificate Owner
or  from  the  person  acting  for  the  Owner  or   Certificate   Owner  as  an
attorney-in-fact  under a  power-of-attorney  if  permitted  by  state  law.  By
authorizing  the  Company  to  accept  telephone  transfer   instructions,   the
Owner/Certificate  Owner  agrees to accept  and be bound by the  conditions  and
procedures  established  by the  Company  from  time to time.  The  Company  has
instituted reasonable  procedures to confirm that any instructions  communicated
by telephone are genuine.  All telephone calls will be recorded,  and the caller
will be asked to produce the  Owner/Certificate  Owner's personalized data prior
to the Company initiating any transfer requests by telephone.  Additionally,  as
with other  transactions,  the  Owner/Certificate  Owner will  receive a written
confirmation of the transfer. If reasonable procedures are employed, neither the
Company nor Conseco  Equity Sales,  Inc. will be liable for following  telephone
instructions  which it  reasonably  believes  to be  genuine.  Written  transfer
requests may be made by a person acting for the Owner or Certificate Owner as an
attorney-in-fact under a power-of-attorney.

Neither  the  Variable   Account  nor  the  Eligible   Funds  are  designed  for
professional market timing  organizations or other entities using programmed and
frequent transfers. A pattern of exchanges that coincides with a "market timing"
strategy may be  disruptive  to a Portfolio.  The Company  reserves the right to
restrict  the  transfer  privilege  or  reject  any  specific  Purchase  Payment
allocation  request for any person  whose  transactions  seem to follow a timing
pattern.

TRANSFERS DURING THE ANNUITY PERIOD

Subject to any  limitations  imposed by the  Company on the number of  transfers
that can be made during the Annuity Period,  the Owner or Certificate  Owner may
transfer  Contract Values or Certificate  Values by Written Request.  Currently,
Owners and Certificate  Owners may make four transfers per  Contract/Certificate
Year during the Annuity  Period.  All  transfers  during the Annuity  Period are
subject to the following:

     1.  Transfers  may be made upon  written  notice to the Company at least 30
days before the due date of the first Annuity  Payment for which the change will
apply.  Transfers  will be made by converting  the number of Annuity Units being
transferred  to the  number of  Annuity  Units of the  Sub-Account  to which the
transfer is made, so that the next Annuity Payment, if it were made at that time
would  be the  same  amount  that it  would  have  been  without  the  transfer.
Thereafter Annuity Payments will reflect changes in the value of the new Annuity
Units.

     2.  If  more  than  the  number  of  free  transfers  have  been  made in a
Contract/Certificate  Year,  the  Company  will  deduct a Transfer  Fee for each
subsequent   transfer   permitted.    Currently,    the   four   transfers   per
Contract/Certificate  Year permitted  during the Annuity  Period are free.  (See
"Charges and Deductions - Deduction for Transfer Fee").

     3.  The  minimum  amount  which  can  be  transferred  is  $500  (from  any
Sub-Account)  or  the   Owner's/Certificate   Owner's  entire  interest  in  the
Sub-Account,  if less. The minimum amount which must remain in each  Sub-Account
after a transfer  is $500 per  Sub-Account,  or $0 if the  entire  amount in any
Sub-Account is transferred.

     4. No transfers  can be made  between the General  Account and the Variable
Account. Transfers may only be made among the Sub-Accounts.

     5. The Company  reserves the right, at any time and without prior notice to
any party,  to  terminate,  suspend or modify the transfer  privilege  described
above.

                                 WITHDRAWALS

During the  Accumulation  Period,  the Owner or  Certificate  Owner may,  upon a
Written Request,  make total or partial  withdrawals of the Contract  Withdrawal
Value or Certificate Withdrawal Value.

The Owner/Certificate Owner must specify by Written Request which Sub-Account(s)
of the Variable Account or Guarantee  Period of the MVA Account,  as applicable,
is the source of the partial  withdrawal.  A withdrawal from the MVA Account may
be subject to a Market Value Adjustment.

The Company  will pay the amount of any  withdrawal  from the  Variable  Account
within  seven  (7)  days of  receipt  of a  request  in good  order  unless  the
Suspension or Deferral of Payments provision is in effect.

Each partial withdrawal must be for at least $500 from each Sub-Account and each
Guarantee  Period of the MVA Account  (unless the withdrawal is made pursuant to
the  Systematic Withdrawal  Option (see below)).  The minimum  Contract Value or
Certificate  Value which must  remain in the  Contract  or  Certificate  after a
partial  withdrawal is $500. The minimum  Contract  Value or  Certificate  Value
which must remain in any Sub-Account after a partial withdrawal is $500.

Certain tax withdrawal  penalties and restrictions may apply to withdrawals from
the Contracts and Certificates.  (See "Tax Status"). For Contracts/ Certificates
purchased in  connection  with Code Section  403(b)  plans,  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/Certificate 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 or Certificate  Owner's  Certificate Value which represents  contributions
made pursuant to a salary reduction agreement by the Owner/Certificate Owner and
does not include any investment  results.  The limitations on withdrawals became
effective  on January 1, 1989 and apply only to salary  reduction  contributions
made after December 31, 1988, to income  attributable to such  contributions and
to income  attributable to amounts held as of December 31, 1988. The limitations
on withdrawals do not affect  rollovers or transfers  between certain  Qualified
Plans.  Owners and  Certificate  Owners should  consult their own tax counsel or
other tax adviser regarding any distributions.

SYSTEMATIC WITHDRAWAL PROGRAM

The Company  offers a Systematic  Withdrawal  Program  which enables an Owner or
Certificate Owner to pre-authorize by Written Request a periodic exercise of the
contractual withdrawal rights described above. The Systematic Withdrawal Program
is available if the Contract Value or Certificate Value is at least $5,000 as of
the Valuation Date this option is requested  (the Company  reserves the right to
change this requirement).  Each withdrawal pursuant to the Systematic Withdrawal
Program must be for at least $100.  Systematic  withdrawals may be made from any
Sub-Account of the Variable Account.  Systematic withdrawals cannot be made from
the MVA Account.  Owners/Certificate Owners must specify from which Sub-Accounts
the  withdrawals  are to be made. The amount of the withdrawal must be specified
as a percentage  of Contract  Value or  Certificate  Value or in round  dollars.
Withdrawals may be scheduled monthly, quarterly,  semi-annually or annually. The
standard  date of the month for  withdrawals  is the last day of the month.  The
Owner, the Certificate Owner or the Company may terminate systematic withdrawals
at any  time  and may  reinstate  the  program  at any  time by  completing  the
appropriate    forms.    Systematic    withdrawals   will   terminate   if   the
Owner/Certificate  Owner makes a partial  withdrawal outside the program and the
remaining  Contract/Certificate Value is less than $5,000.  Participation in the
Systematic Withdrawal Program can be exercised at any time, including during the
first  Contract/Certificate  Year.  There is currently no charge for  systematic
withdrawals.  An Owner or  Certificate  Owner  participating  in the  Systematic
Withdrawal  Program  may not  also  participate  in the  Dollar  Cost  Averaging
Program.

Systematic  withdrawals are available for Qualified and Non-Qualified  Contracts
and Certificates. Certain tax penalties and restrictions may apply to systematic
withdrawals  from  the  Contracts  and  Certificates.  (See  "Tax  Status  - Tax
Treatment of Withdrawals - Non-Qualified  Contracts and  Certificates"  and "Tax
Treatment of Withdrawals - Qualified Contracts and Certificates".)

SUSPENSION OR DEFERRAL OF PAYMENTS

The Company reserves the right to suspend or postpone payments from the Variable
Account for a withdrawal or transfer for any period when:

     1. The NYSE is closed (other than customary weekend and holiday closings);

     2. Trading on the NYSE is restricted;

     3. An emergency  exists as a result of which disposal of securities held in
the  Variable  Account is not  reasonably  practicable  or it is not  reasonably
practicable to determine the value of the Variable Account's net assets; or

     4. During any other period when the Securities and Exchange Commission,  by
order, so permits for the protection of Owners or Certificate Owners;

provided that  applicable  rules and  regulations of the Securities and Exchange
Commission  will govern as to whether the  conditions  described  in (2) and (3)
exist.

The Company further reserves the right to postpone payments from the MVA Account
for a period of up to six months.

                          PROCEEDS PAYABLE ON DEATH

DEATH OF OWNER OR CERTIFICATE OWNER DURING THE ACCUMULATION PERIOD

Upon the death of the Owner or  Certificate  Owner,  or any joint Owner or joint
Certificate Owner during the Accumulation Period, the death benefit will be paid
to the  Beneficiary(ies)  designated by the Owner or Certificate Owner. Upon the
death of any joint Owner or joint  Certificate  Owner, the surviving joint Owner
or joint Certificate Owner, if any, will be treated as the primary  Beneficiary.
Any other Beneficiary designation on record at the time of death will be treated
as a contingent Beneficiary.

A Beneficiary  may request that the death benefit be paid under one of the death
benefit options below. If the Beneficiary is the spouse of the Owner/Certificate
Owner,  he or she may elect to  continue  the  Contract/Certificate  at the then
current Contract Value/Certificate Value in his or her own name and exercise all
the Owner's/Certificate Owner's rights under the Contract/Certificate.

DEATH BENEFIT AMOUNT DURING THE ACCUMULATION PERIOD

Prior to the Owner/Certificate Owner attaining Age 80, the death benefit will be
the greater of: (i) the Purchase  Payments,  less any  withdrawals;  or (ii) the
Contract  Value/Certificate  Value  determined  as of the  end of the  Valuation
Period during which the Company receives both due proof of death and an election
for the payment method. If the death occurs after Age 80, the death benefit will
be  the  Contract  Value/Certificate  Value  determined  as of  the  end  of the
Valuation  Period during which the Company  receives both due proof of death and
an election for the payment method.

DEATH BENEFIT OPTIONS DURING THE ACCUMULATION PERIOD

A non-spousal  Beneficiary must elect the death benefit be paid under one of the
following  options in the event of the death of the Owner or  Certificate  Owner
during the Accumulation Period:

     OPTION 1 - lump sum payment of the death benefit; or

     OPTION 2 - payment of the entire death  benefit  within 5 years of the date
of the death of the Owner/Certificate Owner or any joint Owner/joint Certificate
Owner; or

     OPTION 3 - payment of the death  benefit  under an Annuity  Option over the
lifetime  of the  Beneficiary  or over a period  not  extending  beyond the life
expectancy of the Beneficiary with distribution beginning within one year of the
date  of  death  of  the  Owner/Certificate   Owner  or  any  joint  Owner/joint
Certificate Owner.

Any portion of the death  benefit not applied  under Option 3 within one year of
the date of the  Owner's/Certificate  Owner's death, must be distributed  within
five years of the date of death.

A spousal Beneficiary may elect to continue the  Contract/Certificate  in his or
her own name at the then current Contract  Value/Certificate Value, elect a lump
sum  payment  of the death  benefit  or apply the death  benefit  to an  Annuity
Option.

If a lump sum payment is  requested,  the amount  will be paid within  seven (7)
days of receipt of proof of death and the  election,  unless the  Suspension  or
Deferral of Payments provision is in effect.

Payment to the Beneficiary, other than in a lump sum, may only be elected during
the sixty-day period beginning with the date of receipt of proof of death.

DEATH OF OWNER/CERTIFICATE OWNER DURING THE ANNUITY PERIOD

If the Owner/Certificate  Owner or any joint Owner/joint  Certificate Owner, who
is not the Annuitant,  dies during the Annuity  Period,  any remaining  payments
under the Annuity  Option elected will continue at least as rapidly as under the
method of  distribution in effect at such  Owner's/Certificate  Owner's or joint
Owner's/joint Certificate Owner's death. Upon the death of any Owner/Certificate
Owner during the Annuity Period, the Beneficiary  becomes the  Owner/Certificate
Owner.  Upon the death of any joint  Owner/joint  Certificate  Owner  during the
Annuity Period, the surviving joint Owner/joint  Certificate Owner, if any, will
be treated as the primary  Beneficiary.  Any other  Beneficiary  designation  on
record at the time of death will be treated as a contingent Beneficiary.

DEATH OF ANNUITANT

Upon the death during the  Accumulation  Period of the  Annuitant who is not the
Owner/Certificate  Owner,  the  Owner/Certificate  Owner  may  designate  a  new
Annuitant,  subject to the Company's  underwriting  rules then in effect.  If no
designation  is  made  within  30  days  of  the  death  of the  Annuitant,  the
Owner/Certificate  Owner will  become the  Annuitant.  If the  Owner/Certificate
Owner is a non-natural person, the death of the Annuitant will be treated as the
death of the Owner/Certificate Owner and a new Annuitant may not be designated.

Upon the death of the Annuitant during the Annuity Period, the death benefit, if
any, will be as specified in the Annuity Option elected.  Death benefits will be
paid at least as rapidly as under the  method of  distribution  in effect at the
Annuitant's death.

PAYMENT OF DEATH BENEFIT

The Company will  require due proof of death  before any death  benefit is paid.
Due proof of death will be:

     1. a certified death certificate; or

     2. a  certified  decree  of a court  of  competent  jurisdiction  as to the
finding of death; or

     3. any other proof satisfactory to the Company.

All death benefits will be paid in accordance with applicable law or regulations
governing death benefit payments.

BENEFICIARY

The  Beneficiary  designation in effect on the Contract  Issue  Date/Certificate
Issue Date will remain in effect until changed.  The  Beneficiary is entitled to
receive  the  benefits to be paid at the death of the  Owner/Certificate  Owner.
Unless the Owner/Certificate Owner provides otherwise, the death benefit will be
paid in equal shares to the survivor(s) as follows:

     1. to the primary  Beneficiary(ies)  who  survive  the  Owner's/Certificate
Owner's and/or the Annuitant's death, as applicable; or if there are none

     2. to the contingent  Beneficiary(ies) who survive the  Owner's/Certificate
Owner's and/or the Annuitant's death, as applicable; or if there are none
          3. to the estate of the Owner/Certificate Owner.

CHANGE OF BENEFICIARY

Subject to the rights of any irrevocable Beneficiary(ies), the Owner/Certificate
Owner may change the primary  Beneficiary(ies)  or contingent  Beneficiary(ies).
Any change may be made by Written Request. The change will take effect as of the
date the  Written  Request is  signed.  The  Company  will not be liable for any
payment made or action taken before it records the change.

                              ANNUITY PROVISIONS

GENERAL

On the Annuity Date, the Adjusted Contract Value/Adjusted  Certificate Value, as
applicable,   will  be  applied  under  the  Annuity  Option   selected  by  the
Owner/Certificate  Owner.  The  Owner/Certificate  Owner  may  elect to have the
Contract  Value/Certificate Value applied to provide a Fixed Annuity, a Variable
Annuity  or a  combination  Fixed and  Variable  Annuity.  If a  combination  is
elected,  the  Owner/Certificate  Owner must  specify  what part of the Contract
Value/Certificate Value is to be applied to the fixed and variable options.

ANNUITY DATE

The  Annuity  Date is selected by the  Owner/Certificate  Owner at the  Contract
Issue  Date/Certificate  Issue Date. The Annuity Date must be the first day of a
calendar  month  and  must  be  at  least  90  days  after  the  Contract  Issue
Date/Certificate  Issue Date. The Annuity Date may not be later than the earlier
of when the  Annuitant  reaches  attained Age 90 or the maximum  date  permitted
under state law.

Prior to the Annuity Date, the  Owner/Certificate  Owner,  subject to the above,
may change the Annuity Date by Written Request.  Any change must be requested at
least thirty (30) days prior to the new Annuity Date.

SELECTION OR CHANGE OF AN ANNUITY OPTION

An Annuity  Option may be selected by Written  Request by the  Owner/Certificate
Owner.  If no Annuity  Option is  selected,  Option 2 with 120 monthly  payments
guaranteed will  automatically  be applied.  Unless  specified  otherwise,  that
portion of the Adjusted Contract  Value/Adjusted  Certificate Value allocated to
the  Variable  Account  shall be used to  provide a  variable  annuity  and that
portion of the Adjusted  Contract Value or Adjusted  Certificate Value allocated
to the MVA Account will be used to provide a Fixed Annuity. Prior to the Annuity
Date,  the  Owner/Certificate  Owner can change the Annuity  Option  selected by
Written Request. Any change must be requested at least thirty (30) days prior to
the Annuity Date.

FREQUENCY AND AMOUNT OF ANNUITY PAYMENTS

Annuity  Payments  are  paid in  monthly  installments.  The  Adjusted  Contract
Value/Adjusted Certificate Value is applied to the annuity table for the Annuity
Option selected. If the Adjusted Contract Value/Adjusted Certificate Value to be
applied under an Annuity  Option is less than $5,000,  the Company  reserves the
right to make a lump sum  payment in lieu of Annuity  Payments.  If the  Annuity
Payment  would be or become  less than $50,  the Company  reserves  the right to
reduce the  frequency  of  payments  to an  interval  which will  result in each
payment being at least $50.

The Mortality and Expense Risk Charge is assessed  during both the  Accumulation
Period and the Annuity Period. The Company will continue to assess the Mortality
and  Expense  Risk  Charge  during  payment of an Annuity  Option  that does not
involve a life contingency even though the Company no longer bears any mortality
risk on such payment obligation.

ANNUITY OPTIONS

The  following  Annuity  Options or any other Annuity  Option  acceptable to the
Company may be selected:

     OPTION 1.  LIFETIME  ONLY ANNUITY : The Company will make monthly  payments
during the life of the Annuitant. If this option is elected,  payments will stop
immediately  upon the death of the  Annuitant  and the  annuity  will  terminate
without further value.

     OPTION 2. LIFETIME ANNUITY WITH GUARANTEED  PERIODS : The Company will make
monthly payments for the guaranteed  period selected and thereafter for the life
of the  Annuitant.  If this option is elected,  upon the death of the Annuitant,
any amounts  remaining under the guaranteed  period selected will be distributed
to the Beneficiary at least as rapidly as under the method of distribution being
used as of the date of the Annuitant's  death. The guaranteed period may be five
(5) years, ten (10) years or twenty (20) years.

     OPTION 3.  INSTALLMENT  REFUND LIFE ANNUITY : The Company will make monthly
payments for the installment refund period (the time required for the sum of the
payments  to equal  the  amount  applied),  and  thereafter  for the life of the
Annuitant.  If this  option is  elected,  upon the death of the  Annuitant,  any
amounts remaining under the installment refund period will be distributed to the
Beneficiary at least as rapidly as under the method of  distribution  being used
at the time of the Annuitant's death.

     OPTION 4.  PAYMENT  FOR A FIXED  PERIOD : The  Company  will  make  monthly
payments for a fixed period of 3 to 20 years.

     OPTION  5.  JOINT AND  SURVIVOR  ANNUITY : The  Company  will make  monthly
payments  during the joint  life time of the  Annuitant  and a joint  Annuitant.
Payments will continue  during the lifetime of the surviving  Annuitant and will
be computed on the basis of 100%, 50% or 66% of the Annuity  Payment (or limits)
in effect during the joint life time.

ANNUITY

If the  Owner/Certificate  Owner selects a Fixed Annuity,  the Adjusted Contract
Value or Adjusted  Certificate Value is allocated to the General Account and the
annuity is paid as a Fixed  Annuity.  If the  Owner/Certificate  Owner selects a
Variable Annuity, the Adjusted Contract Value or Adjusted Certificate Value will
be allocated to the  Sub-Accounts of the Variable Account in accordance with the
selection made by the Owner or Certificate  Owner,  and the annuity will be paid
as  a  variable  annuity.  If  no  selection  is  made,  the  Adjusted  Contract
Value/Adjusted  Certificate Value will be applied in the same proportions to the
same  Sub-Accounts as the  allocations  are at the time of election.  Unless the
Owner/Certificate  Owner specifies otherwise,  the payee of the Annuity Payments
shall be the  Owner/Certificate  Owner.  The  Adjusted  Contract  Value/Adjusted
Certificate  Value will be applied to the applicable  annuity table contained in
the  Contract/Certificate   based  upon  the  Annuity  Option  selected  by  the
Owner/Certificate Owner.

FIXED ANNUITY

The  Owner  or  Certificate  Owner  may  elect  to have  the  Adjusted  Contract
Value/Adjusted Certificate Value applied to provide a Fixed Annuity.

The  dollar  amount  of each  Fixed  Annuity  Payment  shall  be  determined  in
accordance with annuity tables contained in the  Contract/Certificate  which are
based on the minimum guaranteed interest rate of 3% per year.

VARIABLE ANNUITY

The  Owner  or  Certificate  Owner  may  elect  to have  the  Adjusted  Contract
Value/Adjusted Certificate Value applied to provide a variable annuity. Variable
Annuity Payments  reflect the investment  performance of the Variable Account in
accordance  with  the  allocation  of  the  Adjusted   Contract   Value/Adjusted
Certificate  Value to the  Sub-Accounts  during  the  Annuity  Period.  Variable
Annuity Payments are not guaranteed as to dollar amount.

                                 DISTRIBUTOR

Conseco Equity Sales, Inc., ("CES"), formerly GARCO Equity Sales, Inc., 11815 N.
Pennsylvania Street,  Carmel, Indiana 46032, an affiliate of the Company, is the
principal underwriter of the Contracts and Certificates.  CES is registered as a
broker-dealer with the Securities and Exchange Commission and is a member of the
National Association of Securities Dealers, Inc. ("NASD").

Commissions  will  be  paid  on the  sale  of the  Contracts  and  Certificates.
Commissions  will be paid which are equal to .75% of Purchase  Payments  plus an
annual trail  commission in the amount of .75% of accumulation  value at the end
of each  Contract/Certificate  Year, for  promotional or  distribution  expenses
associated  with the marketing of the Contracts and  Certificates.  In addition,
under certain  circumstances,  payments may be made to certain sellers for other
services not directly related to the sale of the Contracts and Certificates. The
Company may use any of its corporate  assets to cover the costs of distribution,
including  any  potential  profit which may arise from the Mortality and Expense
Risk Charge.

                           PERFORMANCE INFORMATION

MONEY MARKET SUB-ACCOUNT

From time to time,  the Money Market  Sub-Account  of the  Variable  Account may
advertise  its "current  yield" and  "effective  yield." Both yield  figures are
based  on  historical   earnings  and  are  not  intended  to  indicate   future
performance.  The "current yield" of the Money Market  Sub-Account refers to the
income  generated  by  Contract  Values/Certificate  Values in the Money  Market
Sub-Account  over a seven-day  period ending on the date of  calculation  (which
period will be stated in the  advertisement).  This income is "annualized." That
is, the amount of income generated by the investment during that week is assumed
to be generated  each week over a 52-week period and is shown as a percentage of
the Contract Value or  Certificate  Value in the Money Market  Sub-Account.  The
"effective yield" is calculated similarly.  However, when annualized, the income
earned  by the  Contract  Value  or  the  Certificate  Value  is  assumed  to be
reinvested. This results in the "effective yield" being slightly higher than the
"current yield" because of the compounding  effect of the assumed  reinvestment.
The yield figure will reflect the deduction of any  asset-based  charges and any
applicable Contract and Certificate Maintenance Charge.

OTHER SUB-ACCOUNTS

From time to time,  the Company may advertise  performance  data for the various
other Sub-Accounts. Such data will show the percentage change in the value of an
Accumulation Unit based on the performance of an investment medium 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.  This  percentage  figure will reflect the deduction of any  asset-based
charges and any applicable  Contract and Certificate  Maintenance  Charges under
the  Contracts.  Any  advertisement  will  also  include  total  return  figures
calculated as described in the SAI.

Although all of the  Sub-Accounts of the Variable  Account are new and therefore
have no investment performance history,  certain of the corresponding Portfolios
of the Eligible Funds have been in existence for some time and consequently have
an  investment  performance  history.  In order to  demonstrate  how the  actual
investment  experience  of the  various  Portfolios  affects  Accumulation  Unit
values, the Company may develop hypothetical  performance.  The information will
be based upon the historical experience of the Portfolios for the periods shown.

The  performance  of the  various  Sub-Accounts  will vary and the  hypothetical
results which will be shown will not  necessarily  be  representative  of future
results. Performance for periods ending after those which will be shown may vary
substantially  from the examples which are shown. The performance of the various
Sub-Accounts  will be calculated  for a specified  period of time by assuming an
initial  Purchase  Payment of $1,000 allocated to each of the Sub-Accounts and a
deduction of all charges and deductions.  (See "Charges and Deductions" for more
information.)  No  withdrawals  will be assumed.  The  percentage  increases are
determined by subtracting the initial Purchase Payment from the ending value and
dividing the remainder by the beginning value.

The Company may make  available  yield  information  with respect to some of the
Sub-Accounts. Such yield information will be calculated as described in the SAI.
The yield information will reflect the deduction of any applicable
Contract and Certificate Maintenance Charge as well as any asset-based charges.

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  Sub-Accounts
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 underlying
Portfolio 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.

In addition,  the Company may, as  appropriate,  compare each  Sub-Account's  or
Portfolio's   performance  to  that  of  other  types  of  investments  such  as
certificates of deposit,  savings  accounts and U.S.  Treasuries,  or to certain
interest rate and inflation indices,  such as the Consumer Price Index, which is
published by the U.S.  Department  of Labor and  measures the average  change in
prices  over time of a fixed  "market  basket"  of certain  specified  goods and
services.  Similar  comparisons of Sub-Account and/or Portfolio  performance may
also be made with  appropriate  indices  measuring the  performance of a defined
group of securities  widely recognized by investors as representing a particular
segment of the securities  markets.  For example,  Sub-Account  and/or Portfolio
performance  may be compared with Donoghue Money Market  Institutional  Averages
(money market  rates),  Lehman  Brothers  Corporate Bond Index  (corporate  bond
interest  rates)  or Lehman  Brothers  Government  Bond  Index  (long-term  U.S.
Government obligation interest rates).

The Company may also distribute  sales literature which compares the performance
of the  Accumulation  Unit values of the Contracts  issued  through the Variable
Account with the unit values of variable  annuities  issued through the separate
accounts  derived  from  the  Lipper  Variable  Insurance  Products  Performance
Analysis Service, the VARDS Report or from Morningstar.

The Lipper Variable Insurance Products Performance Analysis Service is published
by Lipper  Analytical  Services,  Inc.,  a publisher of  statistical  data which
currently  tracks the  performance  of almost 4,000  investment  companies.  The
rankings  compiled by Lipper may or may not reflect the deduction of asset-based
insurance charges.  The Company's sales literature utilizing these rankings will
indicate whether or not such charges have been deducted.  Where the charges have
not been deducted,  the sales  literature  will indicate that if the charges had
been deducted, the ranking might have been lower.

The VARDS Report is a monthly  variable annuity  industry  analysis  compiled by
Variable  Annuity  Research & Data Service of Roswell,  Georgia and published by
Financial Planning Resources, Inc. The VARDS rankings may or may not reflect the
deduction  of  asset-based  insurance  charges.  Where the charges have not been
deducted,  the sales  literature  will  indicate  that if the  charges  had been
deducted, the rankings might have been lower.

Morningstar rates a variable annuity  Sub-Account against its peers with similar
investment  objectives.  Morningstar does not rate any Sub-Account that has less
than three years of performance  data. The  Morningstar  rankings may or may not
reflect the  deduction of charges.  Where  charges have not been  deducted,  the
sales  literature  will  indicate  that if the  charges had been  deducted,  the
rankings might have been lower.

                                  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
AND  CERTIFICATES.  PURCHASERS  BEAR THE COMPLETE  RISK THAT THE  CONTRACTS  AND
CERTIFICATES 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  IN THIS  PROSPECTUS  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/Certificate.  For  Non-Qualified  Contracts  and
Certificates,  this cost basis is  generally  the Purchase  Payments,  while for
Qualified  Contracts and  Certificates  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/Certificate  (adjusted for any period certain or
refund feature) bears to the expected return under the Contract/Certificate. The
exclusion  amount for payments based on a variable  annuity option is determined
by dividing the cost basis of the Contract/Certificate  (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/Certificate  has been recovered  (i.e. when the total of the excludable
amounts equal the investment in the Contract/Certificate) 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, Certificate Owners, Annuitants and Beneficiaries
under the  Contracts/Certificates  should seek competent  financial advice about
the tax consequences of any distributions.

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

DIVERSIFICATION

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

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

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

The Company  intends that all  Portfolios of the Eligible  Funds  underlying the
Contracts and  Certificates  will be managed by the investment  advisers for the
Eligible  Funds  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/Certificate
Owner  control  of the  investments  of the  Variable  Account  will  cause  the
Owner/Certificate Owner to be treated as the owner of the assets of the Variable
Account,  thereby  resulting  in the loss of  favorable  tax  treatment  for the
Contract/Certificate.  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/Certificate  Owner control which may be exercised under the
Contract/Certificate is different in some respects from the situations addressed
in published rulings issued by the Internal Revenue Service in which it was held
that the policy owner was not the owner of the assets of the  separate  account.
It is unknown whether these differences, such as the Owner's/Certificate Owner's
ability  to  transfer  among  investment  choices  or the  number  and  type  of
investment choices  available,  would cause the  Owner/Certificate  Owners to be
considered as the owner of the assets of the Variable  Account  resulting in the
imposition of federal income tax to the Owner/Certificate  Owner with respect to
earnings  allocable  to the  Contract/Certificate  prior to receipt of  payments
under the Contract/Certificate.

In the event any forthcoming guidance or ruling is considered to set forth a new
position,  such guidance or ruling will generally be applied only prospectively.
However,  if such  ruling  or  guidance  was not  considered  to set forth a new
position,  it may be applied  retroactively  resulting in the  Owner/Certificate
Owner  being  retroactively  determined  to be the  owner of the  assets  of the
Variable Account.

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

MULTIPLE CONTRACTS AND CERTIFICATES

The  Code  provides  that  multiple   non-qualified   annuity  contracts  and/or
certificates  which are issued within a calendar year to the same contract owner
by one company or its  affiliates  are treated as one  annuity  contract  and/or
certificate   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 and/or  certificates.  Owners and Certificate  Owners should consult a
tax adviser prior to purchasing more than one non-qualified  annuity contract in
any calendar year.

CONTRACTS AND CERTIFICATES OWNED BY NON-NATURAL PERSONS

Under Section  72(u) of the Code,  the  investment  earnings on premiums for the
Contracts  and  Certificates  will be taxed  currently to the  Owner/Certificate
Owner  if  the  Owner/Certificate   Owner  is  a  non-natural  person,  e.g.,  a
corporation or certain other  entities.  Such  Contracts/Certificates  generally
will not be treated as annuities for federal income tax purposes.  However, this
treatment is not applied to Contracts  or  Certificates  held by: (a) a trust or
other entity as agent for a natural  person;  (b)  Qualified  Plans;  or (c) the
estate of a decedent by reason of the death of the decedent.  Additionally, this
treatment  is not  applied to a Contract  or  Certificate  which is a  qualified
funding  asset for a structured  settlement  under  Section  130(d) of the Code.
Purchasers  should  consult  their  own tax  counsel  or  other  adviser  before
purchasing a Contract or Certificate to be owned by a non-natural person.

TAX TREATMENT OF ASSIGNMENTS

An assignment or pledge of all or any portion of a Contract or  Certificate  may
be  treated  as a  taxable  event.  Any  gain  in the  Contract  or  Certificate
subsequent to the  assignment  may also be treated as taxable income in the year
in which it is earned.  Owners and Certificate  Owners should therefore  consult
competent tax advisers  should they wish to assign or pledge their  Contracts or
Certificates.

INCOME TAX WITHHOLDING

All distributions or the portion thereof which is includible in the gross income
of the Owner or Certificate 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  or
Certificate  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. return
of after-tax  contributions).  Participants should consult their own tax counsel
or other tax adviser regarding withholding requirements.

TAX TREATMENT OF WITHDRAWALS -- NON-QUALIFIED CONTRACTS AND CERTIFICATES

Section  72  of  the  Code  governs  treatment  of  distributions  from  annuity
contracts. It provides that if the Contract  Value/Certificate Value exceeds the
aggregate purchase payments made, any amount withdrawn will be treated as coming
first from the earnings and then, only after the income portion is exhausted, as
coming from the principal. Withdrawn earnings are includible in gross income. It
further  provides  that a ten  percent  (10%)  penalty  will apply to the income
portion of any  distribution.  However,  the  penalty is not  imposed on amounts
received:  (a) on or after the taxpayer  reaches age 59 1/2; (b) after the death
of the  Owner/Certificate  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.

QUALIFIED PLANS

The Contracts and  Certificates  offered by this  Prospectus  are designed to be
suitable for use under certain types of qualified plans. Generally, participants
in a qualified plan are not taxed on increases to the value of the contributions
to the plan until distribution occurs, regardless of whether the plan assets are
held under an annuity contract.  Taxation of participants in each qualified plan
varies with the type of plan and terms and  conditions  of each  specific  plan.
Owners,  Certificate  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  Contract/Certificate
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,   Certificate  Owners,   participants  and
Beneficiaries are responsible for determining that contributions,  distributions
and other  transactions with respect to the  Contracts/Certificates  comply with
applicable  law.  Following are general  descriptions  of the types of qualified
plans with which the  Contracts/Certificates  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 or Certificate  issued under
a qualified plan.

Contracts and  Certificates  issued  pursuant to qualified plans include special
provisions  restricting  Contract/Certificate  provisions  that may otherwise be
available  as described in this  Prospectus.  Generally,  Contracts/Certificates
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 and  Certificates.  (See "Tax  Treatment of  Withdrawals  -- Qualified
Contracts and Certificates.")

     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/Certificates  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/Certificates. 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  Certificates"  and  "Tax  Sheltered
Annuities - Withdrawal Limitations" below.) Any employee should obtain competent
tax advice as to the tax treatment and suitability of such an investment.

     B. INDIVIDUAL RETIREMENT ANNUITIES

     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 gross income.  These IRAs are
subject  to  limitations  on  eligibility,  contributions,  transferability  and
distributions.  (See "Tax Treatment of  Withdrawals  -- Qualified  Contracts and
Certificates"  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  and  Certificates  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 and  Certificates to be qualified as Individual
Retirement  Annuities should obtain competent tax advice as to the tax treatment
and suitability of such an investment.

TAX TREATMENT OF WITHDRAWALS -- QUALIFIED CONTRACTS AND CERTIFICATES

In the case of a withdrawal  under a Qualified  Contract/Certificate,  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 and  Certificates  issued and qualified under Code Sections
403(b) (Tax-Sheltered  Annuities) and 408(b) (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/Certificate
Owner  or  Annuitant  (as  applicable)  reaches  age 59 1/2;  (b)  distributions
following the death or disability  of the  Owner/Certificate  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/Certificate  Owner or Annuitant (as
applicable)   or  the  joint  lives  (or  joint  life   expectancies)   of  such
Owner/Certificate  Owner or Annuitant (as  applicable) and his or her designated
Beneficiary;  (d) distributions to an  Owner/Certificate  Owner or Annuitant (as
applicable)  who has separated from service after he or she has attained age 55;
(e)  distributions  made  to  the  Owner/Certificate   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/Certificate  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; or (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/Certificate  Owner or  Annuitant  (as
applicable) and his or her spouse and dependents if the Owner/Certificate  Owner
or Annuitant (as applicable) has received unemployment compensation for at least
12 weeks. This exception will no longer apply after the Owner/Certificate  Owner
or Annuitant (as  applicable)  has been  re-employed  for at least 60 days.  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.

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

TAX-SHELTERED ANNUITIES -- WITHDRAWAL LIMITATIONS

The Code limits the withdrawal of amounts  attributable  to  contributions  made
pursuant to a salary  reduction  agreement (as defined in Section  403(b)(11) of
the Code) to circumstances  only on or after when the  Owner/Certificate  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 or Certificate  Owner's  Certificate Value
which represents  contributions made by the Owner/Certificate 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 certain Qualified Plans.  Owners and
Certificate  Owners  should  consult  their own tax counsel or other tax adviser
regarding any distributions.

                  ADDITIONAL INFORMATION ABOUT THE COMPANY

SELECTED HISTORICAL FINANCIAL INFORMATION OF THE COMPANY

    The selected  historical  financial  information set forth below was derived
from the audited financial statements of Great American Reserve.  Great American
Reserve's  balance  sheets at December 31, 1996 and 1995,  and the statements of
operations,  shareholder's equity and cash flows for the year ended December 31,
1996, the four months ended December 31, 1995, the eight months ended August 31,
1995,  and the year ended  December 31, 1994, and the notes thereto were audited
by Coopers & Lybrand L.L.P., independent accountants, and are included elsewhere
herein. The selected historical financial  information set forth below should be
read in  conjunction  with the financial  statements and notes of Great American
Reserve and  "Management's  Discussion  and Analysis of Financial  Condition and
Results of Operations of Great American Reserve" appearing elsewhere herein. The
financial  data for all periods  reflects  the effect of the  December 31, 1994,
merger  of  Jefferson  National  Life into the  Company.  This  merger  has been
accounted for as a pooling of interests;  therefore,  the assets and liabilities
of Jefferson  National have been combined with Great  American  Reserve at their
book values and the  financial  data is  presented as if the merger had occurred
prior to the periods presented.

<TABLE>
<CAPTION>

                                                                                              Prior basis (a)
                                                                              ------------------------------------------
                                                                  Four         Eight
                                                   Year           months       months              Year ended
                                                   ended           ended        ended              December 31,
                                               December 31,   December 31,   August 31,   ----------------------------
                                                   1996            1995         1995      1994        1993        1992(b)
                                                   ----            ----         ----      ----        ----        ----   
<S>                                               <C>           <C>           <C>        <C>          <C>          <C>
STATEMENT OF OPERATIONS DATA
Insurance policy income........................   $  81.4       $  31.8       $  60.5    $ 98.6       $108.2       $117.6
Net investment income..........................     218.4          74.2         136.4     187.9        214.5        189.0
Net investment  gains..........................       2.7          12.5           7.3        .2         32.4         33.0
Total revenues.................................     302.5         118.5         204.2     286.7        355.1        339.6
Interest expense on notes payable..............       -             -             -         -            -           13.9
Total benefits and expenses....................     261.4          92.7         159.5     225.2        260.4        272.3
Income before income taxes and
    extraordinary charge.......................      41.1          25.8          44.7      61.5         94.7         67.3
Extraordinary charge on extinguishment
    of debt, net of tax........................       -             -             -         -            -            6.9
Net income   ..................................      25.7          16.1          28.2      38.8         54.5         36.4
Preferred dividends............................       -             -             -         -            -             .4
Net income applicable to common stock..........      25.7          16.1          28.2      38.8         54.5         36.0

BALANCE SHEET DATA - PERIOD END
Investments....................................  $2,382.8      $2,484.8                $2,217.9     $2,473.8     $2,134.8
Total assets...................................   2,680.5       2,756.8                 2,625.0      2,751.1      2,443.3
Insurance liabilities..........................   1,957.5       2,039.1                 2,150.4      2,122.0      1,956.6
Total liabilities..............................   2,283.6       2,314.2                 2,260.1      2,302.6      2,074.4
Shareholder's equity ..........................     396.9         442.6                   364.9        448.5        368.9

<FN>
    (a) Financial data for the period subsequent to August 31, 1995, reflect the
        adoption of a new basis of accounting  under the "push down" method as a
        result of the Conseco Acquisition. Accordingly, data prior to August 31,
        1995, may not be comparable with subsequent data. Significant accounting
        adjustments  recorded  as a  result  of the  adoption  of the new  basis
        include: (i) an increase of $59.0 million to cost of policies purchased;
        (ii) a reduction of $27.0 million to cost of policies produced;  (iii) a
        reduction of $15.1 million to goodwill; (iv) an increase of $1.2 million
        to insurance liabilities; and (v) the establishment of a deferred income
        tax liability to reflect the income tax effects of all of the accounting
        adjustments.

    (b) Financial  data for periods prior to the IPO of CCP include the accounts
        of CCP subsidiaries,  consisting principally of debt and preferred stock
        which  were used to  acquire  Great  American  Reserve  and  which  were
        expected  to be repaid  from future  income of Great  American  Reserve.
        Subsequent to the IPO and related  refinancing  transactions,  the notes
        payable of CCP and its  subsidiaries was no longer expected to be repaid
        solely from the net income of Great American  Reserve.  Accordingly,  it
        was no longer  appropriate to push down the accounts of CCP subsidiaries
        into Great American Reserve's  consolidated  financial  statements.  The
        impact of the July 21, 1992, capital restructuring is reflected in Great
        American  Reserve's  1992  consolidated  statements  of  operations  and
        shareholder's  equity. As a result of no longer pushing down accounts of
        CCP subsidiaries into Great American  Reserve's  consolidated  financial
        statements,  the 1992  consolidated  statement of  shareholder's  equity
        reflects: (i) the impact of removing the accumulated earnings of the CCP
        subsidiaries, excluding such earnings from their investment in Great 
        American Reserve,  as a dividend distribution;  (ii) the impact of 
        removing  the capital  accounts of the subsidiaries as a reduction of 
        contributed capital, and (iii) the impact of  removing  the  assets  and
        liabilities  of  the  subsidiaries  as a contribution  of capital to 
        Great American  Reserve,  which became Great American Reserve's common 
        stock and additional paid-in capital.
</FN>
</TABLE>


     BUSINESS OF GREAT AMERICAN RESERVE

    Background

    Great American Reserve  Insurance Company ("Great American  Reserve"),  with
total  assets of $2.7  billion  at  December  31,  1996,  markets  tax-qualified
annuities  and  certain  employee  benefit-related  insurance  products  through
professional  independent agents.  Since August 1995, Great American Reserve has
been a wholly  owned  subsidiary  of  Conseco,  Inc.  ("Conseco"),  a  financial
services   holding   company   engaged  in  the   development,   marketing   and
administration  of annuity,  individual  health  insurance and  individual  life
insurance  products.  During 1994, Conseco effectively owned 36 percent of Great
American Reserve, through its ownership interest in CCP Insurance, Inc. ("CCP"),
a holding company organized for companies previously acquired by Conseco Capital
Partners, L.P. (the "Partnership"),  a limited partnership organized by Conseco.
Great American  Reserve was acquired by the  Partnership  in 1990.  During 1995,
Conseco's  ownership  in CCP (and in Great  American  Reserve)  increased  to 49
percent as a result of  purchases  of CCP common  stock by CCP and  Conseco.  In
August  1995,  Conseco  completed  the purchase of the  remaining  shares of CCP
common stock it did not already own in a  transaction  pursuant to which CCP was
merged with Conseco,  with Conseco being the surviving corporation (the "Conseco
Acquisition").

    Great American  Reserve was organized as a Texas  corporation  and commenced
operations  in 1937.  Its main  administrative  offices  are located at 11825 N.
Pennsylvania  Street,  Carmel,  Indiana 46032, and its telephone number is (317)
817-3700.

    MARKETING

    Great American Reserve primarily utilizes  independent market specialists to
distribute its products.  Great  American  Reserve does not have the fixed costs
associated with recruiting,  training and maintaining employee agents. Rather, a
relatively  small number of in-house  marketing  personnel  develop,  direct and
support  the  external   distribution  channels  through  which  Great  American
Reserve's products are marketed.

    Products.  Great American  Reserve's  collected premiums (net of reinsurance
ceded) by product categories for the years ended December 31, 1996 and 1995, are
set forth below (dollars in millions).

<TABLE>
<CAPTION>

                                                                                 1996
                                                       -------------------------------------------------------------
                                                        First Year              Renewal                   Total
                                                          Premiums             Premiums                  Premiums
                                                       --------------        -------------          ----------------
Products                                               Amount      %         Amount     %           Amount         %
- --------                                               ------     ---        ------    ---          ------        --

<S>                                                    <C>        <C>      <C>         <C>           <C>          <C>
Single premium immediate annuities.............        $17.1      21%      $   -        -  %         $17.1         8%
Flexible premium deferred annuities............         15.4      18          27.9     21             43.3        20
Variable annuities.............................         37.9      45          43.6     32             81.5        37
                                                       -----     ---       -------     --           ------      ----        

       Total annuities.........................         70.4      84          71.5     53            141.9        65

Individual life................................          2.1       3          45.0     33             47.1        22

Accident and health and other..................         11.1      13          18.2     14             29.3        13

Guaranteed investment contracts................           .1      -            -        -               .1         -
                                                      ------     ---        ------    ---           ------       ---

          Total collected premiums.............       $ 83.7     100%       $134.7    100%          $218.4       100%
                                                      ======     ===        ======    ===           ======       ===
</TABLE>

<TABLE>
<CAPTION>

                                                                                   1995
                                                       -------------------------------------------------------------
                                                        First Year              Renewal                   Total
                                                          Premiums             Premiums                  Premiums
                                                       --------------        -------------          ----------------
Products                                               Amount      %         Amount     %           Amount         %
- --------                                               ------     ---        ------    ---          ------        --
<S>                                                    <C>      <C>         <C>       <C>           <C>           <C>
Single premium immediate annuities.............        $29.9      38%       $  -       -   %        $ 29.9        14%
Flexible premium deferred annuities............         16.3      20          23.6     17             39.9        18
Variable annuities.............................         17.2      22          40.1     30             57.3        27
                                                       -----   -----        ------    ---           ------       ---

       Total annuities.........................         63.4      80          63.7     47            127.1        59

Individual life................................          1.8       2          49.3     36             51.1        24

Accident and health and other..................         11.8      15          22.6     17             34.4        16

Guaranteed investment contracts ...............          2.4       3         -          -              2.4         1
                                                       -----     ---        ------    ---           -------      ---

    Total collected premiums...................        $79.4     100%       $135.6    100%          $215.0       100%
                                                       =====     ===        ======    ===           ======       ===
</TABLE>

    Annuities

    Premiums collected by Great American Reserve in 1996 totaled $218.4 million,
of which approximately 65 percent (84 percent of first-year  premiums) were from
the  sale of  annuity  products.  Premiums  collected  in 1995  totalled  $215.0
million, of which  approximately 59 percent (80 percent of first-year  premiums)
were from the sale of annuities.  Great American  Reserve  markets several basic
types of annuities:  single  premium  immediate  annuities  ("SPIAs"),  flexible
premium deferred annuities ("FPDAs") and variable annuities.

    Single Premium Immediate Annuities.  SPIAs accounted for $17.1 million, or 8
percent,  of Great American Reserve's total premiums collected in 1996 and $29.9
million,  or 14 percent of premiums  collected in 1995. Great American Reserve's
SPIAs are  designed to provide a series of periodic  payments for a fixed period
of time or for  life,  according  to the  policyholder's  choice  at the time of
issue.  Once the payments have begun,  the amount,  frequency and length of time
for which they are payable are fixed. SPIAs often are purchased by persons at or
near  retirement age who desire a steady stream of payments over a future period
of years.  The  single  premium is often the payout  from a  terminated  annuity
contract. The implicit interest rate on SPIAs is based on market conditions when
the policy is issued.

    Flexible Premium Deferred  Annuities.  FPDAs accounted for $43.3 million, or
20 percent,  of Great American  Reserve's  premiums  collected in 1996 and $39.9
million,  or 18 percent, of premiums collected in 1995. Great American Reserve's
FPDAs allow more than one premium payment,  usually on a salary reduction basis.
FPDAs are marketed through networks of educator market specialists  primarily to
teachers  and  employees  of   not-for-profit   institutions  as   tax-qualified
salary-reduction  retirement  programs as permitted  under Section 403(b) of the
Internal Revenue Code. A tax-qualified annuity purchased under Section 403(b) is
similar to contributions made to a 401(k) plan, but with different (and somewhat
more  generous)  rules on the  maximum  amount of  current  income  which may be
contributed by the participant on a pre-tax basis.  Generally, a participant may
elect to defer (through the purchase of a  tax-qualified  annuity under a 403(b)
plan) a percentage of includible  compensation limited by statute and subject to
a maximum of $9,500 per year.

    Great American  Reserve's FPDAs  typically have a guaranteed  crediting rate
for the first policy year that exceeds the minimum annual  guaranteed rate of at
least 3 percent.  After the first  year,  the  crediting  rate may be changed at
least  annually.  The  policyholder  is permitted to withdraw all or part of the
accumulation  value,  less a surrender charge for withdrawals  during an initial
penalty  period of up to 15 years.  The initial  surrender  charges range from 5
percent to 19 percent of the first year  premium  and  decline  over the penalty
period.

    Variable  Annuities.  Variable annuities  accounted for $81.5 million, or 37
percent,  of Great American Reserve's total premiums collected in 1996 and $57.3
million,  or 27 percent,  of premiums  collected in 1995. Great American Reserve
markets variable annuities primarily to the educator market. Variable annuities,
sold on a single or flexible premium basis,  differ from fixed annuities in that
the original  principal  value may  fluctuate  depending on the  performance  of
assets allocated  pursuant to various  investment options chosen by the contract
owner.  Variable  annuities  offer contract  owners a fixed interest option or a
variable rate of return based upon the specific investment portfolios into which
premiums may be directed.

    Individual Life

    Individual  life  products,   consisting  of  interest  sensitive  life  and
traditional life products,  accounted for $47.1 million, or 22 percent, of Great
American Reserve's premiums collected in 1996 and $51.1 million,  or 24 percent,
of  premiums  collected  in 1995.  Although  Great  American  Reserve  no longer
actively  markets these  products,  it continues to have a substantial  block of
in-force  policies on which renewal premiums are collected.  These products were
sold through professional independent producers.

    Interest-sensitive   life  insurance  products  (including   universal  life
products)  provide whole life insurance with adjustable  rates of return related
to current  interest  rates.  The principal  differences  between Great American
Reserve's  universal life products and other  interest-sensitive  life insurance
products  are  policy  provisions  affecting  the  amount  and timing of premium
payments.  Universal life policyholders may vary the frequency and size of their
premium payments,  although policy benefits may also fluctuate according to such
payments.  Premium payments under the other interest-sensitive  policies may not
be varied by the  policyholders  and,  as a result,  are  designed to reduce the
administrative costs typically associated with monitoring universal life premium
payments and policy benefits.

    Individual  life products  also include  whole life and term life  products.
Under whole life policies, which were the standard industry product prior to the
advent of universal  life  insurance,  the  policyholder  generally pays a level
premium over the policyholder's expected lifetime,  which exceeds the premium on
comparable  term insurance when the  policyholder  is younger but is less as the
policyholder  grows older.  These policies combine  insurance  protection with a
savings  component  that  increases  in  amount  gradually  over the life of the
policy.  The policyholder may borrow against the savings  generally at a rate of
interest lower than that available from other lending sources.  The policyholder
may also choose to surrender the policy and receive the  accumulated  cash value
rather than continuing the insurance  protection.  Term life products offer pure
insurance  protection for a specified period of time-typically  one, five, 10 or
20 years.

    Accident and Health and Other

     Accident and health and other products  accounted for $29.3 million,  or 13
percent,  of Great American Reserve's total premiums collected in 1996 and $34.4
million,  or 16 percent,  of premiums  collected in 1995. Great American Reserve
offers group dental,  group  disability,  blanket student accident and a limited
amount of other health insurance products,  primarily through independent market
specialists.  Great  American  Reserve  markets  accident  and  health  policies
primarily  because it  believes  that  offering  a broad  range of  products  is
important to successfully  market life insurance and annuity products,  although
such  accident and health  policies are also  designed to be  profitable.  Group
dental  coverage  provides  a range of  benefits  for  dental  care and  related
procedures. Disability products provide defined monthly benefits up to specified
levels in the case of disability.  Student  accident  products  provide  limited
supplemental  reimbursement  coverage to students for  accidents  and  sickness.
Great American  Reserve's health business is subject to the risk that its claims
experience deviates from the assumptions used in setting premium rates. However,
Great  American  Reserve  has the right to change  rates to correct  for adverse
experience  every six months on many group  policies and annually on all others.
Experience  may be  adversely  affected by  inflationary  trends in the costs of
medical  treatment,  competition-driven  business cycles and the extent to which
insureds utilize covered services.

    Great American  Reserve  collected  premiums of $.1 million in 1996 and $2.4
million in 1995,  from  guaranteed  investment  contracts  issued as  investment
options for qualified retirement plans maintained by Conseco.

    INVESTMENTS

    Conseco Capital  Management,  Inc. ("CCM"), a registered  investment adviser
wholly owned by Conseco,  manages the  investment  portfolio  of Great  American
Reserve.  CCM's investment philosophy is to maintain a largely  investment-grade
fixed-income  portfolio,  provide  adequate  liquidity  for  expected  liability
durations  and other  requirements  and  maximize  total return  through  active
investment  management.  Investment  activities  are an  integral  part of Great
American Reserve's business,  since investment income is a significant component
of Great American  Reserve's  total  revenues.  Profitability  is  significantly
affected by spreads between interest yields on investments and rates credited on
insurance  liabilities.  Although  substantially  all credited rates on flexible
premium deferred  annuities may be changed annually,  changes in crediting rates
may not be sufficient to maintain  targeted  investment  spreads in all economic
and market environments.  In addition,  competition and other factors, including
the impact of the level of surrenders and withdrawals,  may limit Great American
Reserve's  ability to adjust or to maintain  crediting rates at levels necessary
to avoid narrowing of spreads under certain market conditions.

     For  information  regarding  the  composition  and  diversification  of the
investment portfolio of Great American Reserve, see "Management's Discussion and
Analysis of Consolidated  Financial Condition and Results of Operations of Great
American Reserve" and note 3 to Great American  Reserve's  financial  statements
for the year ended December 31, 1996.

    COMPETITION

    Great American Reserve  operates in a highly  competitive  environment.  The
life insurance industry consists of a large number of insurance companies,  many
of which are substantially larger and have greater financial resources,  broader
and more  diversified  product  lines  and  larger  staffs  than  those of Great
American Reserve. An expanding number of banks,  securities  brokerage firms and
other financial intermediaries also market insurance products or offer competing
products,  such as mutual fund products,  traditional bank investments and other
investment and retirement funding  alternatives.  In most areas,  competition is
based  on  a  number  of  factors,   including  pricing,   service  provided  to
distributors and  policyholders,  and ratings.  Great American Reserve must also
compete with other insurers to attract and retain the allegiance of agents.

    Financial institutions,  school districts,  marketing companies,  agents who
market insurance  products and policyholders use the financial  strength ratings
assigned  to an  insurer  by  independent  rating  agencies  as  one  factor  in
determining  which  insurer's  annuity  to market or  purchase.  Great  American
Reserve is rated "A (Excellent)" by A.M. Best Company ("A.M. Best"). A.M. Best's
insurance company ratings for the industry currently range from "A++ (Superior)"
to "F ( In Liquidation)". Publications of A.M. Best indicate that the "A" rating
is assigned to those companies that, in A.M. Best's opinion,  have  demonstrated
excellent overall performance when compared to the standards established by A.M.
Best and have  demonstrated  a  strong  ability  to meet  their  obligations  to
policyholders  over a long period of time. A.M. Best's rating procedure includes
quantitative and qualitative  evaluations of a company's financial condition and
operating performance.  Its quantitative evaluation is based on an analysis of a
company's    financial    performance    in   the   areas   of    profitability,
leverage/capitalization  and  liquidity.  A.M.  Best's  review  also  includes a
qualitative   evaluation   of  a   company's   spread  of  risk,   quality   and
appropriateness  of the  reinsurance  program,  quality and  diversification  of
assets,  adequacy  of  policy  or  loss  reserves,   management  experience  and
objectives, market presence and policyholders' confidence.

    Great  American  Reserve has been assigned a claims paying ability rating of
"A+" from Duff & Phelps Credit Rating Company ("Duff & Phelps").  Duff & Phelps'
claims-paying ability ratings range from "AAA (Highest  claims-paying  ability)"
to "DD  (Company  is under an order  of  liquidation)."  Publications  of Duff &
Phelps indicate that the"A+" rating represents "High  claims-paying  ability." A
plus or minus  sign  attached  to a Duff & Phelps  claims  paying  rating  shows
relative standing within a ratings category.

    In  addition,  Great  American  Reserve  has been  assigned a claims  paying
ability rating of BBBq from Standard & Poor's Corporation ("Standard & Poor's").
Claims-paying ability ratings from Standard & Poor's range from "AAA (Superior)"
to "R  (Regulatory  Action)."  A "BBB" is assigned by Standard & Poor's to those
companies which, in its opinion,  have adequate  financial  security,  but their
capacity to meet policyholder obligations is susceptible to adverse economic and
underwriting  conditions.  A "q"  subscript  indicates  that the rating is based
solely on quantitative analysis of publicly available financial data.

     Generally, rating agencies base their ratings upon information furnished to
them by the insurer and upon their own investigations,  studies and assumptions.
A.M. Best's ratings,  Duff & Phelps' claims-paying ratings and Standard & Poor's
claims-paying   ratings  are  principally  based  upon  factors  of  concern  to
policyholders,  agents  and  intermediaries  and are  not  directed  toward  the
protection  of  investors.  Given  the  competitive  nature  of  Great  American
Reserve's  business  and  the  increasing  focus  placed  on the  aforementioned
ratings,  Great  American  Reserve  manages its business  with the  objective of
preserving  existing  ratings and,  where  possible,  achieving  more  favorable
ratings.  There can be no assurance that any particular rating will continue for
any given period of time,  or that it will not be changed or withdrawn  entirely
if, in the judgement of the rating agency,  circumstances  so warrant.  If Great
American  Reserve's  ratings are downgraded from their current levels,  sales of
its products and the  persistency  of its in-force  policies  could be adversely
affected in a material way.

    Great  American  Reserve  believes  that it is able to  compete  effectively
because:  (i) it is experienced in establishing  and  cultivating  relationships
with  independent  market  specialists  which can  respond  rapidly to  changing
customer  needs;  (ii)  it  can  offer  competitive  rates  as a  result  of the
lower-than-average  operating costs and  higher-than-average  investment  yields
achieved by applying active  investment  portfolio  management  techniques;  and
(iii)  it  has  reliable  policyholder  administrative  services,  supported  by
customized information technology systems.

    UNDERWRITING

    Underwriting with respect to the majority of products sold by Great American
Reserve  (FPDAs and  variable  annuities)  is  minimal.  Substantially  all life
insurance   policies   issued  by  Great  American   Reserve  are   underwritten
individually,  although standardized  underwriting  procedures have been adopted
for certain low face-amount life insurance  coverages.  Great American Reserve's
group accident and health policies are underwritten based on the characteristics
of a group and its past claim experience.

    REINSURANCE

    Consistent with the general practice of the life insurance  industry,  Great
American  Reserve  reinsures  portions of the risk assumed  under its  insurance
policies  with  other  insurance   companies   under   agreements  of  indemnity
reinsurance.  Great American  Reserve also reinsures  risks from other insurers,
which are accounted for in the same manner as direct business.

    The  policy  risk  retention  limit  on the  life of one  individual  is $.5
million.  At December  31, 1996,  reinsurance  ceded by Great  American  Reserve
represented 8.3 percent of gross life insurance in force and reinsurance assumed
represented  5.3 percent of net life  insurance in force.  At December 31, 1996,
Great American Reserve's largest reinsurer accounted for less than .4 percent of
total insurance liabilities and 28 percent of total reinsurance receivables.

    EMPLOYEES

    Great American Reserve has no full-time employees.  Great American Reserve's
day-to-day operations are administered by Conseco pursuant to agreements between
Great American Reserve and Conseco.

    GOVERNMENTAL REGULATION

    Great  American  Reserve is subject to  regulation  and  supervision  by the
states  in  which  it  transacts   business.   State  laws  generally  establish
supervisory  agencies with broad administrative  authority,  including power to:
(i) grant and revoke  business  licenses;  (ii)  regulate  and  supervise  trade
practices  and market  conduct;  (iii)  establish  guaranty  associations;  (iv)
license agents;  (v) approve policy forms;  (vi) regulate premium rates for some
lines of business;  (vii) establish reserve  requirements;  (viii) prescribe the
form and content of required  financial  statements and reports;  (ix) determine
the  reasonableness  and  adequacy of  statutory  capital and  surplus;  and (x)
regulate the type and amount of permitted investments. Great American Reserve is
subject to periodic  examinations by state  regulatory  authorities.  Management
does not expect  the  results of any  on-going  examinations  to have a material
effect on the financial condition of Great American Reserve.

    The federal  government does not directly  regulate the insurance  business.
However,  federal  legislation  and  administrative  policies in several  areas,
including pension  regulation,  age and sex  discrimination,  financial services
regulation and federal taxation,  do affect the insurance business. In addition,
legislation  has been  introduced  from time to time in recent years  which,  if
enacted,  could result in the federal government  assuming a more direct role in
the regulation of the insurance industry.

    In December 1992,  the NAIC adopted the  Risk-Based  Capital for Life and/or
Health  Insurers Model Act (the "Model Act").  The Model Act provides a tool for
insurance  regulators  to determine the levels of capital and surplus an insurer
must  maintain in relation to its  insurance  and  investment  risks and whether
there is a need for possible regulatory attention.

     The Model Act provides  for four levels of  regulatory  attention,  varying
with the ratio of the company's total adjusted  capital (defined as the total of
its  statutory  capital,  surplus,  asset  valuation  reserve and certain  other
adjustments) to its risk-based  capital  ("RBC").  If a company's total adjusted
capital is less than 100 percent but greater  than or equal to 75 percent of its
RBC, or if a negative  trend (as defined by the  regulators)  has  occurred  and
total  adjusted  capital is less than 125  percent of RBC (the  "Company  Action
Level"),  the  company  must  submit  a  comprehensive  plan  to the  regulatory
authority proposing  corrective actions aimed at improving its capital position.
If a company's  total adjusted  capital is less than 75 percent but greater than
or  equal  to 50  percent  of its RBC  (the  "Regulatory  Action  Level")  , the
regulatory authority will perform a special examination of the company and issue
an order  specifying  corrective  actions that must be followed.  If a company's
total  adjusted  capital is less than 50 percent but greater than or equal to 35
percent of its RBC (the "Authorized  Control Level"),  the regulatory  authority
may take any action it deems  necessary,  including  placing the  company  under
regulatory  control.  If a  company's  total  adjusted  capital  is less than 35
percent of its RBC (the "Mandatory Control Level") the regulatory authority must
place the company under its control.  At December 31, 1996,  the total  adjusted
capital for Great American Reserve was greater than twice the respective Company
Action Level.

    The Texas  Insurance  Department has adopted its own RBC  requirements,  the
stated  purpose of which is to require a minimum level of capital and surplus to
absorb the financial,  underwriting, and investment risks assumed by an insurer.
Texas' RBC  requirements  differ from those adopted by the NAIC in two principal
respects:  (i) they use  different  elements to determine  minimum RBC levels in
their calculation formulas; and (ii) they do not stipulate "Action Levels" (like
those adopted by the NAIC) where corrective actions are required.  However,  the
Commissioner  of the  Texas  Insurance  Department  does  have the power to take
similar  corrective  actions if a company does not maintain the required minimum
level of capital and surplus.  Under the Texas  Regulations,  an insurer has met
RBC  requirements  if its admitted  assets exceed its  liabilities by at least 3
percent. Great American Reserve is domiciled in Texas and must comply with Texas
RBC  requirements.  At December 31, 1996, the admitted  assets of Great American
Reserve exceeded liabilities by more than twice the required 3 percent level.

    On the basis of statutory  statements filed with state regulators  annually,
the NAIC  calculates  twelve  financial  ratios to assist  state  regulators  in
monitoring the financial  condition of insurance  companies.  A "usual range" of
results for each ratio is used as a benchmark. In the past, variances in certain
ratios of Great  American  Reserve  have  resulted in inquiries  from  insurance
departments  to which Great American  Reserve has responded.  Such inquiries did
not lead to any restrictions affecting Great American Reserve's operations.

    Under  the  solvency  or  guaranty  laws of most  states  in  which  it does
business,  Great American  Reserve is required to pay guaranty fund  assessments
(up to certain  prescribed  limits).  Guaranty funds are  established by various
states  to  fund  policyholder   losses  or  the  liabilities  of  insolvent  or
rehabilitated insurance companies. These assessments may be deferred or forgiven
under most guaranty laws if they would threaten an insurer's financial strength.
In certain  instances,  the  assessments  may be offset  against  future premium
taxes.  Great  American  Reserve  believes  that the  liability  established  at
December 31, 1996,  is sufficient  to provide for  assessments  related to known
insolvencies. This reserve is based upon management's current expectation of the
availability of this right of offset and state guaranty fund  assessment  bases.
However,  changes in the basis  whereby  assessments  are charged to  individual
companies  or changes  to the  availability  of the right to offset  assessments
against premium tax payments could  materially  affect Great American  Reserve's
results.  Great American Reserve's statutory  financial  statements for the year
ended  December 31,  1996,  include $1.4 million of expenses as a result of such
assessments.

    FEDERAL INCOME TAXATION

    The  annuity  and life  insurance  products  marketed  and  issued  by Great
American  Reserve   generally  provide  the  policyholder  with  an  income  tax
advantage,  as compared to other  saving  investments  such as  certificates  of
deposit  and bonds,  in that  income  taxation  on the  increase in value of the
product is  deferred  until  receipt  by the  policyholder.  With other  savings
investments,  the increase in value is taxed as earned.  Annuity  benefits,  and
life insurance benefits which accrue prior to the death of the policyholder, are
generally not taxable until paid.  Life  insurance  death benefits are generally
exempt from income tax. Also,  benefits  received on immediate  annuities (other
than structured settlements) are recognized as taxable income ratably as opposed
to the methods used for some other investments, which tend to accelerate taxable
income into earlier years. The tax advantage for annuities and life insurance is
provided in the Internal Revenue Code (the "Code"), and is generally followed in
all states and other United States taxing  jurisdictions.  Accordingly,  the tax
advantage  is  subject  to change by  Congress  and by the  legislatures  of the
respective taxing jurisdictions.

    Great American Reserve is taxed under the life insurance company  provisions
of the Code.  Provisions in the Code require a portion of the expenses  incurred
in selling insurance  products to be deducted over a period of years, as opposed
to immediate  deduction in the year incurred.  This provision  increases the tax
for  statutory  accounting  purposes,   which  reduces  statutory  surplus  and,
accordingly,  decreases the amount of cash  dividends  that may be paid by Great
American Reserve. As of December 31, 1996, the cumulative taxes paid as a result
of this provision were $5.6 million.
    
     MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
     OPERATIONS OF GREAT AMERICAN RESERVE

    The  following  discussion  highlights  the material  factors  affecting the
results of operations  and financial  condition and resources of Great  American
Reserve.  This  discussion  should  be read in  conjunction  with the  financial
statements and notes of Great American Reserve included elsewhere herein.

    RESULTS OF OPERATIONS

     The  adjustments  resulting  from the adoption of a new basis of accounting
under  the  "push  down"  method  discussed  above  under  "Selected  Historical
Financial Information of the Company", may impact the comparability of financial
data for the periods before and after August 31, 1995.

    Year Ended December 31,  1996, Compared  to  1995  Periods  Combined  (Eight
Months Ended August 31, 1995 and Four Months Ended December 31, 1995)

    Insurance  policy income consists of premiums  received on traditional  life
products and policy fund and surrender charges assessed against  investment type
products.  This  account  decreased  in 1996  compared to the 1995  periods as a
result of a decrease in sales of policies  with  mortality or  morbidity  risks;
partially offset by an increase in surrender charges. Surrender charges assessed
against  annuity  withdrawals  were $1.9 million in 1996 and $1.7 million in the
1995  periods and  annuity  withdrawals  were $202.4  million in 1996 and $179.8
million in the 1995 periods.  Increases in withdrawals were primarily due to the
increased  size of Great  American  Reserve's  annuity  portfolio  and increased
competition from higher yielding alternative investment products.

    Net investment  income  includes both income earned on the general  invested
assets of Great American Reserve and separate account assets related to variable
annuities.  Investment  income earned on separate  account assets is offset by a
corresponding  charge to interest  expense on annuities and financial  products.
Excluding investment income on separate accounts,  net investment income in 1996
decreased  4.5 percent from 1995, to $182.8  million.  Average  invested  assets
(amortized cost basis and excluding  separate  account assets) were $2.3 billion
in 1996 and 1995, while the yield earned on average invested assets decreased to
8.1  percent  from  8.2  percent.  Cash  flows  received  during  1995  and 1996
(including  cash  flows  from  the  sales  of  investments)   were  invested  in
lower-yielding securities due to a general decline in interest rates.

    Net investment  income on separate account assets in 1996 increased to $35.6
million from $19.2 million in the 1995 periods.

    Net investment  gains often fluctuate from period to period.  Great American
Reserve  sold  $988.9  million of  investments  during  1996  compared to $919.7
million in 1995 which sales resulted in net investment  gains of $3.5 million in
1996  compared to net  investment  gains of $21.4  million in 1995. In addition,
Great American Reserve recorded net investment losses of $.8 million in 1996 and
$1.6 million in the 1995 periods on  writedowns  taken as a result of conditions
which caused Great American  Reserve to conclude that declines in the fair value
of certain securities were other than temporary.

    Selling  securities at a gain and  reinvesting the proceeds at a lower yield
may, absent other management action,  tend to decrease future investment yields.
Great American Reserve  believes,  however,  that certain factors would mitigate
the  adverse  effect on net  income of such  yield  decreases  as  follows:  (i)
additional  amortization  of the  cost of  policies  purchased  and the  cost of
policies  produced  is  recognized  in the same  period  as the gain in order to
reflect  reduced future yields  (thereby  reducing such  amortization  in future
periods);  (ii) interest rates credited to some products can be reduced  thereby
diminishing the effect of the yield decrease on the investment spread; and (iii)
the investment  portfolio grows as a result of reinvesting the investment gains.
See amortization related to net investment gains below.

    Insurance policy benefits and change in future policy benefits relate solely
to  policies  with  mortality  or  morbidity  features.  The  decrease  in  1996
corresponds with the decrease in the in-force block of such policies.

    Interest expense on annuities and financial  products  increased 8.9 percent
in 1996 compared to the 1995 periods.  Such increase  reflects  fluctuations  in
charges to the account related to separate  account assets described above under
net investment  income;  and changes in crediting  rates.  The weighted  average
crediting rate for annuity  liabilities  (other than separate accounts where the
credited amount is based on investment  income from  segregated  investments and
excluding  interest  bonuses  guaranteed for the first year of the contract) was
5.5 percent and 5.6 percent at December 31, 1996 and 1995, respectively.

    Interest  expense  on  investment  borrowings  in 1996 and the 1995  periods
reflect changes in investment  borrowing activities and lower rates paid on such
borrowings in 1996.

    Amortization  related to operations  is affected by the Conseco  Acquisition
and the  adoption of a new basis of  accounting  under the "push  down"  method.
Amortization  related to operations in periods prior to the Conseco  Acquisition
is  comprised  of cost of  policies  purchased,  cost of policies  produced  and
goodwill  based on the  previous  balances  and bases.  Amortization  related to
operations  after the Conseco  Acquisition is comprised of  amortization  of the
aforementioned account balances, reflecting a combination of Conseco's ownership
interests  in previous  balances  and its newly  purchased  interests  using the
step-basis of accounting.

    Cost of policies  produced  represents  the cost of  producing  new business
(primarily  commissions and certain costs of policy  issuance and  underwriting)
which varies with and is primarily  related to the  production  of new business.
Costs deferred may represent  amounts paid in the period new business is written
(such as underwriting  costs and first year commissions) or in periods after the
business is written (such as commissions  paid in subsequent  years in excess of
ultimate commissions paid).

    Cost of policies  purchased  represents  the cost to acquire Great  American
Reserve that is  attributable  to the right to receive cash flows from insurance
contracts in force at the acquisition  dates. Some costs incurred  subsequent to
the adoption of the new accounting  basis on policies issued prior to such date,
which  otherwise  would  have been  deferred  had it not been for the  change in
accounting  basis  (because  they vary  with and are  primarily  related  to the
production of the acquired  interests in policies) are expensed.  Such costs are
primarily   comprised  of  certain   commissions  paid  in  excess  of  ultimate
commissions which have been expensed as operating expense after August 31, 1995.
However,  such  amounts  were  considered  in  determining  the cost of policies
purchased and its amortization.

    Amortization  related to net investment  gains decreased in 1996 as a result
of the decrease in investment gains discussed above.

    Other operating costs and expenses  increased 48 percent to $54.3 million in
1996  compared to $36.8  million in the 1995  periods as a result of costs which
were  previously  capitalized  as part of cost of policies  produced  which were
expensed in 1996 (see  discussion of amortization  related to  operations);  and
additional costs incurred under new service agreements with Conseco as described
in the notes to the financial  statements  for the year ended December 31, 1996,
included herein.

    Income tax expense  fluctuated  primarily in  relationship  to income before
taxes.

    1995 Periods Combined (Four Months Ended December 31, 1995, and Eight Months
Ended August 31, 1995) Compared to Year Ended December 31, 1994

    Insurance  policy income consists of premiums  received on traditional  life
products and policy fund and surrender charges assessed against  investment type
products.  This account decreased in the 1995 periods from 1994 as a result of a
decrease in sales of policies  with  mortality  or  morbidity  risks,  partially
offset by an increase in surrender  charges resulting from higher annuity policy
withdrawals.  Surrender  charges assessed against annuity  withdrawals were $1.7
million in the 1995  periods and $1.5  million in 1994 and  annuity  withdrawals
were $179.8 million in the 1995 periods and $129.8 million in 1994. Increases in
withdrawals were primarily due to the increased size of Great American Reserve's
annuity  portfolio and increased  competition  from higher yielding  alternative
investment products.

    Net investment  income  includes both income earned on the general  invested
assets of Great American Reserve and separate account assets related to variable
annuities.  Investment  income earned on separate  account assets is offset by a
corresponding  charge to interest  expense on annuities and financial  products.
Excluding  investment income on separate accounts,  net investment income in the
1995  periods  increased  3.1  percent  from 1994,  to $191.4  million.  Average
invested  assets  (amortized cost basis and excluding  separate  account assets)
were $2.3 billion in 1995 and 1994,  while the yield earned on average  invested
assets increased to 8.2 percent from 8.0 percent.

    Net  investment  income  on  separate  account  assets  in the 1995  periods
increased to $19.2 million from $2.3 million in 1994.

    Net investment  gains often fluctuate from period to period.  Great American
Reserve sold $919.7 million of investment securities during the 1995 periods and
$586.0  million in 1994 which sales  resulted in net  investment  gains of $21.4
million in the 1995 periods  compared to net investment gains of $1.2 million in
1994. In addition, Great American Reserve recorded net investment losses of $1.6
million in the 1995  periods and $1.0 million in 1994 on  writedowns  taken as a
result of  conditions  which  caused  Great  American  Reserve to conclude  that
declines in the fair value of certain securities were other than temporary.

    The effect of net investment  gains on the  amortization of cost of policies
purchased and cost of policies  produced is discussed above under the comparison
of the 1996 and 1995 periods.  Also see  amortization  related to net investment
gains below.

    Insurance policy benefits and change in future policy benefits relate solely
to policies  with  mortality  or  morbidity  features.  The decrease in the 1995
periods corresponds with the decrease in the in-force block of such policies.

    Interest expense on annuities and financial products increased 17 percent in
the 1995 periods over 1994. Such increase reflects:  (i) fluctuations in charges
to the account  related to  investment  income from separate  account  assets as
described  above under net  investment  income;  and (ii)  changes in  crediting
rates. The weighted average crediting rate for annuity  liabilities  (other than
separate  accounts where the credited amount is based on investment  income from
the segregated  investments and excluding  interest  bonuses  guaranteed for the
first year of the annuity  contract) was 5.6 percent and 5.8 percent at December
31, 1995 and 1994, respectively.

    Interest  expense on  investment  borrowings in the 1995 periods and in 1994
reflects changes in investment borrowing activities and the higher rates paid on
such borrowings in the 1995 periods.

    Amortization related to operations increased 6.3 percent to $17.0 million in
the 1995 periods from $16.0  million in 1994.  Such increase is affected by: (i)
the  adoption of a new basis of  accounting  as  discussed  above;  and (ii) the
increased  amount  of  business  in  force  on  which   acquisition   costs  are
capitalized.  See the  discussion  of  cost of  policies  produced  and  cost of
policies purchased above under the comparison of the 1996 and 1995 periods.

    Amortization related to net  investment gains  increased in the 1995 periods
as a result of the increase in investment gains discussed above.

    Income tax expense  fluctuated  primarily in  relationship  to income before
taxes.


    INVESTMENTS

    Great  American  Reserve's   investment  strategy  is  to:  (i)  maintain  a
predominately  investment  grade fixed income  portfolio;  (ii) provide adequate
liquidity  to meet  the  cash  flow  requirements  of  policyholders  and  other
obligations;  and (iii)  maximize  current  income and total  investment  return
through active investment management. Consistent with this strategy, investments
in fixed maturity securities,  mortgage loans, credit-tenant loans, policy loans
and  short-term  investments  comprised 87 percent of Great  American  Reserve's
investment  portfolio at December 31, 1996. The remainder of the invested assets
were in equity  securities,  assets held in separate accounts and other invested
assets.  At December 31, 1996,  Great  American  Reserve had invested  assets of
approximately $2.4 billion.

    Great American Reserve is regulated by insurance statutes and regulations as
to the type of investments  that it is permitted to make and the amount of funds
that may be used for any one type of investment.  In light of these statutes and
regulations and Great American Reserve's business and investment strategy, Great
American  Reserve  generally  seeks to invest in United  States  government  and
government agency securities and corporate  securities rated investment grade by
established  nationally  recognized  rating  organizations  or, if not rated, in
securities of comparable investment quality.

    The following  table  summarizes  investment  yields earned over the periods
indicated:

<TABLE>
<CAPTION>


                                                                                       Prior basis
                                                                                -------------------------
                                                     Year         Four months   Eight months       Year
                                                     ended           ended          ended          ended
                                                 December 31,    December 31,    August 31,    December 31,
                                                     1996            1995           1995           1994
                                                     ----            ----           ----           ----
                                                                    (Dollars in millions)
<S>                                                 <C>            <C>            <C>             <C>              
Weighted average invested assets:
       As reported ............................     $2,417.9       $2,498.1       $2,416.5        $4,552.3
       Excluding unrealized appreciation
         (depreciation) (a)....................      2,438.9        2,467.4        2,470.7         4,662.6
Net investment income..........................        218.4           74.2          136.4           367.8

Yields earned:
       As reported.............................          9.0%           8.9%           8.4%            8.1%
       Excluding unrealized appreciation
         (depreciation) (a) ...................          8.9%           9.0%           8.2%            7.9%

<FN>
    (a)  Excludes the effect  of reporting  fixed maturities  at  fair value  as
         described in note 1 to the financial statements.
</FN>
</TABLE>

    Although investment income is a significant component of total revenues, the
profitability  of  Great  American  Reserve's  annuity  business  is  determined
primarily by spreads between interest rates earned and rates credited on annuity
contracts.  At December 31, 1996, the average yield,  computed on the cost basis
of Great  American  Reserve's  investment  portfolio,  was 7.9  percent  and the
average  interest  rate credited on Great  American  Reserve's  total  liability
portfolio was 5.7 percent.

    Actively Managed Fixed Maturities

    Great  American  Reserve's  actively  managed  fixed  maturity  portfolio at
December 31, 1996,  was  comprised  primarily of debt  securities  of the United
States government,  public utilities and other corporations and  mortgage-backed
securities.   Mortgage-backed   securities  included   collateralized   mortgage
obligations ("CMOs") and mortgage-backed pass-through securities.

    At  December  31,  1996,  the  amortized  cost and  estimated  fair value of
actively managed fixed maturity securities were as follows:

<TABLE>
<CAPTION>

                                                                                Gross          Gross          Estimated
                                                               Amortized     unrealized     unrealized          fair
                                                                 cost           gains         losses            value
                                                                 ----           -----         ------            -----
                                                                               (Dollars in millions)
<S>                                                           <C>               <C>            <C>           <C> 
United States Treasury securities and obligations
   of United States government corporations and
   agencies...............................................   $   29.9           $  .3          $  .3         $   29.9
Obligations of state and political subdivisions and
   foreign government obligations.........................       17.7              .1             .6             17.2
Public utility securities.................................      234.8             2.4            7.0            230.2
Other corporate securities................................      950.1            10.9           17.6            943.4
Mortgage-backed securities ...............................      578.3             2.3            6.2            574.4
                                                             --------           -----          -----         --------

   Total..................................................   $1,810.8           $16.0          $31.7         $1,795.1
                                                             ========           =====          =====         ========
</TABLE>

    As discussed in the notes to the financial  statements,  when Great American
Reserve adjusts  carrying values of actively  managed fixed maturity  securities
for changes in fair value, it also adjusts the cost of policies purchased,  cost
of policies  produced and insurance  liabilities.  These adjustments are made in
order to reflect the change in amortization  that would be needed if those fixed
maturity  investments  had  actually  been  sold at their  fair  values  and the
proceeds reinvested at current interest rates.

    The following table sets forth actively managed fixed maturity securities at
December 31, 1996, classified by rating categories. The category assigned is the
highest rating by a nationally recognized statistical rating organization or, as
to $23.5 million estimated fair value of fixed maturity  securities not rated by
such  firms,  the rating  assigned  by the  National  Association  of  Insurance
Commissioners ("NAIC"). For the purposes of this table, NAIC Class 1 is included
in the "A" rating;  Class 2,  "BBB-";  Class 3, "BB-";  and Classes 4-6, "B+ and
below":

<TABLE>
<CAPTION>
                                                                                           Percent of      Percent of
Investment                                                                                    fixed           total
  Rating                                                                                   maturities      investments
  ------                                                                                   ----------      -----------
<S>                                                                                          <C>              <C> 
AAA...................................................................................       37%              28%
AA....................................................................................        6                5
A.....................................................................................       21               15
BBB+..................................................................................        9                6
BBB...................................................................................       13               10
BBB-..................................................................................        7                5
                                                                                            ---               --

     Investment-grade.................................................................       93               69
                                                                                            ---               --

BB+...................................................................................        1                1
BB....................................................................................        1                1
BB-...................................................................................        2                2
B+ and below .........................................................................        3                2
                                                                                            ---               --

     Below investment-grade...........................................................        7                6
                                                                                            ---               --

         Total actively managed fixed maturities......................................      100%              75%
                                                                                            ===               ==
</TABLE>

    Great American Reserve plans to maintain  approximately the present level of
below investment grade fixed maturities. These securities generally have greater
risks than other corporate debt investments, including risk of loss upon default
by the borrower,  and are often unsecured and  subordinated to other  creditors.
Below  investment grade issuers usually have high levels of indebtedness and are
more sensitive to adverse economic  conditions,  such as recession or increasing
interest rates,  than are investment  grade issuers.  Great American  Reserve is
aware of these risks and monitors its below investment grade securities closely.
At December 31, 1996,  Great American  Reserve's  below  investment  grade fixed
maturity  investments  had an amortized  cost of $132.6 million and an estimated
fair value of $131.8 million.

     Great  American  Reserve's  investment  portfolio is managed by CCM.  Great
American  Reserve and CCM  periodically  evaluate the  creditworthiness  of each
issuer whose securities are held in the portfolio.  Special attention is paid to
those securities whose market values have declined  materially for reasons other
than  changes  in  interest  rates or other  general  market  conditions.  Great
American  Reserve  considers  available  information  to evaluate the realizable
value of the investment,  the specific condition of the issuer, and the issuer's
ability to comply with the material terms of the security.  Information reviewed
may include the recent operational results and financial position of the issuer,
information about its industry, recent press releases and other information. CCM
employs a staff of  experienced  securities  analysts in a variety of  specialty
areas.  Among other  responsibilities,  this staff  compiles  and  reviews  such
evidence.  If evidence does not exist to support a realizable  value equal to or
greater than the  carrying  value of the  investment  and such decline in market
value is determined to be other than temporary,  Great American  Reserve reduces
the carrying  amount to its net  realizable  value,  which  becomes the new cost
basis;  the amount of the  reduction is reported as an  investment  loss.  Great
American Reserve recognizes any recovery of such reductions in the cost basis of
an  investment  only  upon  the  sale,  repayment  or other  disposition  of the
investment.  Great American  Reserve  recorded  writedowns of investments of $.8
million in 1996 and $1.6  million  in 1995 as a result of changes in  conditions
which caused it to conclude  that the decline in fair value of such  investments
was other than  temporary.  Great  American  Reserve's  investment  portfolio is
subject to the risks of further  declines in realizable  value.  Great  American
Reserve  and  CCM,   however,   attempt  to  mitigate   this  risk  through  the
diversification and active management of its portfolio.

    Great American Reserve had no fixed maturity investment in technical default
(i.e.,  in  default,  but not as to the payment of  interest  or  principal)  or
substantive  default  (i.e.,  in  default  due  to  nonpayment  of  interest  or
principal) at December 31, 1996. There were no fixed maturity  investments about
which management had serious doubts as to the ability of the issuer to comply on
a timely basis with the material terms of the instruments.

    At December 31, 1996, fixed maturity  investments included $574.4 million of
mortgage-backed   securities  (32  percent  of  the  fixed   maturity   security
portfolio).  CMOs are  securities  backed  by pools of  pass-through  securities
and/or  mortgages that are segregated into sections or "tranches"  which provide
for  sequential  retirement  of  principal  rather  than the pro  rata  share of
principal  return which occurs through  regular  monthly  principal  payments on
pass-through securities.

    The yield characteristics of mortgage-backed securities differ from those of
traditional fixed income securities.  Interest and principal payments occur more
frequently,  often monthly, and mortgage-backed  securities are subject to risks
associated  with  variable  prepayments.  Prepayment  rates are  influenced by a
number of factors  which  cannot be  predicted  with  certainty,  including  the
relative  sensitivity of the underlying  mortgages backing the assets to changes
in interest rates; a variety of economic,  geographic and other factors; and the
repayment priority of the securities in the overall securitization structures.

    In general, prepayments on the underlying mortgage loans, and the securities
backed by these loans,  increase  when the level of  prevailing  interest  rates
declines  significantly below the interest rates on such loans.  Mortgage-backed
securities  purchased at a discount to par will  experience an increase in yield
when the  underlying  mortgages  prepay faster than expected.  Those  securities
purchased at a premium that prepay  faster than  expected will incur a reduction
in  yield.  When  declines  in  interest  rates  occur,  the  proceeds  from the
prepayment of  mortgage-backed  securities  are likely to be reinvested at lower
rates than Great American Reserve was earning on the prepaid securities.  As the
level of prevailing  interest rates  increases,  prepayments on  mortgage-backed
securities  decrease as fewer  underlying  mortgages are  refinanced.  When this
occurs,  the average  maturity  and duration of the  mortgage-backed  securities
increase, which decreases the yield on mortgage-backed securities purchased at a
discount  because  the  discount  is  realized  as income  at a slower  rate and
increases the yield on those purchased at a premium as a result of a decrease in
annual amortization of the premium.

    The following  table sets forth the par value,  amortized cost and estimated
fair value of mortgage-backed  securities  including CMOs summarized by interest
rates on the underlying collateral at December 31, 1996:

<TABLE>
<CAPTION>

                                                                                  Par        Amortized      Estimated
                                                                                 value         cost        fair value
                                                                                 -----         ----        ----------
                                                                                       (Dollars in millions)
<S>                                                                               <C>           <C>          <C> 
Below 7 percent............................................................       $209.6        $205.1       $201.5
7 percent - 8 percent......................................................        247.4         241.5        240.6
8 percent - 9 percent......................................................         70.9          69.7         69.3
9 percent and above........................................................         60.1          62.0         63.0
                                                                                  ------        ------       ------

     Total mortgage-backed securities......................................       $588.0        $578.3       $574.4
                                                                                  ======        ======       ======
</TABLE>

    The amortized  cost and estimated fair value of  mortgage-backed  securities
including  CMOs at December 31,  1996,  summarized  by type of security  were as
follows:

<TABLE>
<CAPTION>
                                                                                                 Estimated fair value
                                                                                              ------------------------
                                                                                                               % of
                                                                                Amortized                      fixed
Type                                                                              cost         Amount       maturities
- ----                                                                              ----         ------       ----------
                                                                                (Dollars in millions)

<S>                                                                              <C>            <C>           <C> 
Pass-throughs and sequential and targeted amortization  classes............      $458.7         $454.9        25%
Accrual (Z tranche) bonds..................................................         9.6            9.7          1
Planned amortization classes and accretion directed bonds..................        77.2           76.7          4
Subordinated classes.......................................................        32.8           33.1          2
                                                                                 ------         ------         --

                                                                                 $578.3         $574.4         32%
                                                                                 ======         ======         ==
</TABLE>

    Pass-throughs and sequential and targeted  amortization classes have similar
prepayment  variability.  Pass-throughs  have  historically  provided  the  best
liquidity  in  the  mortgage-backed  securities  market  and  provide  the  best
price/performance  ratio in a highly volatile  interest rate  environment.  This
type of  security  is also  frequently  used as  collateral  in the  dollar-roll
market.  Sequential  classes pay in a strict  sequence;  all principal  payments
received by the CMO are paid to the  sequential  tranches in order of  priority.
Targeted  amortization classes provide a modest amount of prepayment  protection
when  prepayments  on the underlying  collateral  increase from those assumed at
pricing.  Thus,  they offer  slightly  better call  protection  than  sequential
classes and pass-throughs.

    Support classes absorb the prepayment  risk from which planned  amortization
and  targeted  amortization  classes are  protected.  As such,  they are usually
extremely  sensitive to prepayments.  Most of Great American  Reserve's  support
classes are higher average life  instruments that generally will not lengthen if
interest  rates rise  further  and will have a tendency  to shorten if  interest
rates decline.  However,  since these bonds have costs below par values,  higher
prepayments will have the effect of increasing yields.

    Accrual bonds are CMOs  structured  such that the payment of coupon interest
is deferred until principal  payments begin. On each accrual date, the principal
balance is increased by the amount of the interest (based upon the stated coupon
rate) that otherwise would have been payable. As such, these securities act much
the same as zero coupon bonds until cash payments begin. Cash payments typically
do not commence  until earlier  classes in the CMO structure  have been retired,
which  can be  significantly  influenced  by the  prepayment  experience  of the
underlying  mortgage loan  collateral in the CMO structure.  Because of the zero
coupon  element of these  securities  and the  potential  uncertainty  as to the
timing of cash  payments,  their market values and yields are more  sensitive to
changing  interest  rates than other CMOs,  pass-through  securities  and coupon
bonds.

    Planned  amortization  classes and accretion  directed bonds are some of the
most stable and liquid  instruments in the  mortgage-backed  securities  market.
Planned  amortization  class  bonds  adhere  to a fixed  schedule  of  principal
payments as long as the underlying mortgage collateral  experiences  prepayments
within a certain  range.  Changes  in  prepayment  rates are first  absorbed  by
support  classes.  This  insulates  the planned  amortization  classes  from the
consequences  of both faster  prepayments  (average life  shortening) and slower
prepayments (average life extension).

    Subordinated   CMO  classes  have  both  prepayment  and  credit  risk.  The
subordinated  classes  are  used  to  lend  credit  enhancement  to  the  senior
securities  and  as  such,   rating  agencies  require  that  this  support  not
deteriorate  due to the prepayment of the  subordinated  securities.  The credit
risk of subordinated  classes is derived from the negative  leverage of owning a
small  percentage of the  underlying  mortgage loan  collateral  while bearing a
majority of the risk of loss due to homeowner defaults.

    All mortgage-backed securities are subject to risks associated with variable
prepayments.  As a result, these securities may have a different actual maturity
than planned at the time of purchase. When securities having a cost greater than
par are backed by mortgages  that prepay faster than  expected,  Great  American
Reserve records a charge to investment  income.  When  securities  having a cost
less than par prepay  faster  than  expected,  Great  American  Reserve  records
investment income.

    The degree to which a  mortgage-backed  security  is  susceptible  to income
fluctuations is influenced by: (i) the difference between its cost and par; (ii)
the relative  sensitivity  of the underlying  mortgages  backing the security to
prepayment  in a changing  interest  rate  environment;  and (iii) the repayment
priority of the security in the overall securitization structure. Great American
Reserve  limits the extent of these risks by : (i) purchasing  securities  which
are backed by collateral with lower  prepayment  sensitivity  (such as mortgages
priced at a discount to par value and mortgages  that are  extremely  seasoned);
(ii)  avoiding  securities  whose  values are heavily  influenced  by changes in
prepayments (such as interest-only  and  principal-only  securities);  and (iii)
investing in securities  structured to reduce  prepayment  risk (such as planned
amortization   class   ("PAC")   and   targeted   amortization   class   ("TAC")
collateralized  mortgage  obligations).  PAC  and  TAC  instruments  represented
approximately 23 percent of Great American Reserve's mortgage-backed  securities
at December 31, 1996.

    If Great American  Reserve  determines that it will dispose of an investment
held in the actively  managed fixed maturity  category,  it will either sell the
security or transfer  it to the trading  account at its fair value;  the gain or
loss is recognized  immediately.  There were no such  transfers in 1996.  During
1996,  Great American  Reserve sold actively  managed fixed maturity  securities
generating  proceeds  of  $938.3  million,  resulting  in $16.6  million  of net
investment gains and $9.2 million of net investment  losses (both before related
expenses,  amortization  and taxes).  Such  securities  were sold in response to
changes in the investment environment which created opportunities to enhance the
total return of the investment portfolio without adversely affecting the quality
of  the  portfolio  or  the  matching  of  expected  maturities  of  assets  and
liabilities.  The  realization  of gains and  losses  affects  the timing of the
amortization  of the  cost  of  policies  produced  and  the  cost  of  policies
purchased, as explained in note 1 to the financial statements.

    During 1996 and 1995,  fixed maturity  investments  with par values totaling
$40.9  million  and $34.1  million,  respectively,  were  redeemed  prior to the
scheduled maturity date. As a result of such redemptions, Great American Reserve
recognized  additional  income of  approximately  $.3 million and $1.4  million,
respectively, which was credited to net investment income.

    Other Investments

    Credit-tenant  loans are loans on commercial  properties  where the lease of
the principal tenant is assigned to the lender and the principal  tenant, or any
guarantor  of such  tenant's  obligations,  has a credit  rating  at the time of
origination  of the loan of at least BBB- or its  equivalent.  The  underwriting
guidelines  consider such factors as: (i) the lease term of the  property;  (ii)
the mortgagee's  management  ability,  including business  experience,  property
management  capabilities  and  financial  soundness;  and (iii)  such  economic,
demographic  or other  factors  that may  affect  the  income  generated  by the
property,  or its value.  The underwriting  guidelines also generally  require a
loan-to-value  ratio of 75 percent or less.  Credit-tenant  loans are carried at
amortized  cost and were $93.4  million at December 31, 1996,  or 3.9 percent of
total invested assets. The total estimated fair value of credit-tenant loans was
$92.5 million at December 31, 1996.

    At December 31, 1996,  Great American Reserve held mortgage loan investments
with a carrying value of $77.3 million (or 3.2 percent of total invested assets)
and a fair  value of  $77.0  million.  Substantially  all of the  mortgage  loan
investments were commercial loans.

    Non-current  mortgage loans were not significant at December 31, 1996. Great
American  Reserve had no investment  losses on mortgage loans for the year ended
December 31, 1996. At December 31, 1996,  Great American Reserve had a loan loss
reserve of $.9 million.  Approximately 30 percent,  18 percent and 16 percent of
the mortgage loans were on properties located in California,  Indiana and Texas,
respectively.  No other state  comprised  greater than 6 percent of the mortgage
loan balance.

    At  December  31,  1996,  Great  American  Reserve  held no trading  account
securities.  Trading account  securities are investments that are purchased with
the intent to be traded prior to their  maturity,  or are believed  likely to be
disposed  of  in  the  foreseeable  future  as a  result  of  market  or  issuer
developments.  Trading  account  securities are carried at estimated fair value,
with the changes in fair value reflected in the statement of operations.

    Short-term  investments  totaled  $14.8  million,  or .6 percent of invested
assets at December 31, 1996,  and consisted  primarily of  commercial  paper and
repurchase agreements relating to government securities.

    LIQUIDITY

    Great American Reserve  generally  produces  adequate cash flow from premium
collections  and  investment  income to meet its  obligations.  The  liabilities
related to insurance  policies are  primarily  long term and  generally are paid
from future  cash  flows.  Most of the  assets,  other than  policy  loans,  are
invested in bonds and other  securities,  substantially all of which are readily
marketable.  Although  there is no  present  need or intent to  dispose  of such
investments,  Great American Reserve could liquidate portions of its investments
if the need arose.

     As part of its  investment  strategy,  Great  American  Reserve enters into
reverse  repurchase  agreements  and  dollar-roll  transactions  to increase its
return on investments and improve its liquidity.  Reverse repurchase  agreements
involve a sale of securities and an agreement to repurchase the same  securities
at a later date at an agreed  upon  price.  Dollar-rolls  are similar to reverse
repurchase  agreements except that the repurchase  involves  securities that are
only  substantially  the same as the securities  sold.  These  transactions  are
accounted for as short-term collateralized borrowings.  Such borrowings averaged
approximately  $115.3  million  during  1996  (compared  to an  average of $84.4
million during 1995) and were collateralized by investment  securities with fair
values approximately equal to the loan value. The weighted average interest rate
on short-term  collateralized borrowings was 5.3 percent in 1996 and 5.4 percent
in 1995. The primary risk associated with short-term  collateralized  borrowings
is that the  counterparty  will be  unable  to  perform  under  the terms of the
contract.  Great American Reserve's exposure is limited to the excess of the net
replacement cost of the securities over the value of the short-term  investments
(which was not material at December 31, 1996).  Great American  Reserve believes
that the counterparties to its reverse repurchase and dollar-roll agreements are
financially responsible and that the counterparty risk is minimal.

    Of Great  American  Reserve's  total  insurance  liabilities at December 31,
1996,  less  than 7  percent  could  not be  surrendered,  56  percent  could be
surrendered  only by  incurring  a  surrender  charge  and 37  percent  could be
surrendered without penalty.

    Great American Reserve believes that it has adequate short-term  investments
and readily marketable  investment-grade  securities to cover the payments under
contracts  containing  fixed  payment  dates plus any likely  cash needs for all
other contracts and obligations.  Great American Reserve's  investment portfolio
at December 31, 1996, included $14.8 million of short-term  investments and $1.5
billion of  publicly  traded  investment-grade  bonds.  Great  American  Reserve
believes that such  investments  could be readily sold at or near carrying value
or used to facilitate borrowings under reverse repurchase agreements.


THE COMPANY'S DIRECTORS AND EXECUTIVE OFFICERS

The directors and principal executive officers of the Company as of December 31,
1996 are listed below,  together  with  information  as to their ages,  dates of
election and principal business occupation during the last five years.

<TABLE>
<CAPTION>
<S>                   <C>

                      PRINCIPAL BUSINESS OCCUPATION
NAME                  DURING LAST FIVE YEARS
- --------------------  --------------------------------------------

Ngaire E. Cuneo       Since 1993, Director of Conseco's principal
     (Age 45)         insurance subsidiaries. Since 1992,
                      Executive Vice President, Corporate
                      Development of Conseco, Inc. and various
                      positions with certain of its affiliates.
                      Prior thereto, Ms. Cuneo was Senior Vice
                      President/Managing Director of GE Capital
                      from 1986 - 1992.

Stephen C. Hilbert    Since 1979, Chairman of the Board, Chief
     (Age 49)         Executive Officer and Director of Conseco,
                      Inc. Since 1988, President and various
                      positions with the Company and certain of
                      its affiliates.

Rollin M. Dick        Since 1986, Executive Vice President, Chief
     (Age 64)         Financial Officer and Director of Conseco,
                      Inc. and various positions with the Company
                      and certain of its affiliates.

Lawrence W. Inlow     Since 1987, Executive Vice President,
     (Age 45)         Secretary and General Counsel of Conseco,
                      Inc. and various positions (including
                      Directorships) with the Company and certain
                      of its affiliates.

Donald F. Gongaware   Since 1985, Executive Vice President, Chief
     (Age 60)         Operations Officer and Director of Conseco,
                      Inc. and various positions with certain of
                      its affiliates.  President of Great American
                      Reserve.
</TABLE>

EXECUTIVE COMPENSATION

The Company has no  full-time  employees  and does not pay  compensation  to any
employee, officer or director of the Company.


                              LEGAL PROCEEDINGS

There are no legal  proceedings  to which the Variable  Account is a party or to
which the assets of the Variable  Account are  subject.  Neither the Company nor
the Distributor is involved in any litigation that is of material  importance in
relation to their total assets or that relates to the Variable Account.

              ADDITIONAL INFORMATION ABOUT THE VARIABLE ACCOUNT

Additional  information  concerning  the Variable  Account is contained in a SAI
which is  available  without  charge,  by  contacting  the  Company  at 11815 N.
Pennsylvania Street, Carmel, Indiana 46032, (800)342-6307.

                            REGISTRATION STATEMENT

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 and Certificates  offered hereby. This Prospectus does not contain all
the information set forth in the Registration  Statement and amendments  thereto
and exhibits filed as a part thereof,  to all of which  reference is hereby made
for  further   information   concerning   the  Company  and  the  Contracts  and
Certificates  offered hereby.  Statements contained in this Prospectus as to the
content of Contracts and Certificates and other legal instruments are summaries.
For a  complete  statement  of the  terms  thereof,  reference  is  made to such
instruments as filed.

                                LEGAL OPINIONS

Legal matters in connection with the Contracts and Certificates described herein
are being  passed upon by the law firm of  Blazzard,  Grodd &  Hasenauer,  P.C.,
Westport, Connecticut.

                                   EXPERTS

The financial  statements of Great American  Reserve as of December 31, 1996 and
1995,  and for the year ended  December 31, 1996, the four months ended December
31, 1995,  the eight months ended August 31, 1995,  and the year ended  December
31, 1994,  included in this  prospectus,  have been audited by Coopers & Lybrand
L.L.P., independent accountants,  as set forth in their report appearing herein,
and have been so included  in  reliance  upon the report of such firm given upon
their authority as experts in accounting and auditing.

                             FINANCIAL STATEMENTS

Financial  statements  of the  Company  are  included  in  this  Prospectus.  No
financial  statements for the Variable Account have been included because, as of
the date of this Prospectus,  the Variable Account had no assets.  The financial
statements of the Company  included  herein should be considered only as bearing
upon the ability of the Company to meet its obligations  under the Contracts and
Certificates.


                        REPORT OF INDEPENDENT ACCOUNTANTS




To the Shareholders and Board of Directors
Great American Reserve Insurance Company

     We have audited the  accompanying  balance sheet of Great American  Reserve
Insurance  Company (the  "Company")  as of December  31, 1996 and 1995,  and the
related  statements of operations,  shareholder's  equity and cash flows for the
year ended  December  31, 1996 and the four months ended  December 31, 1995.  We
have also  audited the  accompanying  statements  of  operations,  shareholder's
equity and cash flows of the Company for the eight months ended August 31, 1995,
and the  year  ended  December  31,  1994,  based  on the  basis  of  accounting
applicable  to  periods  prior to the  adoption  of push  down  accounting  upon
Conseco,  Inc.'s  purchase  of all  common  shares  of the  Company  it did  not
previously  own (see note 1 of the notes to financial  statements  regarding the
adoption  of  push  down  accounting).   These  financial   statements  are  the
responsibility of the Company's management.  Our responsibility is to express an
opinion on these financial statements based on our audits.

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

     In our opinion,  the financial statements referred to above present fairly,
in all material  respects,  the  financial  position of Great  American  Reserve
Insurance  Company as of  December  31,  1996 and 1995,  and the  results of its
operations  and its cash flows for the year ended  December 31,  1996,  the four
months ended  December 31, 1995,  the eight months ended August 31, 1995 and the
year ended December 31, 1994, in conformity with generally  accepted  accounting
principles.



                                              COOPERS & LYBRAND L.L.P.

Indianapolis, Indiana
March 14, 1997



                                       F-1


<TABLE>
<CAPTION>
                    GREAT AMERICAN RESERVE INSURANCE COMPANY

                                  BALANCE SHEET
                           December 31, 1996 and 1995
                              (Dollars in millions)


                                                          ASSETS


                                                                                            1996             1995
                                                                                            ----             ----
<S>                                                                                        <C>               <C> 
Investments:
    Actively managed fixed maturities at fair value (amortized cost:
       1996 - $1,810.8; 1995 - $1,980.1)...............................................    $1,795.1          $2,030.9
    Mortgage loans.....................................................................        77.3              95.5
    Credit-tenant loans................................................................        93.4              79.4
    Policy loans.......................................................................        80.8              84.7
    Other invested assets .............................................................        89.0              37.8
    Short-term investments.............................................................        14.8              19.0
    Assets held in separate accounts...................................................       232.4             137.5
                                                                                           --------          --------

          Total investments............................................................     2,382.8           2,484.8


Accrued investment income..............................................................        32.9              34.0
Cost of policies purchased.............................................................       143.0             120.0
Cost of policies produced..............................................................        38.2              24.0
Reinsurance receivables................................................................        25.7              27.0
Goodwill (net of accumulated amortization: 1996 - $11.7; 1995 - $10.2).................        49.7              53.0
Other assets...........................................................................         8.2              14.0
                                                                                           --------          --------

          Total assets.................................................................    $2,680.5          $2,756.8
                                                                                           ========          ========



                            (continued on next page)

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


</TABLE>

                                      F-2


<TABLE>
<CAPTION>
                                         GREAT AMERICAN RESERVE INSURANCE COMPANY

                                                 BALANCE SHEET (Continued)
                                                December 31, 1996 and 1995
                                      (Dollars in millions, except per share amount)


                                           LIABILITIES AND SHAREHOLDER'S EQUITY


                                                                                            1996             1995
                                                                                            ----             ----
<S>                                                                                        <C>               <C> 
Liabilities:
    Insurance liabilities..............................................................    $1,957.5          $2,039.1
    Income tax liabilities.............................................................        29.8              39.0
    Investment borrowings..............................................................        48.4              84.2
    Other liabilities..................................................................        15.5              14.4
    Liabilities related to separate accounts ..........................................       232.4             137.5
                                                                                           --------          --------

            Total liabilities..........................................................     2,283.6           2,314.2
                                                                                           --------          --------

Shareholder's equity:
    Common stock and additional paid-in capital (par value $4.80 per share, 1,065,000
       shares authorized,  1,043,565 shares issued and outstanding)....................       380.8             380.8
    Unrealized appreciation (depreciation) of securities:
       Fixed maturity securities (net of applicable deferred income taxes:
          1996 - $(2.4); 1995 - $6.8)..................................................        (4.4)             11.8
       Other investments (net of applicable deferred income taxes:
          1996 - $(.1); 1995 - $.4)....................................................         (.2)               .6
    Retained earnings..................................................................        20.7              49.4
                                                                                           --------          --------

            Total shareholder's equity.................................................       396.9             442.6
                                                                                           --------          --------

            Total liabilities and shareholder's equity.................................    $2,680.5          $2,756.8
                                                                                           ========          ========

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


</TABLE>

                                       F-3


<TABLE>
<CAPTION>
                                         GREAT AMERICAN RESERVE INSURANCE COMPANY

                                                  STATEMENT OF OPERATIONS
                                                   (Dollars in millions)


                                                                                                       Prior basis
                                                                                               ---------------------------
                                                                Year          Four months      Eight months       Year
                                                               ended             ended            ended          ended
                                                            December 31,      December 31,      August 31,    December 31,
                                                               1996              1995             1995           1994
                                                               ----              ----             ----           ----
<S>                                                           <C>                 <C>          <C>             <C>  
Revenues:
    Insurance policy income...............................    $  81.4            $ 31.8        $  60.5         $ 98.6
    Net investment income.................................      218.4              74.2          136.4          187.9
    Net investment gains..................................        2.7              12.5            7.3             .2
                                                              -------            ------         ------         ------

            Total revenues................................      302.5             118.5          204.2          286.7
                                                              -------            ------         ------         ------

Benefits and expenses:
    Insurance policy benefits.............................       54.9              18.9           45.9           66.2
    Change in future policy benefits......................       (3.7)               .2           (4.3)          (1.3)
    Interest expense on annuities and financial products..      129.4              44.2           74.6          101.4
    Interest expense on investment borrowings.............        6.2               1.0            3.6            2.9
    Amortization related to operations....................       17.8               5.3           11.7           16.0
    Amortization related to investment  gains.............        2.5              10.0            4.3            2.7
    Other operating costs and expenses....................       54.3              13.1           23.7           37.3
                                                              -------            ------         ------         ------

            Total benefits and expenses...................      261.4              92.7          159.5          225.2
                                                              -------            ------         ------         ------

            Income before income taxes....................       41.1              25.8           44.7           61.5

Income tax expense........................................       15.4               9.7           16.5           22.7
                                                              -------            ------         ------         ------

            Net income....................................    $  25.7            $ 16.1         $ 28.2         $ 38.8
                                                              =======            ======         ======         ======


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

</TABLE>


                                       F-4


<TABLE>
<CAPTION>



                                         GREAT AMERICAN RESERVE INSURANCE COMPANY

                                             STATEMENT OF SHAREHOLDER'S EQUITY
                                                   (Dollars in millions)



                                                                                                       Prior basis
                                                                                               -------------------------
                                                                Year           Four months     Eight months       Year
                                                                ended             ended            ended          ended
                                                            December 31,      December 31,      August 31,    December 31,
                                                                1996              1995             1995           1994
                                                                ----              ----             ----           ----
<S>                                                            <C>                <C>               <C>            <C> 
Common stock and additional paid-in capital:
   Balance, beginning of period...........................     $380.8             $380.8            $339.7         $339.7
      Adjustment of balance due to new accounting basis...         -                  -               41.1             -
                                                               ------             ------            ------         ------ 

   Balance, end of period.................................     $380.8             $380.8            $380.8         $339.7
                                                               ======             ======            ======         ======

Unrealized appreciation (depreciation) of securities:
   Fixed maturity securities:
      Balance, beginning of period........................     $ 11.8             $  1.3           $ (53.0)       $  33.3
        Change in unrealized appreciation (depreciation)..      (16.2)              10.5              55.7          (86.3)
        Adjustment of balance due to new
          accounting basis................................         -                  -               (1.4)            -
                                                               ------             ------           -------         ------

      Balance, end of period..............................     $ (4.4)            $ 11.8           $   1.3         $(53.0)
                                                               ======             ======           =======         ======

   Other investments:
      Balance, beginning of period........................     $   .6             $   .6           $  (2.1)        $  (.1)
        Change in unrealized appreciation (depreciation)..        (.8)                -                3.3           (2.0)
        Adjustment of balance due to new
          accounting basis................................         -                  -                (.6)            -
                                                               ------             ------           -------         ------

      Balance, end of period..............................     $  (.2)            $   .6           $    .6         $ (2.1)
                                                               ======             ======           =======         ======

Retained earnings:
   Balance, beginning of year.............................     $ 49.4             $ 33.3           $  80.3         $ 75.6
      Net income .........................................       25.7               16.1              28.2           38.8
      Dividends on common stock...........................      (54.4)                -              (41.2)         (34.1)
      Adjustment of balance due to new
        accounting basis..................................         -                  -              (34.0)            -
                                                               ------             ------           -------         ------

   Balance, end of year...................................    $  20.7             $ 49.4           $  33.3        $  80.3
                                                              =======             ======           =======        =======

        Total shareholder's equity........................    $ 396.9             $442.6           $ 416.0        $ 364.9
                                                              =======             ======           =======        =======



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

</TABLE>


                                       F-5


<TABLE>
<CAPTION>
                                         GREAT AMERICAN RESERVE INSURANCE COMPANY

                                                  STATEMENT OF CASH FLOWS
                                                   (Dollars in millions)


                                                                                                       Prior basis
                                                                                               -------------------------
                                                                Year           Four months     Eight months       Year
                                                                ended             ended            ended          ended
                                                            December 31,      December 31,      August 31,    December 31,
                                                                1996              1995             1995           1994
                                                                ----              ----             ----           ----
<S>                                                          <C>                <C>                <C>            <C> 
Cash flows from operating activities:
    Net income.............................................  $   25.7           $   16.1           $  28.2        $  38.8
       Adjustments to reconcile net income to net
          cash provided by operating activities:
            Amortization...................................      20.4               15.3              16.0           18.7
            Income taxes...................................      (3.9)               2.3               2.9            1.3
            Insurance liabilities..........................     (40.5)             (25.8)            (14.0)         (10.5)
            Interest credited to insurance liabilities.....     129.4               44.2              74.6          101.4
            Fees charged to insurance liabilities .........     (32.8)             (10.3)            (22.2)         (36.5)
            Accrual and amortization of investment income..       3.1                3.2              (1.8)          (1.2)
            Deferral of cost of policies produced..........     (13.2)              (3.0)             (6.6)          (9.4)
            Investment gains...............................      (2.7)             (12.5)             (7.3)           (.2)
            Other..........................................      (8.9)              (8.9)             (3.2)           5.0
                                                             --------           --------           -------        -------

            Net cash provided by operating activities......      76.6               20.6              66.6          107.4
                                                             --------           --------           -------        -------

Cash flows from investing activities:
    Sales of investments...................................     988.9              513.2             406.5          586.0
    Maturities and redemptions.............................     101.7               60.4              57.5          118.4
    Purchases of investments...............................    (954.2)            (532.2)           (476.2)        (786.9)
                                                             --------           --------           -------        -------

            Net cash provided (used) by investing
                activities.................................     136.4               41.4             (12.2)         (82.5)
                                                             --------           --------           -------        -------

Cash flows from financing activities:
    Deposits to insurance liabilities......................     169.8               50.8             104.4          146.0
    Cash paid in reinsurance recapture ....................       -                (71.1)               -              -
    Investment borrowings..................................     (35.8)             (36.8)            121.0          (58.3)
    Withdrawals from insurance liabilities.................    (306.7)             (71.9)           (166.3)        (171.4)
    Dividends paid on common stock.........................     (44.5)                -              (41.2)         (34.1)
                                                             --------           --------           -------        -------

            Net cash provided (used)  by
                financing activities.......................    (217.2)            (129.0)             17.9         (117.8)
                                                             --------           --------           -------        -------

            Net increase (decrease) in short-term
                investments................................      (4.2)             (67.0)             72.3          (92.9)

Short-term investments, beginning of period................      19.0               86.0              13.7          106.6
                                                             --------           --------           -------        -------

Short-term investments, end of period......................  $   14.8           $   19.0           $  86.0        $  13.7
                                                             ========           ========           =======        =======




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

</TABLE>


                                       F-6




                    GREAT AMERICAN RESERVE INSURANCE COMPANY

                          Notes to Financial Statements
                         ------------------------------


1.   SIGNIFICANT ACCOUNTING POLICIES

     Organization and Basis of Presentation

     Great  American   Reserve   Insurance   Company  (the  "Company")   markets
tax-qualified annuities and certain employee benefit- related insurance products
through professional independent agents. Since August 1995, the Company has been
a wholly owned subsidiary of Conseco,  Inc.  ("Conseco"),  a financial  services
holding  company engaged in the  development,  marketing and  administration  of
annuity,  individual  health  insurance and individual life insurance  products.
During 1994,  Conseco  effectively owned 36 percent of the Company,  through its
ownership  interest in CCP Insurance,  Inc. ("CCP"), a holding company organized
for  companies  previously  acquired  by Conseco  Capital  Partners,  L.P.  (the
"Partnership"),  a limited  partnership  organized  by Conseco.  The Company was
acquired by the  Partnership  in 1990 (the  "Partnership  Acquisition").  During
1995, Conseco's ownership in CCP (and in the Company) increased to 49 percent as
a result of purchases  of CCP common  stock by CCP and Conseco.  In August 1995,
Conseco  completed the purchase of the  remaining  shares of CCP common stock it
did not  already  own in a  transaction  pursuant  to which CCP was merged  with
Conseco,   with  Conseco   being  the   surviving   corporation   (the  "Conseco
Acquisition").

     The accompanying  financial  statements give effect to "push down" purchase
accounting to reflect the Partnership  Acquisition and the Conseco  Acquisition.
As a result of  applying  "push down"  purchase  accounting:  (i) the  Company's
financial  position  and results of  operations  for periods  subsequent  to the
Partnership  Acquisition and before the Conseco  Acquisition (the "prior basis")
reflect the  Partnership's  cost to acquire the  Company's  asset and  liability
accounts  based upon their  estimated fair values at the purchase date; and (ii)
the  Company's   financial  position  and  results  of  operations  for  periods
subsequent  to the Conseco  Acquisition  reflect  Conseco's  cost to acquire the
Company's asset and liability accounts based upon their estimated fair values at
the purchase date.

     The effect of the adoption of the new basis of  accounting on the Company's
balance sheet accounts on August 31, 1995, was as follows (dollars in millions):
<TABLE>
<CAPTION>

                                                                                              Debit
                                                                                             (Credit)
                                                                                             --------
                  <S>                                                                        <C>
                  Cost of policies purchased..............................................   $  59.0
                  Cost of policies produced ..............................................     (27.0)
                  Goodwill................................................................     (15.1)
                  Insurance liabilities...................................................      (1.2)
                  Income tax liabilities..................................................     (11.9)
                  Other...................................................................       1.3 
                  Common stock and additional paid-in capital.............................     (41.1)
                  Net unrealized appreciation of fixed maturity securities................       1.4
                  Net unrealized appreciation of other investments........................        .6
                  Retained earnings.......................................................      34.0
</TABLE>

     The  accompanying  financial  statements  also  include  the  effect of the
December  31,  1994,  merger  of  Jefferson   National  Life  Insurance  Company
("Jefferson  National",  which was acquired by the Partnership in 1990) into the
Company.  This  merger  has  been  accounted  for  as a  pooling  of  interests;
therefore,  the assets and  liabilities  of each company  have been  combined at
their book values and the  statements of  operations,  shareholder's  equity and
cash flows have been reported as if the merger had occurred on January 1, 1994.

     The accompanying financial statements have been prepared in conformity with
generally accepted accounting principles ("GAAP"), which differ in some respects
from statutory  accounting  practices  followed in the  preparation of financial
statements  submitted to state insurance  departments.  The financial statements
prepared in conformity with GAAP include amounts based on informed estimates and
judgment of management,  with  consideration  given to materiality.  Significant
estimates and  assumptions  are utilized in the  calculation of cost of policies
produced,  cost of policies  purchased,  insurance  liabilities,  guaranty  fund
assessment accruals and deferred income taxes. Actual experience may differ from
those estimates. Certain amounts from the 1995 and 1994 financial statements and
notes have been reclassified to conform with the 1996 presentation.

                                       F-7




                    GREAT AMERICAN RESERVE INSURANCE COMPANY

                          Notes to Financial Statements
                         ------------------------------


     Investments

     Fixed maturity  investments  are securities  that mature more than one year
after issuance.  They include bonds,  notes receivable and preferred stocks with
mandatory redemption features and are classified as follows:

         Actively managed - fixed maturity  securities that may be sold prior to
         maturity  due to changes  that might  occur in market  interest  rates,
         issuer credit quality or the Company's liquidity requirements. Actively
         managed fixed  maturity  securities are carried at estimated fair value
         and the  unrealized  gain or loss is  recorded  net of tax and  related
         adjustments described below as a component of shareholder's equity.

         Trading  account  - fixed  maturity  securities  are  bought  and  held
         principally  for the purpose of selling them in the near term.  Trading
         account  securities  are carried at  estimated  fair value.  Unrealized
         gains or losses are  included in net  investment  gains  (losses).  The
         Company did not hold any trading account  securities  during 1996, 1995
         or 1994.

         Held to  maturity - (all other  fixed  maturity  securities)  are those
         securities  which the Company has the  ability and  positive  intent to
         hold to maturity,  and are carried at amortized  cost.  The Company may
         dispose  of  these  securities  if the  credit  quality  of the  issuer
         deteriorates,   if  regulatory   requirements  change  or  under  other
         unforeseen  circumstances.  The Company has not held any  securities in
         this classification during 1996, 1995 or 1994.

     Anticipated  returns,  including  investment  gains  and  losses,  from the
investment  of   policyholder   balances  are  considered  in  determining   the
amortization  of the  cost  of  policies  purchased  and the  cost  of  policies
produced.  When  actively  managed  fixed  maturity  securities  are  stated  at
estimated  fair value,  an adjustment to the cost of policies  purchased and the
cost of policies  produced may be necessary  if a change in  amortization  would
have been recorded if such  securities had been sold at their fair value and the
proceeds reinvested at current yields. Furthermore, if future yields expected to
be earned on such securities  decline,  it may be necessary to increase  certain
insurance  liabilities.  Adjustments to such liabilities are required when their
balances,  in addition to future net cash flows (including  investment  income),
are insufficient to cover future benefits and expenses.

     Unrealized  gains and losses and the related  adjustments  described in the
preceding paragraph have no effect on earnings, but are recorded, net of tax, as
a component of shareholder's  equity.  The following table summarizes the effect
of these adjustments as of December 31, 1996:
<TABLE>
<CAPTION>

                                                                                     Effect of fair
                                                                    Balance        value adjustment on
                                                                    before          actively managed          Reported
                                                                  adjustment        fixed maturities           amount
                                                                  ----------        ----------------           ------
                                                                                  (Dollars in millions)
<S>                                                                 <C>                    <C>                  <C>
Actively managed fixed maturity securities....................      $1,810.8               $(15.7)              $1,795.1
Cost of policies purchased....................................         135.2                  7.8                  143.0
Cost of policies produced.....................................          37.1                  1.1                   38.2
Income tax liabilities........................................          32.2                 (2.4)                  29.8
Net unrealized depreciation of fixed maturities...............           -                   (4.4)                  (4.4)
</TABLE>

     When  changes  in  conditions  cause  a  fixed  maturity  investment  to be
transferred to a different category (e.g. actively managed,  held to maturity or
trading),  the security is  transferred to the new category at its fair value at
the date of the transfer. There were no such transfers in 1996, 1995 or 1994. At
the  transfer  date,  the  security's  unrealized  gain or loss is  recorded  as
follows:

     o      For transfers to the trading category, the  unrealized  gain or loss
            is recognized in earnings;

     o      For transfers from the trading category, the unrealized gain or loss
            already recognized in earnings is not reversed;

     o      For   transfers   to actively  managed from  held  to  maturity, the
            unrealized gain or loss is recognized in shareholder's equity; and

                                       F-8




                    GREAT AMERICAN RESERVE INSURANCE COMPANY

                          Notes to Financial Statements
                         ------------------------------


     o     For  transfers  to  held  to  maturity  from  actively  managed,  the
           unrealized  gain or loss at the  date  of  transfer  continues  to be
           recognized  in  shareholder's  equity,  but is  amortized  as a yield
           adjustment until ultimately sold.

     Credit-tenant loans are loans for commercial  properties which require: (i)
the lease of the principal tenant to be assigned to the Company;  (ii) the lease
to produce adequate cash flow to fund substantially all the cash requirements of
the loan;  and (iii) the  principal  tenant,  or the  guarantor of such tenant's
obligations,  to have an  investment-grade  credit rating when the loan is made.
These loans also must be  collateralized  by the value of the related  property.
Underwriting guidelines take into account such factors as: (i) the lease term of
the  property;  (ii)  the  borrower's  management  ability,  including  business
experience,  property management capabilities and financial soundness; and (iii)
such economic, demographic or other factors that may affect the income generated
by the property or its value. The underwriting  guidelines  generally  require a
loan-to-value  ratio of 75 percent or less.  Credit-tenant loans and traditional
mortgage loans are carried at amortized cost.

     Policy loans are stated at their current unpaid principal balance.

     Short-term  investments  include commercial paper,  invested cash and other
investments  purchased with maturities of less than three months and are carried
at amortized cost,  which  approximates  fair value.  The Company  considers all
short-term investments to be cash equivalents.

     Fees  received  and  costs  incurred  in  connection  with  origination  of
investments,  principally mortgage loans, are deferred.  Fees, costs,  discounts
and premiums are amortized as yield adjustments over the contractual life of the
investments.  Anticipated  prepayments on  mortgage-backed  securities are taken
into consideration in determining estimated future yields on such securities.

     The specific  identification  method is used to account for the disposition
of investments.  The  differences  between sale proceeds and carrying values are
reported as investment gains and losses,  or as adjustments to investment income
if the proceeds are prepayments by issuers prior to maturity.

     The Company regularly evaluates investment securities,  credit-tenant loans
and  mortgage  loans  based on current  economic  conditions,  past  credit loss
experience and other  circumstances  of the investee.  A decline in a security's
net  realizable  value that is other than  temporary is treated as an investment
loss and the cost basis of the security is reduced to its estimated  fair value.
Impaired  loans  are  revalued  at the  present  value of  expected  cash  flows
discounted  at the loan's  effective  interest rate when it is probable that the
Company will be unable to collect all amounts due  according to the  contractual
terms of the agreement.  The Company accrues interest on the net carrying amount
of impaired loans.

     As part of the Company's  investment  strategy,  the Company may enter into
reverse  repurchase  agreements  and  dollar-roll  transactions  to increase its
investment return or to improve liquidity.  These transactions are accounted for
as collateral borrowings,  where the amount borrowed is equal to the sales price
of the underlying securities.

     Separate Accounts

     Separate  accounts are funds on which investment income and gains or losses
accrue  directly  to certain  policyholders.  The assets of these  accounts  are
legally  segregated.  They are not subject to the claims  which may arise out of
any other business of the Company.  The Company reports  separate account assets
at market value;  the  underlying  investment  risks are assumed by the contract
holders.  The Company  records the related  liabilities  at amounts equal to the
underlying  assets;  the fair value of these  liabilities  equals their carrying
amount.


                                       F-9




                    GREAT AMERICAN RESERVE INSURANCE COMPANY

                          Notes to Financial Statements
                         ------------------------------


     Cost of Policies Purchased

     The cost of policies  purchased  represents the portion of the  acquisition
cost that was  allocated to the value of the right to receive  future cash flows
from  insurance  contracts  existing at the date such  insurance  contracts were
acquired.  The value of cost of policies purchased is the actuarially determined
present  value of the projected  future cash flows from the insurance  contracts
existing at the acquisition  date. The method used to value the cost of policies
purchased is consistent  with the valuation  methods used most commonly to value
blocks  of  insurance  business,   which  is  also  consistent  with  the  basic
methodology generally used to value assets.  The  method  used  is summarized as
follows:

     o    Identify the expected future cash flows from the blocks of business.

     o    Identify the risks inherent in realizing those cash flows (i.e.,  what
          is the probability that the cash flows will be realized).

     o    Identify the rate of return  necessary  considering the risks inherent
          in realizing the cash flows.

     o    Determine  the  value  of  the  policies by  discounting  the expected
          future cash flows by the discount rate required.

     The expected future cash flows used in determining  such value are based on
actuarially  determined  projections of future premium  collections,  mortality,
surrenders,  operating expenses,  changes in insurance  liabilities,  investment
yields on the assets  held to back the  policy  liabilities  and other  factors.
These  projections  take into  account  all  factors  known or  expected  at the
valuation date,  based on the collective  judgment of the Company's  management.
Actual  experience  on  purchased  business  may vary  from  projections  due to
differences in renewal premiums collected,  investment spread,  investment gains
or losses, mortality and morbidity costs and other factors.

     The  discount  rate used to  determine  the  value of the cost of  policies
purchased  is the rate of return  required  in order to  invest in the  business
being  acquired.  In  determining  this required  rate of return,  the following
factors are considered:

     o    The  magnitude  of the risks  associated  with  each of the  actuarial
          assumptions used in determining expected future cash flows.

     o    The cost of capital required to fund the acquisition.

     o    The  likelihood  of changes in projected  future cash flows that might
          occur if there are changes in insurance regulations and tax laws.

     o    The  acquired  business  compatibility  with other  activities  of the
          Company that may favorably affect future cash flows.

     o    The complexity of the acquired business.

     o    Recent prices (i.e.,  discount rates used in  determining  valuations)
          paid by others to acquire similar blocks of business.

     After the cost of policies  purchased is determined,  it is amortized based
on the incidence of the expected cash flows.  This asset is amortized  using the
interest rate credited to the underlying policies.

     If renewal  premiums  collected,  investment  spread,  investment  gains or
losses, mortality and morbidity costs or other factors differ from expectations,
amortization  of the cost of policies  purchased is adjusted.  For example,  the
sale of a fixed maturity  investment may result in a gain (or loss). If the sale
proceeds are reinvested at a lower (or higher)  earnings rate, there may also be
a reduction  (or increase) in future  investment  spread.  Amortization  must be
increased  (decreased)  to reflect the change in the  incidence of expected cash
flows  consistent  with the  methods  used  with the cost of  policies  produced
(described below).

                                      F-10




                    GREAT AMERICAN RESERVE INSURANCE COMPANY

                          Notes to Financial Statements
                         ------------------------------


     Each  year,  the  recoverability  of the  cost  of  policies  purchased  is
evaluated by line of business within each block of purchased insurance business.
If current estimates indicate that the existing insurance liabilities,  together
with the  present  value of future net cash  flows  from the blocks of  business
purchased,  will be insufficient to recover the cost of policies purchased,  the
difference is charged to expense.  Amortization is adjusted  consistent with the
methods used with the cost of policies produced (as described below).

     The cost of policies  purchased related to the original  acquisition of the
Company by the  Partnership  in 1990 is  amortized  under a  slightly  different
method than that described above. However, the effect of the different method on
1996 net income was insignificant.

     Cost of Policies Produced

     Costs which vary with and are primarily  related to the  acquisition of new
business  are  deferred  to the extent  that such costs are deemed  recoverable.
These  costs  include   commissions,   certain  costs  of  policy  issuance  and
underwriting  and  certain  agency  expenses.  For  traditional  life and health
contracts,  deferred  costs are  amortized  with  interest in relation to future
anticipated  premium  revenue  using  the  same  assumptions  that  are  used in
calculating the insurance  liabilities.  For immediate  annuities with mortality
risks, deferred costs are amortized in relation to the present value of benefits
to be paid.  For universal  life-type,  interest-sensitive  and  investment-type
contracts,  deferred  costs are  amortized  in relation to the present  value of
expected gross profits from these contracts,  discounted using the interest rate
credited to the policy (currently, 5 percent to 8 percent).

     Recoverability  of the unamortized  balance of cost of policies produced is
evaluated regularly and considers  anticipated  investment income. For universal
life-type contracts and investment-type  contracts, the accumulated amortization
is adjusted  (whether an increase or a decrease)  whenever  there is a change in
the  estimated  gross  profits  expected over the life of a block of business in
order to maintain a constant  relationship  between amortization and the present
value  (discounted  at the rate of interest  that  accrues to the  policies)  of
expected  gross  profits.   For  traditional  and  most  other  contracts,   the
unamortized  asset balance is reduced by a charge to income only when the sum of
the present value of discounted future cash flows and the policy  liabilities is
not sufficient to cover such asset balance.

     Goodwill

     The excess of the cost of  acquiring  the  Company's  net  assets  over its
estimated  fair values is recorded as  goodwill  and is being  amortized  on the
straight-line basis over a 40-year period. The Company periodically assesses the
recoverability  of  goodwill  through  projections  of  future  earnings  of the
acquired  business.  Such assessment is made based on whether  goodwill is fully
recoverable  from  projected  undiscounted  net cash flows from  earnings of the
acquired business over the remaining  amortization period. If future evaluations
of goodwill indicate a material change in the factors supporting  recoverability
over the remaining amortization period, all or a portion of goodwill may need to
be written  off or the  amortization  period  shortened  (no such  changes  have
occurred).

     Insurance Liabilities, Recognition of Insurance Policy  Income  and Related
     Benefits and Expenses

     Reserves for traditional and  limited-payment  life insurance contracts are
generally  calculated using the net level premium method based on assumptions as
to investment  yields,  mortality,  morbidity,  withdrawals  and dividends.  The
assumptions  are based on  projections  using past and expected  experience  and
include provisions for possible adverse deviation. These assumptions are made at
the time the  contract  is  issued  or,  in the case of  contracts  acquired  by
purchase, at the purchase date.

     Reserves for universal life-type and investment-type contracts are based on
the  contract  account  balance,  if future  benefit  payments  in excess of the
account  balance are not  guaranteed,  or on the present value of future benefit
payments when such payments are  guaranteed.  Additional  increases to insurance
liabilities  are made if future  cash  flows  including  investment  income  are
insufficient to cover future benefits and expenses.

     For  investment-type  contracts  without  mortality  risk (such as deferred
annuities and immediate  annuities with benefits paid for a period  certain) and
for  contracts  that permit the  Company or the  insured to make  changes in the
contract terms (such as single- premium whole life and universal life),  premium
deposits  and benefit  payments  are  recorded as  increases  or  decreases in a
liability  account rather than as revenue and expense.  Amounts  charged against
the liability account for the cost of insurance, policy

                                      F-11




                    GREAT AMERICAN RESERVE INSURANCE COMPANY

                          Notes to Financial Statements
                         ------------------------------


administration  and  surrender  penalties  are  recorded as  revenues.  Interest
credited to the  liability  account and benefit  payments  made in excess of the
contract liability account balance are charged to expense.

     For traditional life insurance contracts, premiums are recognized as income
when due. Benefits and expenses are associated with earned premiums resulting in
their level  recognition  over the premium paying period of the contracts.  Such
recognition is accomplished through the provision for future policy benefits and
the amortization of deferred policy acquisition costs.

     For  contracts  with  mortality  risk,  but with  premiums  paid for only a
limited period (such as  single-premium  immediate  annuities with benefits paid
for  the  life  of the  annuitant),  the  accounting  treatment  is  similar  to
traditional  contracts.  However,  the excess of the gross  premium over the net
premium is deferred and  recognized in relation to the present value of expected
future benefit payments.

     Liabilities for incurred claims are determined using historical  experience
and  represent an estimate of the present  value of the ultimate net cost of all
reported  and  unreported  claims.   Management  believes  these  estimates  are
adequate.  Such  estimates are  periodically  reviewed and any  adjustments  are
reflected in current operations.

     For participating  policies,  the amount of dividends to be paid (which are
not  significant)  is  determined  annually by the  Company.  The portion of the
earnings  allocated to  participating  policyholders is recorded as an insurance
liability.

     Reinsurance

     In the normal  course of business,  the Company seeks to limit its exposure
to loss on any single  insured  and to recover a portion of  benefits  paid over
such limit by ceding  reinsurance to other  insurance  enterprises or reinsurers
under  excess  coverage  and  coinsurance  contracts.  The  Company  has set its
retention  limit for  acceptance of risk on life  insurance  policies at various
levels up to $.5 million.

     Assets and liabilities  related to insurance  contracts are reported before
the effects of  reinsurance.  Reinsurance  receivables  and prepaid  reinsurance
premiums  (including  amounts related to insurance  liabilities) are reported as
assets.  Estimated reinsurance receivables are recognized in a manner consistent
with the liabilities relating to the underlying reinsured insurance contracts.

     Income Taxes

     Income  tax  expense   includes   deferred  taxes  arising  from  temporary
differences  between  the  tax and  financial  reporting  basis  of  assets  and
liabilities.  The  effects  of a tax rate  change  on  current  and  accumulated
deferred  income  taxes are  reflected  in the  period in which the  change  was
enacted.

     In assessing the realization of deferred tax assets,  the Company considers
whether  it is more  likely  than not  that  the  deferred  tax  assets  will be
realized.  The ultimate realization of deferred tax assets is dependent upon the
generation  of future  taxable  income  during the  periods  in which  temporary
differences  become  deductible.  If future  income does not occur as  expected,
deferred income taxes may need to be written off.

     Fair Values of Financial Instruments

     The  following  methods  and  assumptions  were  used  by  the  Company  in
determining estimated fair values of financial instruments:

     Investment  securities:   The  estimated  fair  values  of  fixed  maturity
     securities (including redeemable preferred stocks) are based on quotes from
     independent pricing services,  where available.  For investment  securities
     for which such  quotes are not  available,  the  estimated  fair values are
     determined  using values  obtained from  broker-dealer  market makers or by
     discounting  expected future cash flows using current market interest rates
     applicable to the yield,  credit quality of the investments and maturity of
     the investments.

                                      F-12




                    GREAT AMERICAN RESERVE INSURANCE COMPANY

                          Notes to Financial Statements
                         ------------------------------


     Mortgage loans,  credit-tenant  loans and policy loans:  The estimated fair
     values  of  mortgage  loans,  credit-tenant  loans  and  policy  loans  are
     determined by discounting  future  expected cash flows using interest rates
     currently  being offered for similar loans to borrowers with similar credit
     ratings. Loans with similar  characteristics are aggregated for purposes of
     the calculations.

     Other invested assets:  The estimated fair values of these assets have been
     assumed to be equal to their carrying value. Such value is believed to be a
     reasonable approximation of the fair value of these investments.

     Short-term investments: The estimated fair values of short-term investments
     are based on quoted market prices,  where  available.  The carrying  amount
     reported in the balance sheet for these assets approximates their estimated
     fair value.

     Insurance liabilities for investment  contracts:  The estimated fair values
     of liabilities  under  investment-type  insurance  contracts are determined
     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.

     Investment  borrowings:  Due to the short-term  nature of these  borrowings
     (terms  generally less than 30 days),  estimated fair values are assumed to
     approximate the carrying amount reported in the balance sheet.

     The estimated fair values of financial instruments are as follows:

<TABLE>
<CAPTION>

                                                                          1996                            1995
                                                                  ---------------------          -------------------
                                                                  Carrying        Fair           Carrying        Fair
                                                                   Amount         Value           Amount         Value
                                                                   ------         -----           ------         -----
                                                                                    (Dollars in millions)
     <S>                                                          <C>           <C>               <C>          <C> 
     Financial assets issued for purposes other than trading:
       Actively managed fixed maturity securities...........      $1,795.1      $1,795.1          $2,030.9     $2,030.9
       Mortgage loans.......................................          77.3          77.0              95.5        108.9
       Credit-tenant loans..................................          93.4          92.5              79.4         79.7
       Policy loans.........................................          80.8          80.8              84.7         84.7
       Other invested assets................................          89.0          89.0              37.8         37.8
       Short-term investments...............................          14.8          14.8              19.0         19.0

     Financial liabilities issued for purposes other than trading:
       Insurance liabilities for investment contracts (1)...      $1,282.1      $1,282.1          $1,346.5     $1,346.5
       Investment borrowings................................          48.4          48.4              84.2         84.2

<FN>
       (1) The estimated fair value of the liabilities for investment  contracts
           was  approximately  equal to its carrying  value at December 31, 1996
           and 1995,  because  interest  rates  credited on the vast majority of
           account   balances   approximate   current   rates  paid  on  similar
           investments  and  because  these rates are not  generally  guaranteed
           beyond one year.  The Company is not required to disclose fair values
           for insurance liabilities, other than those for investment contracts.
           However,  the Company takes into  consideration  the  estimated  fair
           values of all  insurance  liabilities  in its overall  management  of
           interest  rate risk.  The Company  attempts  to minimize  exposure to
           changing  interest  rates  by  matching  investment  maturities  with
           amounts due under insurance contracts.
</FN>
</TABLE>


                                      F-13




                    GREAT AMERICAN RESERVE INSURANCE COMPANY

                          Notes to Financial Statements
                         ------------------------------


2.   JEFFERSON NATIONAL MERGER

     On December 31, 1994, Jefferson National was merged with the Company,  with
the Company being the surviving  corporation.  The merger has been accounted for
as a pooling of interests and,  accordingly,  the financial  statements for 1994
have been restated to include the accounts of Jefferson  National.  Certain 1994
balances for the separate companies are as follows:
<TABLE>
<CAPTION>

                                                                             Amount prior to     Jefferson
                                                                            effect of merger      National        Combined
                                                                            ----------------      --------        --------
                                                                                           (Dollars in millions)
   <S>                                                                          <C>               <C>            <C>
   Insurance policy income...................................................   $   53.2          $   45.4       $   98.6
   Net investment income.....................................................      101.9              86.0          187.9
   Total revenues............................................................      154.1             132.6          286.7
   Income before income taxes................................................       25.9              35.6           61.5
   Net income................................................................       16.7              22.1           38.8
</TABLE>

3.   INVESTMENTS

     At December  31,  1996,  the  amortized  cost and  estimated  fair value of
actively managed fixed maturity securities were as follows:

<TABLE>
<CAPTION>

                                                                                Gross          Gross          Estimated
                                                               Amortized     unrealized     unrealized          fair
                                                                 cost           gains         losses            value
                                                                 ----           -----         ------            -----
                                                                                 (Dollars in millions)
   <S>                                                         <C>              <C>           <C>              <C> 
   United States Treasury securities and obligations
      of United States government corporations and
      agencies............................................     $   29.9         $  .3         $  .3           $    29.9
   Obligations of state and political subdivisions........          6.1            .1            .1                 6.1
   Debt securities issued by foreign governments..........         11.6           -              .5                11.1
   Public utility securities..............................        234.8           2.4           7.0               230.2
   Other corporate securities.............................        950.1          10.9          17.6               943.4
   Mortgage-backed securities.............................        578.3           2.3           6.2               574.4
                                                               --------         -----         -----            --------

      Total...............................................     $1,810.8         $16.0         $31.7            $1,795.1
                                                               ========         =====         =====            ========
</TABLE>

     At December  31,  1995,  the  amortized  cost and  estimated  fair value of
actively managed fixed maturity securities were as follows:
<TABLE>
<CAPTION>

                                                                                Gross          Gross          Estimated
                                                               Amortized     unrealized     unrealized          fair
                                                                 cost           gains         losses            value
                                                                 ----           -----         ------            -----
                                                                                 (Dollars in millions)
   <S>                                                       <C>                <C>            <C>           <C>
   United States Treasury securities and obligations
      of United States government corporations and
      agencies............................................   $   59.2           $ 2.1          $ -           $   61.3
   Obligations of state and political subdivisions........        9.3              .2             .1              9.4
   Debt securities issued by foreign governments..........        8.3              .3            -                8.6
   Public utility securities..............................      351.6            11.4            2.0            361.0
   Other corporate securities.............................      888.0            34.0            6.4            915.6
   Mortgage-backed securities ............................      663.7            12.2             .9            675.0
                                                             --------           -----           ----         --------

          Total...........................................   $1,980.1           $60.2           $9.4         $2,030.9
                                                             ========           =====           ====         ========
</TABLE>


                                      F-14




                    GREAT AMERICAN RESERVE INSURANCE COMPANY

                          Notes to Financial Statements
                         ------------------------------


     Actively  managed fixed  maturity  securities,  summarized by the source of
their estimated fair value, were as follows at December 31, 1996:

<TABLE>
<CAPTION>
                                                                                                      Estimated
                                                                                     Amortized          fair
                                                                                       cost             value
                                                                                       ----             -----
                                                                                         (Dollars in millions)
<S>                                                                                     <C>             <C> 
Nationally recognized pricing services..........................................        $1,516.7        $1,500.4
Broker-dealer market makers.....................................................           242.9           243.6
Internally developed methods (calculated based
   on a weighted-average current market yield of 10.2 percent)..................            51.2            51.1
                                                                                        --------        --------

         Total .................................................................        $1,810.8        $1,795.1
                                                                                        ========        ========
</TABLE>

     The following table sets forth actively  managed fixed maturity  securities
at December 31, 1996, classified by rating categories.  The category assigned is
the highest rating by a nationally  recognized  statistical rating  organization
or, as to $23.5  million fair value of fixed  maturity  securities  not rated by
such  firms,  the rating  assigned  by the  National  Association  of  Insurance
Commissioners ("NAIC"). For the purposes of this table, NAIC Class 1 is included
in the "A" rating;  Class 2,  "BBB-";  Class 3, "BB-";  and Classes 4-6, "B+ and
below":

<TABLE>
<CAPTION>
                                                                                           Percent of       Percent of
Investment                                                                                    fixed           total
  Rating                                                                                   maturities      investments
  ------                                                                                   ----------      -----------
<S>                                                                                            <C>              <C>
AAA...................................................................................         37%              28%
AA   .................................................................................          6                5
A    .................................................................................         21               15
BBB+..................................................................................          9                6
BBB...................................................................................         13               10
BBB-..................................................................................          7                5
                                                                                             ----             ----

     Investment-grade.................................................................         93               69
                                                                                             ----             ----

BB+...................................................................................          1                1
BB   .................................................................................          1                1
BB-...................................................................................          2                2
B+ and below .........................................................................          3                2
                                                                                             ----             ----

     Below investment-grade...........................................................          7                6
                                                                                             ----             ----

         Total actively managed fixed maturities......................................        100%              75%
                                                                                              ===               ==
</TABLE>

     Below   investment-grade   actively  managed  fixed  maturity   securities,
summarized  by the amount  their  amortized  cost  exceeds  fair value,  were as
follows at December 31, 1996:

<TABLE>
<CAPTION>
                                                                                                            Estimated
                                                                                         Amortized            fair
                                                                                           cost               value
                                                                                           ----               -----
                                                                                             (Dollars in millions)

<S>                                                                                      <C>                 <C>    
Amortized cost exceeds fair value by more than 15%..................................     $    3.1            $    1.7
Amortized cost exceeds fair value by more than 5% but not more than 15%.............         18.4                16.8
All others..........................................................................        111.1               113.3
                                                                                          -------             -------

         Total......................................................................       $132.6              $131.8
                                                                                           ======              ======
</TABLE>

                                      F-15




                    GREAT AMERICAN RESERVE INSURANCE COMPANY

                          Notes to Financial Statements
                         ------------------------------


     The Company had no fixed  maturity  investments in technical or substantive
default as of December  31,  1996.  The  Company  recorded  writedowns  of fixed
maturity  investments  and other invested  assets  totaling $.8 million in 1996,
$1.6  million  in 1995 and $1.0  million  in 1994,  as a result  of  changes  in
conditions  which  caused it to  conclude  the  decline in the fair value of the
investment  was other than  temporary.  As of December 31,  1996,  there were no
fixed maturity  investments about which the Company had serious doubts as to the
ability of the issuer to comply with the contractual  terms of their obligations
on a timely basis.  Investment  income foregone due to defaulted  securities was
$.2 million in 1996,  $.1 million in the four months ended December 31, 1995 and
$1.3 million in 1994.  There was no investment  income foregone due to defaulted
securities during the eight months ended August 31, 1995.

     Actively managed fixed maturity securities at December 31, 1996, summarized
by contractual  maturity date, are shown below.  Actual  maturities  will differ
from  contractual  maturities  because  borrowers  may have the right to call or
prepay obligations with or without call or prepayment penalties and because most
mortgage-backed securities provide for periodic payments throughout their lives.

<TABLE>
<CAPTION>
                                                                                                        Estimated
                                                                                       Amortized          fair
                                                                                         cost             value
                                                                                         ----             -----
                                                                                           (Dollars in millions)

<S>                                                                                     <C>              <C> 
Due in one year or less.........................................................        $    10.7        $   10.6
Due after one year through five years...........................................            102.3           103.1
Due after five years through ten years..........................................            314.7           313.5
Due after ten years.............................................................            804.8           793.5
                                                                                         --------        --------

       Subtotal.................................................................          1,232.5         1,220.7
Mortgage-backed securities......................................................            578.3           574.4
                                                                                         --------        --------

       Total ...................................................................         $1,810.8        $1,795.1
                                                                                         ========        ========
</TABLE>

     Net investment income consisted of the following:

<TABLE>
<CAPTION>

                                                          Year        Four months   Eight months        Year
                                                          ended         ended           ended           ended
                                                      December 31,   December 31,    August 31,     December 31,
                                                          1996           1995           1995            1994
                                                          ----           ----           ----            ----
                                                                          (Dollars in millions)

<S>                                                      <C>             <C>            <C>            <C>
Actively managed fixed maturity securities.......        $146.4          $53.9          $110.2         $157.9
Mortgage loans...................................          11.8            4.8             8.0           13.0
Credit-tenant loans .............................           7.2            1.7             4.1            3.8
Policy loans.....................................           5.0            1.9             3.5            5.2
Short-term investments...........................           2.3             .8             1.9            3.8
Other invested assets............................          11.4             .3             1.6            3.2
Separate accounts................................          35.6           11.3             7.9            2.3
                                                         ------         ------          ------        -------

     Gross investment income.....................         219.7           74.7           137.2          189.2
Investment expenses..............................           1.3             .5              .8            1.3
                                                         ------         ------          ------        -------

     Net investment income.......................        $218.4          $74.2          $136.4         $187.9
                                                         ======          =====          ======         ======
</TABLE>

     The Company did not have any fixed maturity  investments and mortgage loans
not accruing investment income in 1996, 1995 and 1994.



                                      F-16




                    GREAT AMERICAN RESERVE INSURANCE COMPANY

                          Notes to Financial Statements
                         ------------------------------


     The proceeds from sales of actively managed fixed maturity  securities were
$938.3  million in 1996,  $512.5  million in the four months ended  December 31,
1995,  $406.0  million in the eight  months  ended  August  31,  1995 and $578.3
million in 1994. Net investment gains consisted of the following:

<TABLE>
<CAPTION>

                                                          Year        Four months   Eight months        Year
                                                          ended         ended           ended           ended
                                                      December 31,   December 31,    August 31,     December 31,
                                                          1996           1995           1995            1994
                                                          ----           ----           ----            ----
                                                                          (Dollars in millions)
<S>                                                       <C>            <C>             <C>            <C> 
Fixed maturities:
   Gross gains...................................         $16.6          $16.5           $14.4          $17.6
   Gross losses..................................          (9.2)          (2.2)           (2.3)          (9.3)
   Other than temporary decline in fair value....           (.2)           (.4)           (1.2)          (1.0)
                                                         ------         ------           -----          -----

     Net investment gains from fixed maturities
       before expenses...........................           7.2           13.9            10.9            7.3
Mortgage loans...................................           -              -               (.2)           -
Other  ..........................................           -              -              (1.0)          (3.1)
Other than temporary decline in fair value.......           (.6)           -               -              -
                                                         ------         ------           -----          -----

     Net investment gains before expenses........           6.6           13.9             9.7            4.2
Investment gain expenses.........................           3.9            1.4             2.4            4.0
                                                         ------         ------           -----          -----

     Net investment gains........................        $  2.7          $12.5           $ 7.3         $   .2
                                                         ======          =====           =====         ======
</TABLE>

     The change in net  unrealized  appreciation  (depreciation)  on investments
consisted of the following:

<TABLE>
<CAPTION>

                                                          Year        Four months   Eight months        Year
                                                          ended         ended           ended           ended
                                                      December 31,   December 31,    August 31,     December 31,
                                                          1996           1995           1995            1994
                                                          ----           ----           ----            ----
                                                                          (Dollars in millions)
<S>                                                    <C>               <C>            <C>         <C> 
Actively managed fixed maturities................      $(66.5)           $45.5          $164.1      $(254.9)
Other invested assets............................        (1.3)              .1             5.1         (3.2)
                                                       ------            -----          ------      -------

         Subtotal................................       (67.8)            45.6           169.2       (258.1)
Less effect on other balance sheet accounts:
   Cost of policies purchased....................        36.6            (26.3)          (64.1)        93.1
   Cost of policies produced.....................         4.5             (2.7)          (12.0)        27.6
   Income taxes..................................         9.7             (6.1)          (34.1)        49.1
                                                       ------            -----         -------      -------

Change in net unrealized appreciation
   (depreciation) of securities..................      $(17.0)           $10.5         $  59.0      $ (88.3)
                                                       ======            =====         =======      =======
</TABLE>

     Investments in  mortgage-backed  securities at December 31, 1996,  included
collateralized   mortgage   obligations   ("CMOs")   of   $221.6   million   and
mortgage-backed  pass-through  securities of $352.8 million. CMOs are securities
backed by pools of pass-through  securities and/or mortgages that are segregated
into sections or "tranches." These securities provide for sequential  retirement
of  principal,  rather than the pro rata share of principal  return which occurs
through regular monthly principal payments on pass-through securities.




                                      F-17




                    GREAT AMERICAN RESERVE INSURANCE COMPANY

                          Notes to Financial Statements
                         ------------------------------


     The following table sets forth the par value,  amortized cost and estimated
fair  value of  investments  in  mortgage-backed  securities  including  CMOs at
December 31, 1996, summarized by interest rates on the underlying collateral:

<TABLE>
<CAPTION>

                                                                                   Par       Amortized      Estimated
                                                                                  value        cost        fair value
                                                                                  -----        ----        ----------
                                                                                        (Dollars in millions)

<S>                                                                              <C>           <C>             <C>  
Below 7 percent .....................................................            $209.6        $205.1          $201.5
7 percent - 8 percent................................................             247.4         241.5           240.6
8 percent - 9 percent................................................              70.9          69.7            69.3
9 percent and above..................................................              60.1          62.0            63.0
                                                                                 ------        ------          ------

     Total mortgage-backed securities................................            $588.0        $578.3          $574.4
                                                                                 ======        ======          ======
</TABLE>

     The amortized cost and estimated fair value of  mortgage-backed  securities
including  CMOs at December 31,  1996,  summarized  by type of security  were as
follows:

<TABLE>
<CAPTION>

                                                                                          Estimated fair value
                                                                                          ----------------------
                                                                                                        Percent
                                                                              Amortized                of fixed
                                                                                cost        Amount    maturities
                                                                                ----        ------    ----------
Type                                                                                 (Dollars in millions)
- ----
<S>                                                                             <C>          <C>           <C>  
Pass-throughs and sequential and targeted amortization classes...........       $458.7       $454.9        25%
Accrual (Z tranche) bonds................................................          9.6          9.7         1
Planned amortization classes and accretion directed bonds................         77.2         76.7         4
Subordinated classes ....................................................         32.8         33.1         2
                                                                                ------       ------       ---

         Total mortgage-backed securities................................       $578.3       $574.4        32%
                                                                                ======       ======        ==
</TABLE>

     The following  table sets forth the amortized cost and estimated fair value
of  mortgage-backed  securities as of December 31, 1996,  based upon the pricing
source used to determine estimated fair value:

<TABLE>
<CAPTION>

                                                                                                        Estimated
                                                                                         Amortized        fair
                                                                                           cost           value
                                                                                           ----           -----
                                                                                           (Dollars in millions)
<S>                                                                                         <C>           <C> 
Nationally recognized pricing services .............................................        $515.1        $511.3
Broker-dealer market makers.........................................................          52.7          52.5
Internally developed methods (calculated based on a
       weighted-average current market yield of 7.4 percent)........................          10.5          10.6
                                                                                            ------        ------

         Total mortgage-backed securities...........................................        $578.3        $574.4
                                                                                            ======        ======
</TABLE>

       At December  31,  1996,  no  mortgage  loans or  credit-tenant  loans had
defaulted  as  to  principal  or  interest  for  more  than  60  days,  were  in
foreclosure,   had  been  converted  to  foreclosed  real  estate  or  had  been
restructured while the Company owned them. At December 31, 1996, the Company had
a loan loss reserve of $.9 million.  Approximately  30 percent,  18 percent,  16
percent and 6 percent of the mortgage loan balance were on properties located in
California,  Indiana, Texas and Florida,  respectively. No other state comprised
greater than 5 percent of the mortgage loan balance.

       As part of its  investment  strategy,  the Company  enters  into  reverse
repurchase  agreements and  dollar-roll  transactions  to increase its return on
investments and improve its liquidity.  These  transactions are accounted for as
short-term  borrowings  collateralized  by pledged  securities  with book values
approximately equal to the loan value. Such borrowings averaged approximately

                                      F-18




                    GREAT AMERICAN RESERVE INSURANCE COMPANY

                          Notes to Financial Statements
                         ------------------------------


$115.3  million  during 1996 compared to $84.4 million during 1995. The weighted
average  interest rate on short-term  collateralized  borrowings was 5.3 percent
and 5.4 percent during 1996 and 1995, respectively.  The primary risk associated
with  short-term  collateralized  borrowings  is that the  counterparty  will be
unable to perform  under the terms of the contract.  The  Company's  exposure is
limited to the excess of the net  replacement  cost of the  securities  over the
value of the  short-term  investments  (which was not  material at December  31,
1996). The Company believes that the  counterparties  to its reverse  repurchase
and dollar-roll agreements are financially responsible and that the counterparty
risk is minimal.

       Investments on deposit for regulatory authorities as required by law were
$17.1 million at December 31, 1996.

       No  investments  of a single  issuer  were in  excess  of 10  percent  of
shareholder's  equity at December 31,  1996,  other than  investments  issued or
guaranteed by the United States government.

4.   INSURANCE LIABILITIES

     Insurance liabilities consisted of the following:

<TABLE>
<CAPTION>

                                                                          Interest               December 31,
                                            Withdrawal     Mortality        rate            ---------------------
                                            assumption    assumption     assumption         1996             1995
                                            ----------    ----------     ----------         ----             ----
                                                                                            (Dollars in millions)
<S>                                         <C>              <C>             <C>          <C>               <C>
Future policy benefits:
  Investment contracts................          N/A          N/A            (b)           $1,282.1          $1,346.5
  Limited-payment contracts...........         None          (a)            8%               105.3              96.7
  Traditional life insurance                  Company
     contracts........................      experience       (a)            8%               146.2             153.5
  Universal life-type contracts.......          N/A          N/A            N/A              354.4             367.6
Claims payable and other
  policyholders'  funds...............          N/A          N/A            N/A               69.5              74.8
                                                                                          --------          --------

       Total..........................                                                    $1,957.5          $2,039.1
                                                                                          ========          ========

<FN>
(a)  Principally modifications  of  the 1975-80 Basic Table, Select and Ultimate
     Table.

(b)  At December 31, 1996 and 1995,  approximately  98 percent of this liability
     represented account balances where future benefits were not guaranteed. The
     weighted  average  interest  rate  on the  remainder  of  the  liabilities,
     representing  the  present  value  of  guaranteed   future  benefits,   was
     approximately 7 percent at December 31, 1996.
</FN>
</TABLE>

     Participating  policies represented  approximately 3.5 percent, 3.7 percent
and 3.6 percent of total life insurance in force at December 31, 1996,  1995 and
1994,  respectively,  and approximately 2.7 percent, 2.4 percent and 7.5 percent
of  premium  income  for  1996,  1995  and  1994,  respectively.   Dividends  on
participating  policies amounted to $1.9 million,  $1.8 million and $1.7 million
in 1996, 1995 and 1994, respectively.

5.   REINSURANCE

     Cost of reinsurance  ceded where the reinsured  policy  contains  mortality
risks totaled $24.6 million in 1996,  $29.1 million in 1995 and $35.3 million in
1994.  This cost was deducted from  insurance  premium  revenue.  The Company is
contingently  liable for claims  reinsured if the assuming  company is unable to
pay.  Reinsurance  recoveries  netted against  insurance policy benefits totaled
$19.4 million in 1996, $19.5 million in 1995 and $27.5 million in 1994.

     Effective  October 1, 1995,  Western  National Life  Insurance  Company,  a
former subsidiary of Conseco, recaptured certain annuity businesses ceded to the
Company  through a reinsurance  agreement.  Reserves  related to these  policies
totaled $72.8 million.  Recapture fees of $.7 million were  recognized as income
during the four months ended December 31, 1995.

                                      F-19




                    GREAT AMERICAN RESERVE INSURANCE COMPANY

                          Notes to Financial Statements
                         ------------------------------


     The Company's reinsurance  receivable balance at December 31, 1996, relates
to many reinsurers. No balance from a single reinsurer exceeds $7.0 million.

6.   INCOME TAXES

     Income tax liabilities consisted of the following:

<TABLE>
<CAPTION>
                                                                                             December 31,
                                                                                      -------------------------
                                                                                      1996                 1995
                                                                                      ----                 ----
                                                                                         (Dollars in millions)
<S>                                                                                <C>                    <C>  
Deferred income tax liabilities (assets):
   Cost of policies purchased and cost of policies produced..................      $  60.3                $ 44.7
   Investments...............................................................         (3.3)                  8.6
   Insurance liabilities.....................................................        (19.7)                (21.7)
   Unrealized appreciation (depreciation)....................................         (2.5)                  7.2
   Other.....................................................................         (5.0)                 (7.7)
                                                                                   -------                ------

       Deferred income tax liabilities.......................................         29.8                  31.1
Current income tax liabilities...............................................           -                    7.9
                                                                                   -------                ------

       Income tax liabilities................................................      $  29.8                 $39.0
                                                                                   =======                ======
</TABLE>

Income tax expense was as follows:

<TABLE>
<CAPTION>

                                                          Year        Four months   Eight months       Year
                                                          ended          ended          ended          ended
                                                      December 31,   December 31,    August 31,    December 31,
                                                          1996           1995           1995           1994
                                                          ----           ----           ----           ----
                                                                          (Dollars in millions)
<S>                                                       <C>            <C>             <C>           <C> 

Current tax provision...............................      $10.5          $11.9           $19.9         $20.0
Deferred tax provision (benefit)....................        4.9           (2.2)           (3.4)          2.7
                                                          -----         ------          ------         -----

       Income tax expense...........................      $15.4         $  9.7           $16.5         $22.7
                                                          =====         ======           =====         =====
</TABLE>

     Income tax expense differed from that computed at the applicable  statutory
rate of 35 percent for the following reasons:
<TABLE>
<CAPTION>


                                                          Year        Four months   Eight months       Year
                                                          ended          ended          ended          ended
                                                      December 31,   December 31,    August 31,    December 31,
                                                          1996           1995           1995           1994
                                                          ----           ----           ----           ----
                                                                          (Dollars in millions)
<S>                                                       <C>             <C>            <C>          <C>
Federal tax on income before income taxes at
   statutory rate....................................     $14.4           $9.0           $15.6         $21.5
State taxes and other................................        .6             .5              .4            .5
Nondeductible items..................................        .4             .2              .5            .7
                                                          -----           ----           -----         -----

     Income tax expense..............................     $15.4           $9.7           $16.5         $22.7
                                                          =====           ====           =====         =====
</TABLE>

     The Company is currently being examined by the Internal Revenue Service for
the 1994 tax year.  The Company  believes  that the outcome of this  examination
will  not have a  material  impact  on its  financial  position  or  results  of
operations.

                                      F-20


                    GREAT AMERICAN RESERVE INSURANCE COMPANY

                          Notes to Financial Statements
                         ------------------------------


7.   RELATED PARTY TRANSACTIONS

     The Company  operates  without  direct  employees  through  management  and
service  agreements  with  subsidiaries  of  Conseco.  Fees  for  such  services
(including  data  processing,  executive  management and  investment  management
services)  were based on negotiated  rates for periods prior to January 1, 1996.
Pursuant  to new service  agreements  effective  January 1, 1996,  such fees are
based on Conseco's direct and directly allocable costs plus a 10 percent margin.
Total fees incurred by the Company under such  agreements  were $44.1 million in
1996, $26.6 million in 1995 and $25.1 million in 1994.

     During  1996,  the  Company  purchased  $31.5  million  par value of senior
subordinated notes issued by subsidiaries of Conseco.  Such notes had a carrying
value of $34.7  million at  December  31,  1996,  and are  classified  as "other
invested  assets" in the accompanying  balance sheet. In addition,  during 1996,
the Company  forgave  receivables  from  Conseco  totaling  $9.9  million.  This
transaction is reflected as a dividend to Conseco in the accompanying  statement
of shareholder's equity.

8.   OTHER OPERATING INFORMATION

     Insurance policy income consisted of the following:

<TABLE>
<CAPTION>

                                                            Year        Four months    Eight months       Year
                                                            ended         ended            ended          ended
                                                        December 31,   December 31,     August 31,    December 31,
                                                            1996           1995            1995           1994
                                                            ----           ----            ----           ----
                                                                           (Dollars in millions)
<S>                                                         <C>             <C>            <C>            <C>   
Direct premiums collected............................       $241.3          $ 82.8         $158.6         $ 240.3
Reinsurance assumed..................................          1.7              .7            2.0             3.1
Reinsurance ceded....................................        (24.6)          (11.2)         (17.9)          (35.3)
                                                            ------          ------         ------         -------
     Premiums collected, net of reinsurance..........        218.4            72.3          142.7           208.1
Less premiums on universal life and products without
   mortality risk which are recorded as additions to
   insurance liabilities.............................       (169.8)          (50.8)        (104.4)         (146.0)
                                                           -------          ------        -------         -------
     Premiums on products with mortality and morbidity
       risk, recorded as insurance policy income.....         48.6            21.5           38.3            62.1
Fees and surrender charges...........................         32.8            10.3           22.2            36.5
                                                           -------          ------        -------         -------

       Insurance policy income.......................      $  81.4          $ 31.8        $  60.5         $  98.6
                                                           =======          ======        =======         =======
</TABLE>

     The four states with the largest shares of the Company's premiums collected
in 1996 were Texas (29 percent),  Florida (19  percent),  California (9 percent)
and Michigan (7 percent).  No other state's share of premiums collected exceeded
5 percent.

     Other operating costs and expenses were as follows:

<TABLE>
<CAPTION>

                                                            Year        Four months    Eight months       Year
                                                            ended         ended            ended          ended
                                                        December 31,   December 31,     August 31,    December 31,
                                                            1996           1995            1995           1994
                                                            ----           ----            ----           ----
                                                                           (Dollars in millions)

<S>                                                         <C>           <C>              <C>            <C>  
Policy maintenance expense...........................       $37.8         $  6.5           $14.0          $19.0
State premium taxes and guaranty assessments.........         4.4            1.6             1.1            3.0
Commission expense...................................        12.1            5.0             8.6           15.3
                                                            -----          -----           -----          -----

       Other operating costs and expenses............       $54.3          $13.1           $23.7          $37.3
                                                            =====          =====           =====          =====
</TABLE>


                                      F-21




                    GREAT AMERICAN RESERVE INSURANCE COMPANY

                          Notes to Financial Statements
                         ------------------------------


     Anticipated  returns  from the  investment  of  policyholder  balances  are
considered in determining the amortization of the cost of policies purchased and
cost of policies produced. Sales of fixed maturity investments during 1996, 1995
and 1994,  changed the incidence of profits on such policies because  investment
gains and losses were recognized currently and the expected future yields on the
investment of policyholder balances were affected. Accordingly,  amortization of
the cost of policies  purchased  and cost of policies  produced was increased by
$2.5 million in 1996,  $10.0 million in the four months ended December 31, 1995,
$4.3 million for the eight  months  ended  August 31, 1995,  and $2.7 million in
1994.

     The changes in the cost of policies purchased were as follows:

<TABLE>
<CAPTION>

                                                            Year        Four months    Eight months       Year
                                                            ended         ended            ended          ended
                                                        December 31,   December 31,     August 31,    December 31,
                                                            1996           1995            1995           1994
                                                            ----           ----            ----           ----
                                                                           (Dollars in millions)

<S>                                                         <C>             <C>            <C>           <C>
Balance, beginning of period.........................       $120.0          $159.0         $173.9        $  93.0
   Amortization related to operations:
     Cash flow realized..............................        (26.2)           (9.4)         (19.1)         (30.4)
     Interest added..................................         13.1             5.0           12.7           20.8
   Amortization related to sales of fixed maturity
     investments.....................................         (2.2)           (8.3)          (3.4)          (2.6)
   Amounts related to fair value adjustment of actively
     managed fixed maturity securities...............         36.6           (26.3)         (64.1)          93.1
   Adjustment of balance due to new accounting
     basis and other.................................          1.7              -            59.0             -
                                                            ------          ------         ------         ------

Balance, end of period...............................       $143.0          $120.0         $159.0         $173.9
                                                            ======          ======         ======         ======
</TABLE>

     Based on current  conditions  and  assumptions  as to future  events on all
policies in force,  approximately  9.2 percent,  9.2 percent,  8.3 percent,  7.3
percent  and 6.7 percent of the cost of policies  purchased  as of December  31,
1996, are expected to be amortized in each of the next five years, respectively.
The discount  rates used to determine the  amortization  of the cost of policies
purchased ranged from 5 percent to 8 percent and averaged 5.5 percent.

     The changes in the cost of policies produced were as follows:

<TABLE>
<CAPTION>

                                                            Year        Four months    Eight months       Year
                                                            ended         ended            ended          ended
                                                        December 31,   December 31,     August 31,    December 31,
                                                            1996           1995            1995           1994
                                                            ----           ----            ----           ----
                                                                           (Dollars in millions)

<S>                                                          <C>             <C>          <C>              <C>  
Balance, beginning of period.........................        $24.0           $25.9        $  63.2          $30.8
   Additions.........................................         13.2             3.0            6.6            9.4
   Amortization related to operations................         (3.2)            (.5)          (4.0)          (4.5)
   Amortization related to sales of fixed maturity
     investments.....................................          (.3)           (1.7)           (.9)           (.1)
   Amounts related to fair value adjustment of actively
     managed fixed maturity securities...............          4.5            (2.7)         (12.0)          27.6
   Adjustment of balance due to new accounting basis            -               -           (27.0)            -
                                                             -----           -----        -------          -----      

Balance, end of period...............................        $38.2           $24.0        $  25.9          $63.2
                                                             =====           =====        =======          =====

</TABLE>


                                      F-22




                    GREAT AMERICAN RESERVE INSURANCE COMPANY

                          Notes to Financial Statements
                         ------------------------------


9.   STATEMENT OF CASH FLOWS

     Income taxes paid during 1996,  1995, and 1994,  were $18.1 million,  $19.3
million and $20.3 million, respectively.

     Short-term  investments having original  maturities of three months or less
are  considered  to be cash  equivalents.  All cash is  invested  in  short-term
investments.

10.  STATUTORY INFORMATION

     Statutory  accounting  practices  prescribed  or  permitted  for  insurance
companies by regulatory  authorities differ from generally  accepted  accounting
principles. The Company reported the following amounts to regulatory agencies:

<TABLE>
<CAPTION>

                                                                                          December 31,
                                                                                     --------------------
                                                                                     1996            1995
                                                                                     ----            ----
                                                                                      (Dollars in millions)

   <S>                                                                               <C>             <C> 
   Statutory capital and surplus..................................................   $140.3          $156.2
   Asset valuation reserve ("AVR")................................................     28.7            26.2
   Interest maintenance reserve ("IMR")...........................................     63.1            64.7
                                                                                     ------          ------

       Total......................................................................   $232.1          $247.1
                                                                                     ======          ======

</TABLE>

     The Company had  statutory net income of $32.6 million, $38.4  million  and
$37.7 million in 1996, 1995 and 1994, respectively.

     Statutory  accounting  practices  classify certain  segregated  portions of
surplus, called AVR and IMR, as liabilities. The purpose of these accounts is to
stabilize  statutory net income and surplus  against  fluctuations in the market
value  and  creditworthiness  of  investments.  The IMR  captures  all  realized
investment  gains and  losses  resulting  from  changes  in  interest  rates and
provides for subsequent  amortization  of such amounts into statutory net income
on a basis  reflecting  the remaining  life of the assets sold. The AVR captures
investment gains and losses related to changes in  creditworthiness  and is also
adjusted each year based on a formula related to the quality and loss experience
of the investment portfolio.

     The following  table compares the pre-tax income  determined on a statutory
accounting basis with such income reported herein in accordance with GAAP:

<TABLE>
<CAPTION>

                                                            Year        Four months    Eight months      Year
                                                            ended         ended            ended         ended
                                                        December 31,   December 31,     August 31,   December 31,
                                                            1996           1995            1995          1994
                                                            ----           ----            ----          ----
                                                                           (Dollars in millions)
<S>                                                         <C>           <C>             <C>             <C>
Pre-tax income as reported on a statutory accounting
   basis before transfers to and from and
   amortization of the IMR...........................       $40.2         $ 33.6          $ 50.2         $ 58.6

GAAP adjustments:
   Investments valuation.............................         4.9           (3.3)             .8            7.5
   Amortization related to operations................       (17.8)          (5.3)          (11.7)         (16.0)
   Amortization related to investment gains..........        (2.5)         (10.0)           (4.3)          (2.7)
   Deferral of cost of policies produced.............        13.2            3.0             6.6            9.4
   Insurance liabilities.............................         3.2            5.1             2.5            2.5
   Other ............................................         (.1)           2.7              .6            2.2
                                                            -----         ------          ------         ------

       Net effect of GAAP adjustments................          .9           (7.8)           (5.5)           2.9
                                                            -----         ------          ------         ------ 

       GAAP pre-tax income...........................       $41.1         $ 25.8          $ 44.7         $ 61.5
                                                            =====         ======          ======         ======
</TABLE>

                                      F-23



                    GREAT AMERICAN RESERVE INSURANCE COMPANY

                          Notes to Financial Statements
                         ------------------------------

     State insurance laws generally restrict the ability of insurance  companies
to pay dividends or make other distributions. Approximately $32.7 million of the
Company's net assets at December 31, 1996,  are available  for  distribution  in
1997 without permission of state regulatory authorities.  
                                                             




                                      F-24






                                  APPENDIX A

CONSECO SERIES TRUST

Conseco Series Trust is an open-end management investment company organized as a
business trust under the laws of the  Commonwealth of  Massachusetts on November
15,  1982.  Trust  shares  are  offered  only to  separate  accounts  of various
insurance  companies  to fund  benefits of variable  life and  variable  annuity
contracts. Conseco Capital Management serves as the investment adviser.

EVERGREEN VARIABLE TRUST

Evergreen Variable Trust is an open-end management investment company. The Funds
were organized to serve as investment vehicles for (a) separate accounts funding
variable  annuity and variable life insurance  contracts  issued by certain life
insurance  companies and (b) qualified pension and retirement  plans.  Evergreen
Asset Management Corp. serves as the investment adviser to the Funds.

FEDERATED INSURANCE SERIES

Federated  Insurance  Series  is  an  open-end  management   investment  company
organized  as  a  business  trust  under  the  laws  of  the   Commonwealth   of
Massachusetts  on September 15, 1993.  Trust shares are offered only to separate
accounts of various  insurance  companies to serve as the  investment  medium of
variable life insurance  policies and variable  annuity  contracts issued by the
insurance companies. Federated Advisers serves as the investment adviser.

THE ALGER AMERICAN FUND

The Alger American Fund is an open-end  management  investment company organized
as a business trust under the laws of the Commonwealth of Massachusetts on April
6, 1988. Trust shares are offered to separate accounts of various life insurance
companies as investment  options of variable life and variable annuity contracts
and as a funding vehicle for qualified  pension and retirement plans. Fred Alger
Management, Inc. serves as the investment adviser.

INVESCO VARIABLE INVESTMENT FUNDS, INC.

INVESCO Variable  Investment  Funds, Inc. is a registered,  open-end  management
investment  company that was organized as a Maryland  corporation  on August 19,
1993.  Fund shares are  intended to be funding  vehicles  for  variable  annuity
contracts  and  variable  life  insurance  contracts  to be offered by  separate
accounts of certain life insurance companies.  Fund shares are not available for
purchase other than through the purchase of such contracts. INVESCO Funds Group,
Inc.  is  the  investment   adviser.   The   investment   adviser  has  retained
sub-advisers.

LORD ABBETT SERIES FUND, INC.

Lord Abbett Series Fund, Inc. is a diversified  open-end  management  investment
company  incorporated  under the laws of Maryland on August 28, 1989.  Shares of
the Fund are only offered to separate  accounts of life  insurance  companies to
fund  benefits  of  variable  annuity  contracts  and  variable  life  insurance
policies. Lord, Abbett & Co. serves as the Fund's investment manager.


THE OFFITBANK VARIABLE INSURANCE FUND, INC.

The OFFITBANK Variable Insurance Fund, Inc. is an open-end management investment
company that was organized as a Maryland  corporation on October 7, 1994. Shares
of the Fund are sold only to certain life insurance companies and their separate
accounts to fund benefits  under  variable  annuity  contracts and variable life
insurance policies to be offered by the life insurance companies.  OFFITBANK,  a
trust  company  specializing  in global fixed income  management,  serves as the
Fund's investment adviser.

VAN ECK WORLDWIDE INSURANCE TRUST

Van Eck Worldwide Insurance Trust is an open-end  management  investment company
organized  as  a  business  trust  under  the  laws  of  the   Commonwealth   of
Massachusetts  on January 7, 1987.  Trust  shares are  offered  only to separate
accounts of various  insurance  companies to fund the benefits of variable  life
and variable annuity  contracts.  The investment  adviser and manager is Van Eck
Associates Corporation. Peregrine Asset Management (Hong Kong) Limited serves as
sub-investment adviser to the Worldwide Emerging Markets Fund.

A full  description  of each of the Eligible  Funds,  including  the  investment
objectives, policies and restrictions of each of the Portfolios, is contained in
the  Prospectuses  of the Eligible  Funds which  accompany  this  Prospectus and
should be read carefully by a prospective purchaser before investing.


                                  APPENDIX B

            Examples of Application of the Market Value Adjustment

CALCULATION OF MARKET VALUE ADJUSTMENT FACTOR:


                                         
                          ( 1 + A )   N/365
                         (__________)        - 1 = MVA factor
                          ( 1 + B )
<TABLE>
<CAPTION>
<S>     <C>  <C>
Where:
        A =  the U.S. Treasury rate in effect at the beginning of the
             Guarantee Period for the length of the Guarantee Period
             selected.

        B =  the U.S. Treasury rate as of the transaction date plus
             0.005%.  The Treasury rate used is determined by taking
             N/365 and rounding it to the next highest year.

        N =  Number of days remaining in the MVA Guarantee Period.
</TABLE>



If the Treasury rate is not  available for the period,  the rate will be arrived
at by interpolation.

EXAMPLE 1: FIVE-YEAR GUARANTEE PERIOD; INCREASE IN TREASURY RATE

Assume  the Owner or  Certificate  Owner  makes a $50,000  initial  deposit in a
5-year  Guarantee Period on January 1, 1996. The current 5-year Treasury rate is
6.00%,  and the current  interest  rate is 7.00%.  On June 13, 1997 the Owner or
Certificate Owner surrenders the Contract/Certificate with 3 years and 202 days,
or 1,297 days (12/31/2000 - 6/13/1997)  remaining in the Guarantee  Period.  The
current  Treasury  rate at this point is found by rounding 3 years,  202 days to
the next greatest year and taking the rate for that  Guarantee  Period.  In this
case we would look at a 4-year  rate.  Assume that the 4-year  Treasury  rate on
June 13, 1997 is 6.50%. The Market Value Adjustment on the  Contract/Certificate
would be calculated as follows:

     Accumulation Value at 6/13/1997 (529 days from issue):

                     (529/365)
     $50,000 x (1.07)        = $55,151.38



                                   
                         ( 1 + .06 )     (1,297/365)
     $55,151.38 x[ ( ___________________)           - 1 ] = - $1,809.81
                     ( 1 + .065 + .005)

     resulting in an Adjusted Contract Value/Adjusted Certificate Value of

     $55,151.38 - $1,809.81 = $53,341.57


EXAMPLE 2: FIVE-YEAR GUARANTEE PERIOD; DECREASE IN TREASURY RATE

Assuming a scenario  identical to Example 1, but with a 4-year  Treasury rate as
of the date of surrender of 5.00%,  the following  Market Value Adjustment would
result:

                                  
                          (1 + .06)     (1,297/365)
     $55,151.38 x[ ( __________________)           -    1 ] = $934.43
                     ( 1 + .050 + .005)

     resulting in an Adjusted Contract Value/Adjusted Certificate Value of,

     $55,151.38 + 943.43 = $56,094.81

EXAMPLE 3: TEN-YEAR GUARANTEE PERIOD; INCREASE IN TREASURY RATE

Assume  the Owner or  Certificate  Owner  makes a $50,000  initial  deposit on a
10-year  Guarantee  Period on January 1, 1996. The current 10-year Treasury rate
is 7.00%,  and the current interest rate is 7.50%. On October 31, 2002 the Owner
or Certificate  Owner  surrenders the  Contract/Certificate  with 3 years and 61
days, or 1,157 days (12/31/2005 - 10/31/2002) remaining in the Guarantee Period.
The current Treasury rate at this point is found by rounding 3 years, 61 days to
the next greatest year and taking the rate for that  Guarantee  Period.  In this
case we would look at a 4 year rate.  Assume  that the 4-year  Treasury  rate on
October   31,   2002   is   7.50%.   The   Market   Value   Adjustment   on  the
Contract/Certificate would be calculated as follows:

     Accumulation Value at 10/31/2002 (2,495 days from issue):

                      (2,495/365)
     $50,000 x (1.075)            = $81,972.13


                                 
                        ( 1 + .07)     (1,157/365)
     $81,972.13 x [ (_________________)           - 1 ] = - $2,381.85
                     ( 1 + .075 + .005)

     resulting in an Adjusted Contract Value/Adjusted Certificate Value of,

     $81,972.13 - 2,381.85 = $79,590.28

EXAMPLE 4: DECREASE IN TREASURY RATE

Assuming a scenario  identical to Example 3, but with a 4-year  Treasury rate as
of the date of surrender of 6.00%,  the following  Market Value Adjustment would
result:

                                   
                          ( 1 + .07)    (1,157/365)
     $81,972.13 x [ (__________________)           - 1 ] = $1,226.13
                     ( 1 + .060 + .005)


     resulting in an Adjusted Contract Value/Adjusted Certificate Value of

     $81,972.13 + 1,226.13 = $83,198.26




                           TABLE OF CONTENTS OF THE
                     STATEMENT OF ADDITIONAL INFORMATION

ITEM                                                                    PAGE

Company..............................................................     2

Experts..............................................................     2

Legal Opinions.......................................................     2

Distributor..........................................................     2

Yield Calculation for Money Market Sub-Account.......................     2

Performance Information..............................................     2

Annuity Provisions...................................................     3

Financial Statements.................................................     4




If you would like a free copy of the Statement of Additional  Information  dated
May 2, 1997 for this Prospectus, please complete this form, detach, and mail to:

     Great American Reserve Insurance Company
     Administrative Office
     11815 N. Pennsylvania Street
     Carmel, Indiana 46032


Gentlemen:

Please send me a free copy of the Statement of Additional  Information for Great
American Reserve Variable Annuity Account G at the following address:

     Name:________________________________________________________________

     Mailing Address:_____________________________________________________

                     _____________________________________________________

                     _____________________________________________________


                                     Sincerely,



                                     _____________________________________
                                     (Signature)









                                 [BACK COVER]









                             Great American Reserve
                               Insurance Company
                               A Conseco Company

                           11815 N. Pennsylvania St.
                                Carmel, IN 46032

05-7821(5/97)                                                       May 2, 1997



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