GREAT AMERICAN RESERVE INSURANCE CO
POS AM, 1997-05-01
Previous: FC BANC CORP, 8-K, 1997-05-01
Next: ANTEX BIOLOGICS INC, SB-2, 1997-05-01



                                                             File No. 333-00375

                      SECURITIES AND EXCHANGE COMMISSION

                           Washington, D.C.  20549

                            AMENDMENT NO.1     

                                      TO

                                   FORM S-1

                            REGISTRATION STATEMENT

                                    UNDER

                          THE SECURITIES ACT OF 1933


                   GREAT AMERICAN RESERVE INSURANCE COMPANY
            _____________________________________________________
            (Exact Name of Registrant as Specified in its Charter)

                                    Texas
        _____________________________________________________________
        (State or Other Jurisdiction or Incorporation or Organization)


           ________________________________________________________
           (Primary Standard Industrial Classification Code Number)

                                 75-0300900
                     ____________________________________
                     (I.R.S. Employer Identification No.)

   11825 N. Pennsylvania Street, Carmel, Indiana 46032-4572  (317) 817-3700
  _________________________________________________________________________
        (Address, Including Zip Code, and Telephone Number, Including
           Area Code, of Registrant's Principal Executive Offices)

                              Lawrence W. Inlow
                   Great American Reserve Insurance Company
                         11825 N. Pennsylvania Street
                            Carmel, Indiana 46032
                                (317) 817-3700
           ________________________________________________________
          (Name, Address, Including Zip Code, and Telephone Number,
                  Including Area Code of Agent For Service)

                                  Copies to:

                             Judith A. Hasenauer
                      Blazzard, Grodd & Hasenauer, P.C.
                                P.O. Box 5108
                              Westport, CT 06881
                                (203) 226-7866

Approximate date of commencement of proposed sale to the public...
As soon as practicable after the effective date.
   
If  any of the securities being registered on this Form are to be offered on a
delayed  or  continuous basis pursuant to Rule 415 under the Securities Act of
1933 check the following box (X).

If this Form is filed to register additional securities for an offering
pursuant to Rule 462(b) under the Securities Act, please check the following
box and list the Securities Act registration statement number of the earlier
effective registration statement for the same offering (   ).

If this Form is a post-effective amendment filed pursuant to Rule 462(c) under
the Securities Act, check the following box and list the Securities Act
registration statement number of the earlier effective registration statement
for the same offering (   ).

If delivery of the prospectus is expected to be made pursuant to Rule 434,
please check the following box (   ).    

==============================================================================
The Registrant hereby amends this Registration Statement on such date or dates
as  may  be  necessary  to delay its effective date until the Registrant shall
file a further amendment which specifically states that this Registration
Statement shall thereafter become effective in accordance with Section 8(a) of
the  Securities  Act  of 1933 or until the Registration Statement shall become
effective on such date as the Commission, acting pursuant to said Section
8(a), may determine.
==============================================================================


                             CROSS REFERENCE PAGE

ITEM IN FORM S-1                               CAPTION IN PROSPECTUS

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

Item 1.    Forepart of the Registration        Face Page of Registration,
           Statement and Outside Front         Cross Reference Page and
           Cover Page of Prospectus            Cover Page of Prospectus

Item 2.    Inside Front and Outside Back       Cover Page of Prospectus
           Cover Pages of Prospectus

Item 3.    Summary Information, Risk           Summary
           Factors and Ratio of Earnings
           to Fixed Charges

Item 4.    Use of Proceeds                     Description of the Contracts
                                               and Certificates

Item 5.    Determination of Offering Price     Description of Contracts
                                               and Certificates

Item 6.    Dilution                            Not Applicable

Item 7.    Selling Security Holders            Not Applicable

Item 8.    Plan of Distribution                Distributor

Item 9.    Description of Securities           Description of the Contracts
           to be Registered                    and Certificates

Item 10.   Interests of Named Experts          Not Applicable
           and Counsel

Item 11.   Information with Respect to
           the Registrant

     (a)   Information required by Item 101    Additional Information About
           of Regulation S-K, description      the Company
           of the business

     (b)   Information required by Item 102    Additional Information About
           of Regulation S-K, description of   the Company
           property

     (c)   Information required by Item 103    Additional Information About
           of Regulation S-K, legal            the Company
           proceedings

     (d)   Where common equity securities are  Not Applicable
           being offered, information
           required by Item 201 of Regulation
           S-K, market price of and dividends
           on the registrant's common equity
           and related stockholder matters

     (e)   Financial statements meeting the    Financial Statements
           requirements of Regulation S-X, as
           well as any financial information
           required by Rule 3-05 and Article
           11 of Regulation S-X.

     (f)   Information required by Item 301    Selected Historical
           of Regulation S-K, selected         Financial Information
           financial data                      About the Company

     (g)   Information required by Item 302    Not Applicable
           of Regulation S-K, supplementary
           financial information

     (h)   Information required by Item 303    Management's Discussion and
           of Regulation S-K, management's     Analysis of Financial
           discussion and analysis of          Condition and Results of
           financial condition and results of  Operations
           operations

     (i)   Information required by Item 304    Not Applicable
           of Regulation S-K, changes in and
           disagreements with accountants on
           accounting and financial
           disclosure

     (j)   Information required by Item 401    Additional Information About
           of Regulation S-K, directors and    the Company
           executive officers

     (k)   Information required by Item 402    Additional Information About
           of Regulation S-K, executive        the Company
           compensation

     (l)   Information required by Item 403    Additional Information About
           of Regulation S-K, security         the Company
           ownership of certain beneficial
           owners and management

     (m)   Information required by Item 404    Financial Statements
           of Regulation S-K, certain
           relationships and related
           transactions
</TABLE>




                   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 1, 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 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 Payment
     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
     Hypothetical Performance Information

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,  the General 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 & 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                          $      24  $       73
  Evergreen VA Foundation Fund               $      24  $       73
  Evergreen VA Growth and Income Fund        $      24  $       73

Federated Insurance Series
  International Equity Fund II               $      26  $       81

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 & Income Portfolio                  $      20  $       61

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

Van Eck Worldwide Insurance Trust
  Worldwide Emerging Markets Fund            $          $         
  Worldwide Hard Assets Fund                 $          $           
<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 $____
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 & 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 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 deductions 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 Owner.

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 PAYMENT

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 is 
$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 by Written Request. 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 GARCO 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 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 to 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  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., formerly GARCO Equity Sales, Inc., ("CES"), 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.  Payments  received after the investment in the Contract
has  been  recovered (i.e.  when the total of the excludible amounts equal the
investment in the Contract) are fully taxable. 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 with respect to earnings allocable to the Contract
prior to the receipt of payments under the Contract.  The Code contains a safe
harbor  provision  which provides that annuity contracts such as the Contracts
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
advisor 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 various 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", below.)

     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 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  Investments" 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 Great American Reserve Insurance 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.
</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

<PAGE>
<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

<PAGE>
<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

<PAGE>
<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

<PAGE>
<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

<PAGE>
<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

<PAGE>


                    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

<PAGE>


                    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

<PAGE>


                    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

<PAGE>


                    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

<PAGE>


                    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

<PAGE>


                    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

<PAGE>


                    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

<PAGE>


                    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

<PAGE>


                    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

<PAGE>


                    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

<PAGE>


                    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

<PAGE>


                    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

<PAGE>


                    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

<PAGE>


                    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
<PAGE>

                    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

<PAGE>


                    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

<PAGE>


                    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
<PAGE>


                    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 currently only offered to separate accounts of life
insurance  companies  to  fund  benefits of variable annuity contracts.  Lord,
Abbett & Co. serves as the Funds 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 Funds 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 Limited (Hong Kong) 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 on 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 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 = $56,085.81

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 Certificate Value of,

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




                           TABLE OF CONTENTS OF THE
                     STATEMENT OF ADDITIONAL INFORMATION

ITEM                                                                    PAGE

Company..............................................................

Experts..............................................................

Legal Opinions.......................................................

Distributor..........................................................

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

Performance Information..............................................

Annuity Provisions...................................................

Financial Statements.................................................



   
If you would like a free copy of the Statement of Additional Information dated
May 1, 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)


               PART II - INFORMATION NOT REQUIRED IN PROSPECTUS


ITEM 13.  OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION

Response is incorporated by reference to Registrant's Form S-1 filing 
(File No. 333-00375) filed on January 23, 1996.

ITEM 14.  INDEMNIFICATION OF DIRECTORS AND OFFICERS

The Bylaws of the Company (Article VI) provide that:

The Corporation shall indemnify any person who was or is a party, or is
threatened to be made a party, to any threatened, pending, or completed
action, suit or proceeding, whether civil, criminal, administrative, or
investigative,  by  reason of the fact that he is or was a director or officer
of  the Corporation, or is or was serving at the request of the Corporation as
a  director,  officer,  employee or agent of another corporation, partnership,
joint venture, trust or other enterprise (collectively, "Agent") against
expenses (including attorneys' fees), judgments, fines, penalties, court costs
and amounts paid in settlement actually and reasonably incurred by him in
connection  with such action, suit or proceeding if he acted in good faith and
in a manner he reasonably believed to be in or not opposed to the best
interests of the Corporation, and, with respect to any criminal action or
proceeding,  had no reasonable cause to believe his conduct was unlawful.  The
termination  of any action, suit, or proceeding by judgment, order, settlement
(whether  with  or  without court approval), conviction or upon a plea of NOLO
CONTENDERE or its equivalent, shall not, of itself, create  a presumption that
the Agent did not act in good faith and in a manner which he reasonably
believed  to  be  in  or not opposed to the best interests of the Corporation,
and, with respect to any criminal action or proceeding, had no reasonable
cause  to believe that his conduct was unlawful.  If several claims, issues or
matters  are  involved, an Agent may be entitled to indemnification as to some
matters  even  though he is not entitled as to other matters.  Any director or
officer  of the Corporation serving in any capacity of another corporation, of
which a majority of the shares entitled to vote in the election of its
directors is held, directly or indirectly, by the Corporation, shall be deemed
to be doing so at the request of the Corporation.

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

ITEM 15.  RECENT SALES OF UNREGISTERED SECURITIES

None

ITEM 16.  EXHIBITS AND FINANCIAL STATEMENT SCHEDULES

a.  FINANCIAL STATEMENTS

The financial statements of the Company together with the opinion of an
independent certified public accountant are included in the Prospectus.

b.  EXHIBITS

    1.      Principal Underwriter's Agreement*

    3.(i)   Company's Articles of Incorporation*

    3.(ii)  Company's By-laws*

    3.(iii) Resolution of the Board of Directors of the Company*

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

    4.(ii)  Allocated Fixed and Variable Group Annuity Contract*

    4.(iii) Allocated Fixed and Variable Group Annuity Certificate*

    5.      Opinion of Counsel re: Legality

   10.(i)   Form of Fund Participation Agreement between INVESCO 
            Variable Investment Funds, Inc., INVESCO Funds Group,
            Inc. and the Company.*

     (ii)   Form of Fund Participation Agreement between The Alger
            American Fund, Fred Alger and Company, Incorporated
            and the Company.*

     (iii)  Form of Fund Participation Agreement between Van
            Eck Worldwide Insurance Trust, Van Eck Associates
            Corporation and the Company.*

     (iv)   Form of Fund Participation Agreement between Insurance
            Management Series, Federated Securities Corp. and the
            Company.*

     (v)    Form of Fund Participation Agreement between Lord
            Abbett Series Fund, Inc. and the Company**

     (vi)   Form of Fund Participation Agreement between OFFITBANK
            Variable Insurance Fund, Inc. and the Company**

     (vii)  Form of Fund Participation Agreement Between Evergreen
            Variable Trust and the Company**

    21.     Company Organizational Chart*

    23.(i)  Consent of Counsel

    23.(ii) Consent of Independent Accountants

    * Incorporated by reference to Registrant's Form S-1 (File No. 333-00375) 
electronically filed on January 23, 1996.

   ** Incorporated by reference to Registrant's Pre-Effective Amendment to
Form S-1 (File No. 333-00375) electronically filed on January 30, 1997.

ITEM 17.  UNDERTAKINGS

The undersigned Registrant hereby undertakes:

     1.  To file, during any period in which offers or sales are being made, a
post effective amendment to this registration statement:

          (i)  to include any prospectus required by section 10(a)(3) of the
Securities Act of 1933;

          (ii)  to reflect in the prospectus any facts or events arising after
the effective date of the registration statement (or the most recent
post-effective  amendment  thereof)  which,  individually or in the aggregate,
represent a fundamental change in the information set forth in the
registration statement;

          (iii)  to include any material information with respect to the plan
of  distribution not previously disclosed in the registration statement or any
material change to such information in the registration statement.

     2.  That, for the purpose of determining any liability under the
Securities  Act of 1933, each such post-effective amendment shall be deemed to
be  a  new  registration statement relating to the securities offered therein,
and  the  offering  of  such securities at that time shall be deemed to be the
initial bona fide offering thereof.

     3.  To remove from registration by means of a post-effective amendment
any  of the securities being registered which remain unsold at the termination
of the offering.




                                  SIGNATURES


     Pursuant to the requirements of the Securities Act of 1933, the
registrant  has  caused this registration statement to be signed on its behalf
by  the  undersigned, thereunto duly authorized, in the City of Carmel,
State of Indiana on April 29, 1997.

<TABLE>
<CAPTION>
<S>      <C>
         GREAT AMERICAN RESERVE
         INSURANCE  COMPANY



         By: /S/ DONALD F. GONGAWARE
             __________________________
             Donald F. Gongaware
             President

Attest:

/S/ KARL W. KINDIG
____________________________
Karl W. Kindig



</TABLE>

As  required  by  the  Securities Act of 1933, this Registration Statement has
been signed by the following persons in the capacities and on the dates
indicated.

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

SIGNATURE                   TITLE                    DATE
- -------------------     --------------------------  --------


/S/ NGAIRE E. CUNEO     Director                    April 29, 1997
____________________                                ________________
Ngaire E. Cuneo


/S/ STEPHEN C. HILBERT  Director and Chairman of    April 29, 1997
______________________       the Board              ________________
Stephen C. Hilbert       


/S/ ROLLIN M. DICK      Director, Executive Vice    April 29, 1997
______________________    President and Chief       ________________
Rollin M. Dick         Financial Officer (Principal 
                         Financial and Accounting
                         Officer of the Registrant)

/S/ LAWRENCE W. INLOW   Director, Executive Vice    April 29, 1997
______________________  President, General Counsel  ________________
Lawrence W. Inlow        


/S/ DONALD F. GONGAWARE  Director, President and    April 29, 1997
_______________________ Chief Executive Officer    ________________
Donald F. Gongaware      (Principal Executive
                        Officer of the Registrant)


</TABLE>




                              INDEX TO EXHIBITS

EXHIBIT                                                                   PAGE

EX-5         Opinion of Counsel re: Legality

EX-23(i)     Consent of Counsel

EX-23(ii)    Consent of Independent Accountants

Blazzard,  Grodd  &  Hasenauer,  P.C.
943  Post  Road  East
Westport,  CT  06880
(203)  226-7866

May 1, 1997

Board  of  Directors
Great  American  Reserve  Insurance  Company
11825  N.  Pennsylvania  Street
Carmel,  IN  46032-4572

Re:  Opinion  of  Counsel  -  Great  American  Reserve  Insurance  Company

Gentlemen:

You  have  requested our Opinion of Counsel in connection with the filing with
the Securities and Exchange Commission of a Registration Statement on Form S-1
for the Individual and Group Fixed and Variable Deferred Annuity Contracts and
Certificates  (the  "Contracts")  to  be  issued  by  Great  American  Reserve
Insurance  Company.

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

We  are  of  the  following  opinions:

     1.    Great  American  Reserve  Insurance Company is a valid and existing
stock  life  insurance  company  of  the  state  of  Texas.

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

You  may  use  this  opinion  letter,  or a copy thereof, as an exhibit to the
Registration  Statement.

Sincerely,

BLAZZARD,  GRODD  &  HASENAUER,  P.C.

By:  /S/  LYNN  KORMAN  STONE
    __________________________
          Lynn  Korman  Stone



                             CONSENT OF COUNSEL

We consent to the reference to our Firm under the caption "Legal Opinions" in
the Prospectus which forms a part of the Registration Statement.

/S/ BLAZZARD, GRODD & HASENAUER, P.C.

Blazzard, Grodd & Hasenauer, P.C.


May 1, 1997




                       CONSENT OF INDEPENDENT ACCOUNTANTS

We consent to the incorporation by reference in the registration statement of
Great American Reserve Insurance Company on Form S-1 (File No. 333-00375), of
our report dated March 14, 1997 on our audits of the financial statements of
Great American Reserve Insurance Company 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.  We also consent to the reference to our firm under the caption "Experts."

                                        COOPERS & LYBRAND L.L.P.

Indianapolis, Indiana
April 25, 1997



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