SEPARATE ACCOUNT B OF GOLDEN AMERICAN LIFE INSURANCE CO
485BPOS, 1998-02-12
Previous: SEPARATE ACCOUNT B OF GOLDEN AMERICAN LIFE INSURANCE CO, 485BPOS, 1998-02-12
Next: WALTER INDUSTRIES INC /NEW/, 424B4, 1998-02-12



<PAGE>
<PAGE>

 As Filed with the Securities and Exchange Commission on February 11, 1998
                                       Registration Nos. 333-28755; 811-05626
- -----------------------------------------------------------------------------

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C.  20549

                                    FORM N-4

                          REGISTRATION STATEMENT UNDER
                           THE SECURITIES ACT OF 1933
                           Pre-Effective Amendment No.___
                         Post-Effective Amendment No. 1
                                     and/or

                          REGISTRATION STATEMENT UNDER
                       THE INVESTMENT COMPANY ACT OF 1940
                                Amendment No. 54

                               SEPARATE ACCOUNT B
                           (EXACT NAME OF REGISTRANT)

                     GOLDEN AMERICAN LIFE INSURANCE COMPANY
                               (NAME OF DEPOSITOR)

                              1001 Jefferson Street
                              Wilmington, DE  19801
                                  302-576-3400
         (ADDRESS AND TELEPHONE NUMBER OF DEPOSITOR'S PRINCIPAL OFFICES)

Marilyn Talman, Esq.                        COPY TO:
Golden American Life Insurance Company      Stephen E. Roth, Esq.
1001 Jefferson Street, Suite 400            Sutherland, Asbill & Brennan LLP
Wilmington, DE  19801                       1275 Pennsylvania Avenue, N.W.
(NAME AND ADDRESS OF AGENT FOR SERVICE      Washington, D.C. 20004-2404
  OF PROCESS)

        Approximate date of commencement of proposed sale to the public:
   A soon as practical after the effective date of the Registration Statement

IT IS PROPOSED THAT THIS FILING WILL BECOME EFFECTIVE:
          [ ]  immediately upon filing pursuant to paragraph (b)
          [x]  on February 12, 1998 pursuant to paragraph (b)
          [ ]  60 days after filing pursuant to paragraph (a)(i)
          [ ]  on  _________  pursuant to paragraph (a)(i)
          [ ]  75 days after filing pursuant to paragraph (a)(ii)
          [ ]  on  _________  pursuant to paragraph (a)(ii) of Rule 485

IF APPROPRIATE, CHECK THE FOLLOWING BOX:
          [ ]  this Post-Effective Amendment designates a new effective date for
               a previously filed Post-Effective Amendment.

TITLE OF SECURITIES BEING REGISTERED:  
     Deferred Combination Vairable and Fixed Annuity Contracts


<PAGE>
<PAGE>


                    CROSS REFERENCE SHEET
                   Pursuant to Rule 495(a)

PART A

N-4 Item                                Prospectus Heading               

1.  Cover Page                          Cover Page

2.  Definitions                         Definition of Terms

3.  Synopsis                            Summary of the Contracts

4.  Condensed Financial Information     Condensed Financial Information

5.  General Description of              Facts About the Company
    Registrant, Depositor,              and the Accounts
    and Portfolio Companies

6.  Deductions and Expenses             Charges and Fees

7.  General Description of Variable     Facts About the Contracts
    Annuity Contracts

8.  Annuity Period                      Choosing Your Annuitization Options

9.  Death Benefit                       Facts About the Contracts

10. Purchases and Contract Value        Facts About the Contracts,
                                        Charges and Fees

11. Redemptions                         Facts About the Contracts

12. Taxes                               Federal Tax Considerations
                                        Additional Considerations

13. Legal Proceedings                   Regulatory Information

14. Table of Contents of the            Statement of Additional Information
    Statement of Additional
    Information

<PAGE>
<PAGE>
PART B

                                        Statement of Additional
N-4 Item                                Information Heading


15. Cover Page                          Cover Page

16. Table of Contents                   Table of Contents

17. General Information and             Description of Golden American
    History                             Life Insurance Company

18. Services                            Safekeeping of Assets,
                                        Independent Auditors

19. Purchase of Securities              Distribution of Contracts
    Being Offered

20. Underwriters                        Distribution of Contracts

21. Calculation of Performance          Performance Information
    Data

22. Annuity Payments                    Part A, Choosing Your
                                        Annuitization Options

23. Financial Statements                Part B, Financial Statements of
                                        Separate Account B,

                                        Part A, Financial Statements of
                                        Golden American Life
                                        Insurance Company


PART C

Items required in Part C are located therein.

<PAGE>
<PAGE>
                                   PART A


<PAGE>
<PAGE>

                      PROSPECTUS SUPPLEMENT


               PREMIUM PLUS PROSPECTUS SUPPLEMENT 
                                
   FOR USE IN STATES WHICH DO NOT PERMIT MARKET VALUE ADJUSTMENTS


<PAGE>
<PAGE>
                              
                    PROSPECTUS SUPPLEMENT
                              
                   DATED FEBRUARY 12, 1998
                              
                              
                              
                      Supplement to the
           Prospectus dated February 12, 1998 for
  DEFERRED COMBINATION VARIABLE AND FIXED ANNUITY CONTRACT
                           issued
          by Golden American Life Insurance Company
       (the "GoldenSelect PREMIUM PLUS Prospectuses")
                              
                         __________
                              
                              
  This supplement should be retained with your Prospectus.
                              
                              
                              
                              



A Fixed Interest Division option is available through the
group and individual deferred variable annuity contracts
offered by Golden American Life Insurance Company. The
Fixed Interest Division is part of the Golden American
General Account. Interests in the Fixed Interest Division
have not been registered under the Securities Act of 1933,
and neither the Fixed Interest Division nor the General
Account are registered under the Investment Company Act of
1940.

Interests in the Fixed Interest Division are offered through
an Offering Brochure, dated October 1, 1997. When reading
through the GoldenSelect PREMIUM PLUS Prospectus, the Fixed
Interest Division should be counted among the various
divisions available for the allocation of your premiums.
The Fixed Interest Division may not be available in some
states. Some restrictions may apply.

More complete information relating to the Fixed Interest
Division is found in the Offering Brochure. Please read the
Offering Brochure carefully before you invest in the Fixed
Interest Division.












G3316 FID PREMIUM PLUS 2/98
<PAGE>
<PAGE>

                      PROSPECTUS SUPPLEMENT


           PREMIUM PLUS PROSPECTUS 5.5% WA SUPPLEMENT 
                                
            FOR USE ONLY IN THE STATE OF WASHINGTON


<PAGE>
<PAGE>
GOLDEN AMERICAN LIFE INSURANCE COMPANY

                      PROSPECTUS SUPPLEMENT
                                
                         FEBRUARY 12, 1998

      SUPPLEMENT TO THE PROSPECTUS DATED FEBRUARY 12, 1998 FOR
    DEFERRED COMBINATION VARIABLE AND FIXED ANNUITY CONTRACTS
        (THE "GOLDENSELECT/r/ PREMIUM PLUS PROSPECTUS")
        ISSUED BY GOLDEN AMERICAN LIFE INSURANCE COMPANY
            FOR USE ONLY IN THE STATE OF WASHINGTON
                           __________

                                
  The following information supplements and  replaces  certain
  information contained in the Deferred  Combination  Variable 
  and  Fixed  Annuity  Prospectus,  dated  February 12,  1998
  (the  "Prospectus").  All capitalized terms have the meaning
  set  forth  in  the  Prospectus.  This supplement should  be 
  retained with your Prospectus.


  GoldenSelect PREMIUM PLUS contracts  issued for delivery  in
  the  State  of Washington will have a "5.5%  Enhanced  Death  
  Benefit Option."  This option replaces that referred  to  as  
  the  "7%  Solution  Enhanced Death Benefit  Option"  in  the  
  Prospectus.   The  following describes the  option  and  its 
  features.
  
  The  following  replaces the paragraph titled  "7%  Solution
  Enhanced Death Benefit Option" on page 2 of the Prospectus:

  
  5.5% Solution Enhanced Death Benefit Option

  An enhanced death benefit option that may be elected only at
  issue and only if the Owner or Annuitant (when the Owner  is
  other  than  an  individual) is  age  80  or  younger.   The
  enhanced  death benefit provided by this option is equal  to
  premiums paid plus any Credits accumulated at an annual rate
  of  return  of  5.5%, except on those premiums  and  Credits 
  invested in the Liquid Asset Division, Limited Maturity Bond
  Division,   and   the   General  Account,  as  adjusted  for 
  additional  premiums  and  partial  withdrawals.  Any Credit
  applied within twelve months prior to the date of death  may
  reduce  the  death  benefit.  Each  accumulated  initial  or
  additional premium payment plus any Credits reduced  by  any
  partial withdrawals taken  will continue to grow at 5.5% for
  as long as the contract remains in force.
  
  The  following supplements the section titled  "Fee  Table,"
  beginning on page 5 of the Prospectus:
  
  The following  changes  the  table titled  "Annual  Contract
       Fees" on page 5:
  
       Administrative Charge......................    $30
  
  The following  changes  the table titled  "Separate  Account
       Annual Expenses" on page 5:
  
  Replace  the  column  headed  "7% Solution"  with  a  column
  identical to the column "Annual Ratchet"  but  headed  "5.5%
  Solution"  under the heading "Enhanced Death Benefit" (shown
  below):
                                                 5.5% Solution
      Mortality and Expense Risk Charge........      1.40%
      Asset Based Administrative Charge........      0.15%
                                                    ------
      Total Separate Account Expenses..........      1.55%
<PAGE>
<PAGE>
  The  examples shown on page 7  of  the  Prospectus  are  the
  highest  expenses  associated  with a contract  which  would
  occur  based  on  the election of the 7%  Solution  Enhanced
  Death  Benefit  Option.  If all other  assumptions  are  the
  same,  the  fees  associated with an election  of  the  5.5%
  Solution  Enhanced  Death Benefit Option  would  not  exceed
  those shown on page 7.
  
  The following  changes  the first two paragraphs  under  the
  heading "Death Benefit Options" on page 25:
  
  Replace  the  text "7% Solution" with "5.5% Solution" in all
  instances.
  
  The following replaces the  discussion  titled  "7% Solution
  Enhanced Death Benefit Option" on page 26 of the Prospectus:
  
  5.5% Solution Enhanced Death Benefit Option
  
  (1)   We  take  the  enhanced  death  benefit from the prior
        Valuation  Date.  On  the  Contract Date, the enhanced 
        death benefit is equal to the Initial Premium plus any
        Credits.
  
  (2)   We calculate interest on (1)  for the current Valuation
        Period  at  the  enhanced  death  benefit interest rate,
        which rate is an annual rate of 5.5%; except that  with
        respect to amounts in the Liquid Asset Division and the
        Limited  Maturity  Bond  Division,  the  interest  rate
        applied to such amounts will be the respective net rate
        of  return   for  such  Divisions  during  the  current
        Valuation Period, if it is less than an annual rate  of
        5.5%;  and  except  with  respect to amounts in a Fixed
        Allocation, the interest rate applied to  such  amounts
        will  be the interest credited to such Fixed Allocation
        during the current Valuation Period, if it is less that
        an annual rate of 5.5%.
  
  (3)   We add (1) and (2).
  
  (4)   We  add  to (3) any additional premiums paid  and  any
        Credits during the current Valuation Period.
  
  (5)   We subtract from (4) any partial withdrawals (including
        any surrender charges incurred) made during the current
        Valuation Period.
  
  The following supplements the paragraph titled "Administrative
  Charge," appearing on page 29 of the Prospectus:
  
  The administrative charge, if applicable, is $30 per Contract 
  Year.
  
  The following supplements the paragraph titled "Mortality and
  Expense Risk Charge," appearing on page 29 of the Prospectus:
  
  The  annual charge for the mortality and expense risk is the
  same  as that described for the Annual Ratchet Death Benefit
  Option. If the 5.5% Solution Death Benefit Option is elected,
  the charge is equivalent, on an annual basis,  to  1.40%  of
  the assets in each Division.  The charge is deducted on each 
  Valuation  Date  at the rate of .003863% for each day in the 
  Valuation Period.  
  

This supplement should be retained with your GoldenSelect/r/ 
PREMIUM PLUS Prospectus.


Golden American Life Insurance Company
Golden American Life Insurance Company is a stock company domiciled
in Wilmington, Delaware

IN G3760-WA PREMIUM PLUS 2/98        
<PAGE>
<PAGE>


GOLDEN AMERICAN LIFE INSURANCE COMPANY
Golden American Life Insurance Company is a stock company domiciled
in Wilmington, Delaware

                  DEFERRED COMBINATION VARIABLE AND
                      FIXED ANNUITY PROSPECTUS
                      GOLDENSELECT PREMIUM PLUS
______________________________________________________________________

This prospectus describes group and individual deferred variable
annuity Contracts (the "Contract") offered by Golden American Life
Insurance Company ("Golden American" "we" "our" or "us"). The Owner
("you" or "your") purchases the Contract with an Initial Premium and
is permitted to make additional premium payments.

The Contract is funded by two accounts, Separate Account B ("Account
B") and the Fixed Account (collectively, the "Accounts").

   
Twenty-one Divisions of Account B are currently available under the
Contract. The investments available through the Divisions of Account
B include mutual fund portfolios (the "Series") of The GCG Trust
(the "GCG Trust"), the Equi-Select Series Trust (the "ESS Trust")
and the Warburg Pincus Trust (the "WP Trust"). The investments
available through the Fixed Account include various Fixed
Allocations which we credit with fixed rates of interest for the
Guarantee Periods you select. We currently offer Guarantee Periods
with durations of 1, 3, 5, 7 and 10 years. We reserve the right at
any time to increase or decrease the number of Guarantee Periods
offered. Not all Guarantee Periods may be available.
    

This prospectus describes the Contract and provides background
information regarding Account B and the Fixed Account. The
prospectuses for the GCG Trust, the ESS Trust and the WP Trust
(individually, "a Trust," and collectively, "the Trusts"), which
must accompany this prospectus, provide information regarding
investment activities and policies of the Trusts.

   
You may allocate your premiums and Credits among the twenty-one
Divisions and the Fixed Allocations available under the Contract in
any way you choose, subject to certain restrictions. You may change
the allocation of your Accumulation Value during a Contract Year
free of charge. We reserve the right, however, to assess a charge
for each allocation change after the twelfth allocation change in a
Contract Year.
    

Your Accumulation Value in Account B will vary in accordance with
the investment performance of the Divisions selected by you.
Therefore, you bear the entire investment risk for all amounts
allocated to Account B. You also bear investment risk with respect
to surrenders, partial withdrawals, transfers and annuitization from
a Fixed Allocation prior to the end of the applicable Guarantee
Period. Such surrender, partial withdrawal, transfer or
annuitization may be subject to a Market Value Adjustment, which
could have the effect of either increasing or decreasing your
Accumulation Value.

We will pay a death benefit to the Beneficiary if the Owner dies
prior to the Annuity Commencement Date or the Annuitant dies prior
to the Annuity Commencement Date when the Owner is other than an
individual.

   
This prospectus describes your principal rights and limitations and
sets forth the information concerning the Accounts that investors
should know before investing. A Statement of Additional Information,
dated February 12, 1998, about Account B has been filed with the
Securities and Exchange Commission ("SEC") and is available without
charge upon request. To obtain a copy of this document call or write
our Customer Service Center. The Table of Contents of the Statement
of Additional Information may be found on the last page of this
prospectus. The Statement of Additional Information is incorporated
herein by reference.
    
______________________________________________________________________

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

CONTRACTS AND UNDERLYING SERIES SHARES WHICH FUND THE CONTRACTS ARE
NOT INSURED BY THE FDIC OR ANY OTHER AGENCY. THEY ARE NOT DEPOSITS
OR OTHER OBLIGATIONS OF ANY BANK AND ARE NOT BANK GUARANTEED. THEY
ARE SUBJECT TO MARKET FLUCTUATION, REINVESTMENT RISK AND POSSIBLE
LOSS OF PRINCIPAL INVESTED.

PLEASE READ THIS PROSPECTUS AND KEEP IT FOR FUTURE REFERENCE. IT IS
NOT VALID UNLESS ACCOMPANIED BY THE CURRENT PROSPECTUSES FOR THE GCG
TRUST, THE ESS TRUST AND THE WP TRUST.

THE FIXED ACCOUNT AND ENHANCED DEATH BENEFITS MAY NOT BE AVAILABLE
IN ALL STATES. YOU MAY CONTACT OUR CUSTOMER SERVICE CENTER TO FIND
OUT ABOUT STATE AVAILABILITY.

ISSUED BY:               DISTRIBUTED BY:          ADMINISTERED AT:
Golden American Life     Directed Services, Inc.  Customer Service Center
Insurance Company        Wilmington, Delaware     Mailing Address: 
                         19801                    P.O. Box 8794
                                                  Wilmington, Delaware 
                                                  19899-8794
                                                       1-800-366-0066

   
                PROSPECTUS DATED: FEBRUARY 12, 1998
    

<PAGE>
<PAGE>
TABLE OF CONTENTS

                                                         Page

Definition of Terms . . . . . . . . . . . . . . . . . .    1
Summary of the Contract . . . . . . . . . . . . . . . .    3
Fee Table . . . . . . . . . . . . . . . . . . . . . . .    5
Condensed Financial and Other Information . . . . . . .    8
   Financial Statements . . . . . . . . . . . . . . . .    8
   Performance Related Information . . . . . . . .  . .    8
Introduction. . . . . . . . . . . . . . . . . . . . . .    9
Facts About the Company and the Accounts  . . . . . . .    9
   Golden American  . . . . . . . . . . . . . . . . . .    9
   The Trusts . . . . . . . . . . . . . . . . . . . . .    9
   Separate Account B . . . . . . . . . . . . . . . . .   10
   Account B Divisions  . . . . . . . . . . . . . . . .   10
   Changes Within Account B . . . . . . . . . . . . . .   14
   The Fixed Account  . . . . . . . . . . . . . . . . .   14
   Facts About the Contract . . . . . . . . . . . . . .   17
   The Owner  . . . . . . . . . . . . . . . . . . . . .   17
   The Annuitant  . . . . . . . . . . . . . . . . . . .   17
   The Beneficiary  . . . . . . . . . . . . . . . . . .   17
   Change of Owner or Beneficiary . . . . . . . . . . .   18
   Availability of the Contract . . . . . . . . . . . .   18
   Types of Contracts . . . . . . . . . . . . . . . . .   18
   Your Right to Select or Change Contract Options  . .   18
   Premiums . . . . . . . . . . . . . . . . . . . . . .   18
   Qualified Plans. . . . . . . . . . . . . . . . . . .   18
   Making Additional Premium Payments . . . . . . . . .   19
   Crediting Premium Payments . . . . . . . . . . . . .   19
   Restrictions on Allocation of Premium Payments . . .   20
   Your Right to Reallocate . . . . . . . . . . . . . .   20
   Dollar Cost Averaging  . . . . . . . . . . . . . . .   20
   What Happens if a Division is Not Available  . . . .   21
   Additional Credit to Premium . . . . . . . . . . . .   21
   Your Accumulation Value  . . . . . . . . . . . . . .   21
   Accumulation Value in Each Division  . . . . . . . .   22
   Measurement of Investment Experience . . . . . . . .   22
   Cash Surrender Value . . . . . . . . . . . . . . . .   23
   Surrendering to Receive the Cash Surrender Value . .   23
   Partial Withdrawals  . . . . . . . . . . . . . . . .   23
   Automatic Rebalancing  . . . . . . . . . . . . . . .   25
   Proceeds Payable to the Beneficiary  . . . . . . . .   25
   Death Benefit  . . . . . . . . . . . . . . . . . . .   25
   Reports to Owners  . . . . . . . . . . . . . . . . .   26
   When We Make Payments  . . . . . . . . . . . . . . .   27
Charges and Fees  . . . . . . . . . . . . . . . . . . .   27
   Charge Deduction Division  . . . . . . . . . . . . .   27
   Charges Deducted from the Accumulation Value . . . .   27
   Charges Deducted from the Divisions  . . . . . . . .   29
   Trust Expenses . . . . . . . . . . . . . . . . . . .   29
Choosing Your Annuitization Options . . . . . . . . . .   29
   Annuitization of Your Contract . . . . . . . . . . .   29
   Annuity Commencement Date election  .  . . . . . . .   30
   Frequency Selection. . . . . . . . . . . . . . . . .   30
   The Annuitization Options  . . . . . . . . . . . . .   30
   Payment When Named Person Dies . . . . . . . . . . .   31
Other Contract Provisions . . . . . . . . . . . . . . .   31
   In Case of Errors in Application Information . . . .   31
   Contract Changes--Applicable Tax Law . . . . . . . .   32
   Your Right to Cancel or Exchange Your Contract . . .   32
   Other Contract Changes . . . . . . . . . . . . . . .   32
   Group or Sponsored Arrangements  . . . . . . . . . .   32
   Selling the Contract . . . . . . . . . . . . . . . .   32
Regulatory Information  . . . . . . . . . . . . . . . .   33
   Voting Rights  . . . . . . . . . . . . . . . . . . .   33
   State Regulation . . . . . . . . . . . . . . . . . .   33
   Legal Proceedings  . . . . . . . . . . . . . . . . .   33
   Legal Matters  . . . . . . . . . . . . . . . . . . .   33
   Experts  . . . . . . . . . . . . . . . . . . . . . .   33
More Information About Golden American Life               
   Insurance Company  . . . . . . . . . . . . . . . . .   33
   Selected Financial Data  . . . . . . . . . . . . . .   33
   Management's Discussion and Analysis of 
      Financial Condition and Results of 
      Operations  . . . . . . . . . . . . . . . . . . .   34
   Directors and Executive Officers . . . . . . . . . .   44
   Compensation Tables and Other Information  . . . . .   45
Federal Tax Considerations  . . . . . . . . . . . . . .   47
   Introduction . . . . . . . . . . . . . . . . . . . .   47
   Tax Status of Golden American  . . . . . . . . . . .   47
   Taxation on Non-qualified Annuities  . . . . . . . .   47
   IRA Contracts and Other Qualified Retirement Plans .   50
   Federal Income Tax Withholding . . . . . . . . . . .   54

Unaudited Financial Statements of Golden American Life
   Insurance Company  . . . . . . . . . . . . . . . . .   55

Audited Financial Statements of Golden American 
   Life Insurance Company . . . . . . . . . . . . . . .   65
Statement of Additional Information . . . . . . . . . .   89
   Table of Contents  . . . . . . . . . . . . . . . . .   89
Appendix A  . . . . . . . . . . . . . . . . . . . . . .   A1
   Market Value Adjustment Examples . . . . . . . . . .   A1

THIS PROSPECTUS DOES NOT CONSTITUTE AN OFFERING IN ANY JURISDICTION
IN WHICH SUCH OFFERING MAY NOT LAWFULLY BE MADE. NO PERSON IS
AUTHORIZED TO MAKE ANY REPRESENTATIONS IN CONNECTION WITH THIS
OFFERING OTHER THAN THOSE CONTAINED IN THIS PROSPECTUS.



                               i
<PAGE>
<PAGE>
______________________________________________________________________

DEFINITION OF TERMS

ACCOUNTS -- Separate Account B and the Fixed Account.

ACCUMULATION VALUE -- The total amount invested under the Contract.
Initially, this amount is equal to the premium paid plus any Credit.
Thereafter, the Accumulation Value will reflect the premiums paid,
plus any Credit, investment experience of the Divisions and interest
credited to your Fixed Allocations, charges deducted and any partial
withdrawals.

ANNUAL RATCHET ENHANCED DEATH BENEFIT OPTION -- An enhanced death
benefit option that may be elected only at issue and only if the
Owner or Annuitant (when the Owner is other than an individual) is
age 79 or younger. The enhanced death benefit provided by this
option is the highest Accumulation Value on any Contract Anniversary
on or prior to the Owner turning age 80, as adjusted for additional
premiums, credits and partial withdrawals. The death benefit may be
reduced for any Credit applied within 12 months prior to the date of
death.

ANNUITANT -- The person designated by the Owner to be the measuring
life in determining Annuity Payments.

ANNUITY COMMENCEMENT DATE -- The date on which Annuity Payments
begin.

ANNUITY OPTIONS -- Options the Owner selects that determine the form
and amount of Annuity Payments.

ANNUITY PAYMENT -- The periodic payment an Owner receives. It may be
either a fixed or a variable amount based on the Annuity Option
chosen.

ATTAINED AGE -- The Issue Age of the Owner or Annuitant plus the
number of full years elapsed since the Contract Date.

BENEFICIARY -- The person designated to receive benefits in the case
of the death of the Owner or the Annuitant (when the Owner is other
than an individual).

BUSINESS DAY -- Any day the New York Stock Exchange ("NYSE") is open
for trading, exclusive of Federal holidays, or any day on which the
SEC requires that mutual funds, unit investment trusts or other
investment portfolios be valued.

CASH SURRENDER VALUE -- The amount the Owner receives upon surrender
of the Contract, including any Market Value Adjustment.

CHARGE DEDUCTION DIVISION -- The Division from which all charges are
deducted if so designated by you. The Charge Deduction Division
currently is the Liquid Asset Division.

CONTINGENT ANNUITANT -- The person designated by the Owner who, upon
the Annuitant's death prior to the Annuity Commencement Date,
becomes the Annuitant.

CONTRACT -- The entire Contract consisting of the basic Contract and
any riders or endorsements.

CONTRACT ANNIVERSARY -- The anniversary of the Contract Date.

CONTRACT DATE -- The date on which we have received the Initial
Premium and upon which we begin determining the Contract values. It
may or may not be the same as the Issue Date. This date is used to
determine Contract months, processing dates, years and
anniversaries.

CONTRACT PROCESSING DATES -- The days when we deduct certain charges
from the Accumulation Value. If the Contract Processing Date is not
a Valuation Date, it will be on the next succeeding Valuation Date.
The Contract Processing Dates will be once each year on the Contract
Anniversary.

CONTRACT PROCESSING PERIOD -- The first Contract processing period
begins with the Contract Date and ends at the close of business on
the first Contract Processing Date. All subsequent Contract
processing periods begin at the close of business on the most recent
Contract Processing Date and extend to the close of business on the
next Contract Processing Date. There is one Contract processing
period each year.

CONTRACT YEAR -- The period between Contract anniversaries.

CREDIT -- An amount added to the Contract's Accumulation Value at
the time a premium payment is made.

CUSTOMER SERVICE CENTER -- Where service is provided to you. The
mailing address and telephone number of the Customer Service Center
are shown on the cover.

DIVISIONS -- The investment options available under Account B.

                               1
<PAGE>
<PAGE>

ENDORSEMENTS -- An endorsement changes or adds provisions to the
Contract.


EXPERIENCE FACTOR -- The factor which reflects the investment
experience of the portfolio in which a Division invests and also
reflects the charges assessed against the Division for a Valuation
Period.

FIXED ACCOUNT -- An Account which contains all of our assets that
support Owner Fixed Allocations and any interest credited thereto.

FIXED ALLOCATION -- An amount allocated to the Fixed Account that is
credited with a Guaranteed Interest Rate for a specified Guarantee
Period.

FREE LOOK PERIOD -- The period of time within which the Owner may
examine the Contract and return it for a refund.

GUARANTEED INTEREST RATE -- The effective annual interest rate which
we will credit for a specified Guarantee Period. The Guaranteed
Interest Rate will never be less than 3%.

GUARANTEE PERIOD -- The period of time for which a rate of interest
is guaranteed to be credited to a Fixed Allocation. We currently
offer Guarantee Periods with durations of 1, 3, 5, 7 and 10 years.

INDEX OF INVESTMENT EXPERIENCE -- The index that measures the
performance of a Division.

INITIAL PREMIUM -- The payment required to put a Contract into
effect.

ISSUE AGE -- The Owner's or Annuitant's age on his or her last
birthday on or before the Contract Date.

ISSUE DATE -- The date the Contract is issued at our Customer
Service Center.

MARKET VALUE ADJUSTMENT -- A positive or negative adjustment made to
a Fixed Allocation. It may apply to certain withdrawals and
transfers, whether in whole or in part, and annuitizations of all or
part of a Fixed Allocation prior to the end of a Guarantee Period.

MATURITY DATE -- The date on which a Guarantee Period matures.

OWNER -- The person who owns the Contract and is entitled to
exercise all rights under the Contract. This person's death also
initiates payment of the death benefit.

RIDER --  A rider amends the Contract, in certain instances adding
benefits.

   
7% SOLUTION ENHANCED DEATH BENEFIT OPTION -- An enhanced death
benefit option that may be elected only at issue and only if the
Owner or Annuitant (when the Owner is other than an individual) is
age 80 or younger. The enhanced death benefit provided by this
option is equal to premiums paid plus credits accumulated at an
annual rate of return of 7%, except those premiums and credits 
invested in the Liquid Asset Division, Limited Maturity Bond 
Division, and the Fixed Account, as adjusted for additional premiums,
credits and partial withdrawals. Any Credit applied within
twelve months prior to the date of death may reduce the death
benefit. Each accumulated initial or additional premium payment,
including any credit and reduced by any partial withdrawals taken
will continue to grow at 7% until it reaches the maximum enhanced
death benefit.
    

SPECIALLY DESIGNATED DIVISION -- The Division to which distributions
from a portfolio underlying a Division in which reinvestment is not
available will be allocated unless you specify otherwise. The
Specially Designated Division currently is the Liquid Asset
Division.

STANDARD DEATH BENEFIT OPTION -- The death benefit option that you
will receive under the Contact unless one of the enhanced death
benefit options is elected. The death benefit provided by this
option is equal to the greatest of (i) Accumulation Value less an
amount equal to all Credits applied within 12 months prior to the
date of the death; (ii) total premium payments less any partial
withdrawals; and (iii) Cash Surrender Value.

VALUATION DATE -- The day at the end of a Valuation Period when each
Division is valued.

VALUATION PERIOD -- Each business day together with any non-business
days before it.


                               2
<PAGE>
<PAGE>
______________________________________________________________________

SUMMARY OF THE CONTRACT

This prospectus has been designed to provide you with information
regarding the Contract and the Accounts which fund the Contract.
Information concerning the Series underlying the Divisions of
Account B is set forth in the Trusts' prospectuses.

This summary is intended to provide only a very brief overview of
the more significant aspects of the Contract. Further detail is
provided in this prospectus and in the Contract. The Contract,
together with any riders or endorsements, constitutes the entire
agreement between you and us and should be retained.

This prospectus has been designed to provide you with the necessary
information to make a decision on purchasing the Contract. You have
a choice of investments. We do not promise that your Accumulation
Value will increase. Depending on the investment experience of the
Divisions and interest credited to the Fixed Allocations in which
you are invested, your Accumulation Value, Cash Surrender Value and
death benefit may increase or decrease on any day. You bear the
investment risk.

DESCRIPTION OF THE CONTRACT

This Contract provides a 4% Credit to each Purchase Payment which
increases the Accumulation Value, except for certain circumstances.
See Additional Credit to Premium. The Contract is designed to
establish retirement benefits for two types of purchasers. The first
type of purchaser is one who is eligible to participate in, and
purchases a Contract for use with, an individual retirement annuity
("IRA") or another annuity meeting the requirements of section
408(b) or other sections of the Internal Revenue Code of 1986
("qualified plan"). For a Contract funding a qualified plan,
distributions may be made to you to satisfy requirements imposed by
Federal tax law. The second type of purchaser is one who purchases a
Contract outside of a qualified plan ("non-qualified plan").

The Contract also offers a choice of Annuity Options to which you
may apply all or a portion of the Accumulation Value on the Annuity
Commencement Date or the Cash Surrender Value upon surrender of the
Contract. See Choosing Your Annuity Options.

AVAILABILITY
We can issue a Contract if both the Annuitant and the Owner are not
older than age 85 and accept additional premium payments until
either the Annuitant or Owner reaches the Attained Age of 85 for non-
qualified plans (age 70 for qualified plans, except for rollover
contributions). The minimum Initial Premium is $10,000 for a non-
qualified plan and $1,500 for a qualified plan. We may change the
minimum initial or additional premium requirements for certain group
or sponsored arrangements. See Other Contract Provisions, Group or
Sponsored Arrangements.

The minimum additional premium payment we will accept is $500 for a
non-qualified plan and $250 for a qualified plan. You must receive
our prior approval before making a premium payment that causes the
Accumulation Value of all annuities that you maintain with us to
exceed $1,000,000.

THE DIVISIONS
   
Each of the twenty-one Divisions of Account B offered under this
prospectus invests in a mutual fund portfolio with its own distinct
investment objectives and policies. Each Division of Account B
invests in a corresponding Series of the GCG Trust, managed by
Directed Services, Inc. ("DSI"), a corresponding Series of the ESS
Trust, also managed by DSI, or a corresponding Series of the
WP Trust, managed by Warburg Pincus Counselors, Inc. ("Warburg").
From its inception through December 31, 1997, the ESS Trust was 
managed by Equitable Investment Services, Inc. ("EISI"), an
affiliate of DSI.  As of January 1, 1998, DSI assumed EISI's 
management responsibilities of the ESS Trust.  The GCG and ESS
Trusts and DSI have retained several portfolio managers to manage
the assets of each Series of those Trusts.  See Facts About the 
Company and the Accounts, Account B Divisions.
    

HOW THE ACCUMULATION VALUE VARIES

The Accumulation Value in the Divisions varies each day based on
investment results. You bear the risk of poor investment performance
and you receive the benefits from favorable investment performance.
The Accumulation Value also reflects premium payments, Credits,
charges deducted and partial withdrawals. See Facts About the
Contract, Accumulation Value in Each Division.

                               3
<PAGE>
<PAGE>

THE FIXED ACCOUNT
The investments available through the Fixed Account include various
Fixed Allocations which we credit with fixed rates of interest for
the Guarantee Periods you select. We reset the interest rates for
new Guarantee Periods periodically based on our sole discretion. We
may offer Guarantee Periods from one to ten years. We currently
offer Guarantee Periods with durations of 1, 3, 5, 7 and 10 years.

You bear investment risk with respect to surrenders, partial
withdrawals, transfers and annuitization from your Fixed
Allocations. A surrender, partial withdrawal, transfer or
annuitization made prior to the end of a Guarantee Period may be
subject to a Market Value Adjustment, which could have the effect of
either increasing or decreasing your Accumulation Value. We will not
apply a Market Value Adjustment on a surrender, partial withdrawal,
transfer or annuitization made within 30 days prior to the Maturity
Date of the applicable Guarantee Period or certain transfers made in
connection with the dollar cost averaging program. Systematic
withdrawals from a Fixed Allocation also are not subject to a Market
Value Adjustment.

MARKET VALUE ADJUSTMENT
We will apply a Market Value Adjustment, subject to certain
exceptions, to a surrender, partial withdrawal, transfer or
annuitization from a Fixed Allocation made prior to the end of a
Guarantee Period. The Market Value Adjustment does not apply to
amounts invested in Account B.

SURRENDERING YOUR CONTRACT
You may surrender the Contract and receive its Cash Surrender Value
at any time while both the Annuitant and Owner are living and before
the Annuity Commencement Date. See Facts About the Contract, Cash
Surrender Value and Surrendering to Receive the Cash Surrender
Value.

TAKING PARTIAL WITHDRAWALS
After the Free Look Period, prior to the Annuity Commencement Date
and while the Contract is in effect, you may take partial
withdrawals from the Accumulation Value of your Contract. You may
elect in advance to take systematic partial withdrawals on a
monthly, quarterly, or annual basis. If you have an IRA Contract,
you may elect IRA partial withdrawals on a monthly, quarterly or
annual basis.

Partial withdrawals are subject to certain restrictions as defined
in this prospectus, including a surrender charge and a Market Value
Adjustment. Partial withdrawals above a specified percentage of your
Accumulation Value may be subject to a surrender charge. See Facts
About the Contract, Partial Withdrawals.

DOLLAR COST AVERAGING
Under this program, you may choose to have a specified dollar amount
transferred from either the Limited Maturity Bond Division, Liquid
Asset Division or a Fixed Allocation with a one year Guarantee
Period to the other Divisions of Account B on a monthly basis with
the objective of shielding your investment from short-term price
fluctuations. See Facts About the Contract, Dollar Cost Averaging.

YOUR RIGHT TO CANCEL THE CONTRACT
You may cancel your Contract within the Free Look Period which is a
ten day period of time beginning once you receive the Contract. For
purposes of administering our allocation and certain other
administrative rules, we deem this period to end 15 days after the
Contract is mailed from our Customer Service Center. Some states may
require that we provide a longer free look period. In some states we
restrict the Initial Premium allocation during the Free Look Period.
See Other Contract Provisions, Your Right to Cancel or Exchange Your
Contract.

YOUR RIGHT TO CHANGE THE CONTRACT
The Contract may be changed to another annuity plan subject to our
rules at the time of the change. See Other Contract Provisions,
Other Contract Changes.

DEATH BENEFIT OPTIONS
The Contract provides a death benefit to the beneficiary if the
Owner dies prior to the Annuity Commencement Date. Subject to our
rules, there are three death benefit options that may be available
to you under the Contract: the Standard Death Benefit Option; the 7%
Solution Enhanced Death Benefit Option; and the Annual Ratchet
Enhanced Death Benefit Option. See Facts About the Contract, Death
Benefit Options. We may offer a reduced death benefit under certain
group and sponsored arrangements. See Other Contract Provisions,
Group or Sponsored Arrangements.

                               4
<PAGE>
<PAGE>

DEDUCTIONS FOR CHARGES AND FEES
We invest the entire amount of the initial and any additional
premium payments in the Divisions and the Fixed Allocations you
select, subject to certain restrictions we impose. See Facts About
the Contract, Restrictions on Allocation of Premium Payments. We
then may deduct an annual Contract fee from your Accumulation Value.
See Other Contract Provisions, Charges and Fees. We may reduce
certain charges under group or sponsored arrangements. See Other
Contract Provisions, Group or Sponsored Arrangements. Unless you
have elected the Charge Deduction Division, charges are deducted
proportionately from all Account B Divisions in which you are
invested. If there is no Accumulation Value in these Divisions,
charges will be deducted from your Fixed Allocations starting with
Guarantee Periods nearest their Maturity Dates until such charges
have been deducted.

FEDERAL INCOME TAXES
The ultimate effect of Federal income taxes on the amounts held
under an annuity Contract, on Annuity Payments and on the economic
benefits to the Owner, Annuitant or Beneficiary depends on Golden
American's tax status and upon the tax status of the individuals
concerned. In general, an Owner is not taxed on increases in value
under an annuity Contract until some form of distribution is made
under it. There may be tax penalties if you make a withdrawal or
surrender the Contract before reaching age 59 1/2. See Federal Tax
Considerations.

OTHER CONTRACTS
We offer other variable annuity contracts which also invest in many
of the same Series of the Trusts. These contracts may have different
charges that could affect Division performance, and may offer
different benefits more suitable to your needs. To obtain
information about these contracts, contact your agent, or call 1-800-
366-0066.

______________________________________________________________________

FEE TABLE

TRANSACTION EXPENSES(/1/)
Contingent Deferred Sales Charge(/2/) (imposed as a percentage of
premium payments withdrawn upon excess partial withdrawal or
surrender):(/3/)

   COMPLETE YEARS ELAPSED          SURRENDER
    SINCE PREMIUM PAYMENT           CHARGE

              0                        8%
              1                        8%
              2                        8%
              3                        8%
              4                        7%
              5                        6%
              6                        5%
              7                        3%
              8                        1%
              9+                       0%
   Excess Allocation Charge . . . . . . . . . . . . . .    $0(/4/)

ANNUAL CONTRACT FEES:
   Administrative Charge  . . . . . . . . . . . . . . .        $40
   (Waived if the Accumulation Value equals or
   exceeds $100,000 at the end of the Contract Year,
   or once the sum of premiums paid equals or exceeds
   $100,000.)

SEPARATE ACCOUNT ANNUAL EXPENSES (percentage of assets in each
Division)(/5/):

<TABLE>
<CAPTION>
                                           STANDARD   ENHANCED DEATH BENEFIT
                                            DEATH   --------------------------
                                           BENEFIT  ANNUAL RATCHET 7% SOLUTION
                                           -------- -------------- -----------
     <S>                                   <C>      <C>            <C>
     Mortality and Expense Risk Charge....  1.25%       1.40%         1.55%
     Asset Based Administrative Charge....  0.15%       0.15%         0.15%
                                            -----       -----         -----
     Total Separate Account Expenses......  1.40%       1.55%         1.70%
</TABLE>


                               5
<PAGE>
<PAGE>

THE GCG TRUST ANNUAL EXPENSES (based on combined net assets of the
indicated groups of Series):
<TABLE>
<CAPTION>
                               MANAGEMENT         OTHER              TOTAL
              SERIES           FEES(/6/)      EXPENSES(/7/)         EXPENSES
              ------           --------- ----------------------- --------------
     <S>                       <C>       <C>                     <C>
     Multiple Allocation,
     Fully Managed, Capital
     Appreciation, Rising
     Dividends, All-Growth,
     Real Estate, Hard
     Assets, Value Equity,
     Strategic Equity, and
     Small Cap Series:           0.99%            0.01%              1.00%
 
   
     Developing World 
     Series:                     1.75%            0.05%              1.80%

     Growth Opportunities 
     Series:                     1.15%            0.01%              1.16%
    

     Limited Maturity Bond
     and Liquid Asset Series:    0.60%            0.01%              0.61%


THE ESS TRUST ANNUAL EXPENSES:

<CAPTION>
                                                  OTHER              TOTAL
                                                EXPENSES            EXPENSES
                               MANAGEMENT     AFTER EXPENSE      AFTER EXPENSE
              SERIES           FEES(/6/)  REIMBURSEMENTS (/8/)   REIMBURSEMENTS
              ------           --------- ----------------------- --------------
 
     <S>                       <C>       <C>                     <C>
     OTC, Research, and Total
     Return Portfolios:          0.80%            0.40%              1.20%
 
     Growth & Income and
     Value + Growth
     Portfolios:                 0.95%            0.40%              1.35%


     International Fixed 
     Income Portfolio:           0.85%            0.75%              1.60%
</TABLE>

THE WP TRUST ANNUAL EXPENSES:

<TABLE>
<CAPTION>
                                                  OTHER             TOTAL
                               FEES AFTER       EXPENSES           EXPENSES
                               WAIVER OF      AFTER EXPENSE      AFTER EXPENSE
              SERIES           FEES(/9/)   REIMBURSEMENTS (/9/)  REIMBURSEMENTS
              ------           ---------- ---------------------- --------------
 
     <S>                       <C>        <C>                     <C>
     International Equity 
     Portfolio:                  0.96%            0.40%              1.36%
</TABLE>
________________

   (1)  A Market Value Adjustment, which may increase or decrease
   your Accumulation Value, may apply to certain transactions. See
   Market Value Adjustment.
   (2)  We also deduct a charge for premium taxes (which can range
   from 0% to 3.5% of premium) from your Accumulation Value upon
   surrender, excess partial withdrawals or on the Annuity
   Commencement Date. See Premium Taxes.
   (3)  For purposes of calculating the surrender charge for the
   excess partial withdrawal, (i) we treat premium payments as
   being withdrawn on a first-in first-out basis, and (ii) amounts
   withdrawn which are not considered an excess partial withdrawal
   are not treated as a withdrawal of any premium payments. See
   Charges Deducted from the Accumulation Value, Surrender Charge
   for Excess Partial Withdrawals.
   (4)  We reserve the right to impose a charge in the future at a
   maximum of $25 for each allocation change in excess of twelve
   per Contract Year. See Excess Allocation Charge.
   (5)  See Facts About the Contract, Death Benefit Options, for a
   description of the Contract's Standard and Enhanced Death
   Benefit Options.
   (6)  Fees decline as combined assets increase (see Account B
   Divisions and the Trust prospectuses for details).
   
   (7)  Other Expenses generally consist of independent trustees
   fees and expenses.  Other Expenses are estimated for the Growth
   Opportunities and Developing World Series, since as of December 
   31, 1997, these Series had not yet commenced operations.
    

   (8)  Other expenses shown take into account the effect of EISI's
   agreement to reimburse the portfolios, except the International
   Fixed Income Portfolio, for all operating expenses, excluding
   management fees, that exceed 0.40% of their average daily net
   assets. This reimbursement agreement commenced February 1, 1997.
   Prior to February 1, 1997, EISI reimbursed these portfolios for
   all operating expenses, excluding management fees, that exceeded
   0.75% of their average daily net assets. Other expenses for the
   International Fixed Income Portfolio shown take into account the
   effect of EISI's agreement to reimburse the portfolio for all
   operating expenses, excluding management fees, that exceed 0.75%
   of it average daily net assets. This reimbursement is voluntary
   and can be terminated at any time. In the absence of the current
   reimbursement agreement, Other Expenses would have been 0.55%,
   0.51%, 0.45%, 0.69%, 0.95%, and 1.09%, respectively, for the
   OTC, Research, Total Return, Growth & Income, Value + Growth,
   and International Fixed Income Portfolios for the year ended
   December 31, 1996.

   (9)  Fees and other expenses shown take into account the effect
   of Warburg's agreement to waive fees and to reimburse the
   portfolio for certain operating expenses according to the
   entries in the table. Without such waivers and reimbursements,
   fees would have been 1.00% and total operating expenses would
   have been 1.40% for the year ended December 31, 1996. These
   waivers and reimbursement will remain in effect through December
   31, 1997.


                               6
<PAGE>
<PAGE>

EXAMPLES:
The examples do not take into account any deduction for premium
taxes. Premium taxes currently range from 0% to 3.5% of premium
payments. There may be surrender charges if you choose to annuitize
within the first five Contract Years.

If at issue you elect the 7% Solution Enhanced Death Benefit Option
and you surrender your Contract at the end of the applicable time
period, you would pay the following expenses for each $1,000 of
Initial Premium assuming a 5% annual return on assets:


________________________________________________________________________________

<TABLE>
<CAPTION>
DIVISION                               ONE YEAR THREE YEARS FIVE YEARS TEN YEARS
<S>                                    <C>      <C>         <C>        <C>
Multiple Allocation................... $  109.40  $  170.10  $  223.42  $324.00
Fully Managed......................... $  109.40  $  170.10  $  223.42  $324.00
Capital Appreciation.................. $  109.40  $  170.10  $  223.42  $324.00
Rising Dividends...................... $  109.40  $  170.10  $  223.42  $324.00
All-Growth............................ $  109.40  $  170.10  $  223.42  $324.00
Real Estate........................... $  109.40  $  170.10  $  223.42  $324.00
Hard Assets........................... $  109.40  $  170.10  $  223.42  $324.00
Value Equity.......................... $  109.40  $  170.10  $  223.42  $324.00
Strategic Equity...................... $  109.40  $  170.10  $  223.42  $324.00
Small Cap............................. $  109.40  $  170.10  $  223.42  $324.00
OTC................................... $  111.48  $  176.27  $  233.62  $343.85
   
Growth Opportunities.................. $  111.06  $  175.04  $  231.59  $339.91
Developing World...................... $  117.67  $  194.57  $  263.59  $400.85
    
Research.............................. $  111.48  $  176.27  $  233.62  $343.85
Total Return.......................... $  111.48  $  176.27  $  233.62  $343.85
Growth & Income....................... $  113.03  $  180.88  $  241.20  $358.45
Value + Growth........................ $  113.03  $  180.88  $  241.20  $358.45
International Fixed Income............ $  115.61  $  188.51  $  253.70  $382.26
International Equity.................. $  113.13  $  181.19  $  241.70  $359.42
Limited Maturity Bond................. $  104.41  $  155.07  $  198.28  $273.44
Liquid Asset.......................... $  104.41  $  155.07  $  198.28  $273.44
</TABLE>

_______________________________________________________________________________

If at issue you elect the 7% Solution Enhanced Death Benefit Option
and you do not surrender your Contract or if you annuitize on the
Annuity Commencement Date, you would pay the following expenses for
each $1,000 of initial premium assuming a 5% annual return on
assets:

_______________________________________________________________________________

<TABLE>
<CAPTION>
DIVISION                               ONE YEAR THREE YEARS FIVE YEARS TEN YEARS
<S>                                    <C>      <C>         <C>        <C>
Multiple Allocation................... $   29.40  $   90.10  $  153.42  $324.00
Fully Managed......................... $   29.40  $   90.10  $  153.42  $324.00
Capital Appreciation.................. $   29.40  $   90.10  $  153.42  $324.00
Rising Dividends...................... $   29.40  $   90.10  $  153.42  $324.00
All-Growth............................ $   29.40  $   90.10  $  153.42  $324.00
Real Estate........................... $   29.40  $   90.10  $  153.42  $324.00
Hard Assets........................... $   29.40  $   90.10  $  153.42  $324.00
Value Equity.......................... $   29.40  $   90.10  $  153.42  $324.00
Strategic Equity...................... $   29.40  $   90.10  $  153.42  $324.00
Small Cap............................. $   29.40  $   90.10  $  153.42  $324.00
OTC................................... $   31.48  $   96.27  $  163.62  $343.85
   
Growth Opportunities.................. $   31.06  $   95.04  $  161.59  $339.91
Developing World...................... $   37.67  $  114.57  $  193.59  $400.85
    
Research.............................. $   31.48  $   96.27  $  163.62  $343.85
Total Return.......................... $   31.48  $   96.27  $  163.62  $343.85
Growth & Income....................... $   33.08  $  100.88  $  171.20  $358.45
Value + Growth........................ $   33.08  $  100.88  $  171.20  $358.45
International Fixed Income............ $   35.61  $  108.51  $  183.70  $382.26
International Equity.................. $   33.13  $  101.19  $  171.70  $359.42
Limited Maturity Bond................. $   24.41  $   75.07  $  128.28  $273.44
Liquid Asset.......................... $   24.41  $   75.07  $  128.28  $273.44
</TABLE>
_______________________________________________________________________________

The purpose of the Fee Table is to assist you in understanding the
various costs and expenses that you will bear directly or
indirectly. For purposes of computing the annual per Contract
administrative charge, the dollar amounts shown in the examples are
based on an Initial Premium of $40,000.

The examples reflect the election at issue of the 7% Solution
Enhanced Death Benefit Option. If the Standard Death Benefit Option
or the Annual Ratchet Enhanced Death Benefit Option is elected, the
actual expenses incurred will be less than those represented in the
Examples.

THIS EXAMPLE SHOULD NOT BE CONSIDERED A REPRESENTATION OF PAST OR
FUTURE EXPENSES. ACTUAL EXPENSES MAY BE GREATER OR LESS THAN THOSE
SHOWN, SUBJECT TO THE GUARANTEES UNDER THE CONTRACT.


                               7
<PAGE>
<PAGE>

CONDENSED FINANCIAL AND OTHER INFORMATION

   
No condensed financial information for Account B is presented
because as of the September 30, 1997, none of the Divisions
offered by this prospectus was available through the contract
offered by this prospectus.
    

FINANCIAL STATEMENTS

   
The unaudited financial statements of Separate Account B for the nine
months ended September 30, 1997, the audited financial statements of
Separate Account B for the years ended December 31, 1996 and 1995
(as well as the auditors' report thereon) appear in the Statement of
Additional Information. The unaudited financial statements of Golden
American for the nine months ended September  30, 1997 and the audited
financial statements of Golden American prepared in accordance with
generally accepted accounting principles for the years ended
December 31, 1996, 1995 and 1994 (as well as the auditors' report
thereon) are contained in the Prospectus.
    

PERFORMANCE RELATED INFORMATION
Performance information for the Divisions of Account B, including
the yield and effective yield of the Liquid Asset Division, the
yield of the remaining Divisions, and the total return of all
Divisions may appear in reports and promotional literature to
current or prospective Owners.

Current yield for the Liquid Asset Division will be based on income
received by a hypothetical investment over a given 7-day period
(less expenses accrued during the period), and then "annualized"
(i.e., assuming that the 7-day yield would be received for 52 weeks,
stated in terms of an annual percentage return on the investment).
"Effective yield" for the Liquid Asset Division is calculated in a
manner similar to that used to calculate yield, but when annualized,
the income earned by the investment is assumed to be reinvested. The
"effective yield" will be slightly higher than the "yield" because
of the compounding effect of earnings.

For the remaining Divisions, quotations of yield will be based on
all investment income per unit (Accumulation Value divided by the
index of investment experience, see Facts About the Contract,
Measurement of Investment Experience, Index of Investment Experience
and Unit Value) earned during a given 30-day period, less expenses
accrued during the period ("net investment income"). Quotations of
average annual total return for any Division will be expressed in
terms of the average annual compounded rate of return on a
hypothetical investment in a Contract over a period of one, five,
and ten years (or, if less, up to the life of the Division), and
will reflect the deduction of the applicable surrender charge, the
administrative charge and the applicable mortality and expense risk
charge. See Charges and Fees. Quotations of total return may
simultaneously be shown for other periods that do not take into
account certain contractual charges, such as the surrender charge.

Performance information for a Division may be compared, in reports
and promotional literature, to: (i) the Standard & Poor's 500 Stock
Index ("S&P 500"), Dow Jones Industrial Average ("DJIA"), Donoghue
Money Market Institutional Averages, or other indices measuring
performance of a pertinent group of securities so that investors may
compare a Division's results with those of a group of securities
widely regarded by investors as representative of the securities
markets in general; (ii) other variable annuity separate accounts or
other investment products tracked by Lipper Analytical Services, a
widely used independent research firm which ranks mutual funds and
other investment companies by overall performance, investment
objectives, and assets, or tracked by other ratings services,
including VARDS, companies, publications, or persons who rank
separate accounts or other investment products on overall
performance or other criteria; and (iii) the Consumer Price Index
(measure for inflation) to assess the real rate of return from an
investment in the Contract. Unmanaged indices may assume the
reinvestment of dividends but generally do not reflect deductions
for administrative and management costs and expenses. Performance
information for any Division reflects only the performance of a
hypothetical Contract under which the Accumulation Value is
allocated to a Division during a particular time period on which the
calculations are based. Performance information should be considered
in light of the investment objectives and policies, characteristics
and quality of the portfolio of the Series of the respective Trust
in which the Division invests and the market conditions during the
given time period, and should not be considered as a representation
of what may be achieved in the future. For a description of the
methods used to determine yield and total return for the Divisions,
see the Statement of Additional Information. Reports and promotional
literature may also contain other information including the ranking
of any Division derived from rankings of variable annuity separate
accounts or other investment products tracked by Lipper Analytical
Services or by rating services, companies, publications, or other
persons who rank separate accounts or other investment products on
overall performance or other criteria.


                               8
<PAGE>
<PAGE>

______________________________________________________________________

INTRODUCTION

The following information describes the Contract and the Accounts
which fund the Contract, Account B and the Fixed Account. Account B
invests in mutual fund portfolios of the Trusts. The Fixed Account
contains all of the assets that support Owner Fixed Allocations
which we credit with Guaranteed Interest Rates for the Guarantee
Periods you select.

______________________________________________________________________

FACTS ABOUT THE COMPANY AND THE ACCOUNTS

GOLDEN AMERICAN
   
Golden American Life Insurance Company ("Golden American" or the
"Company") is a stock life insurance company organized under the
laws of the State of Delaware and is a wholly owned subsidiary of
Equitable of Iowa Companies, Inc. ("Equitable of Iowa")which, in turn,
is a wholly owned subsidiary of ING Groep, N.V. ("ING"). Prior to 
December 30, 1993, Golden American was a Minnesota corporation. Prior
to August 13, 1996, Golden American was a wholly owned indirect
subsidiary of Bankers Trust Company. We are authorized to do
business in all jurisdictions except New York. In May 1996, we
established a subsidiary, First Golden American Life Insurance
Company of New York, which is authorized to do business in New York.
We offer variable annuities and variable life insurance.
Administrative services for the Contract are provided at our
Customer Service Center, the address is shown on the cover.

Equitable of Iowa is the holding company for Equitable Life
Insurance Company of Iowa, USG Annuity & Life Company, Locust Street
Securities, Inc., Equitable American Insurance Company, Equitable of
Iowa Securities Network, Inc., Directed Services, Inc. ("DSI"), and 
Golden American. On October 24, 1997, ING acquired all interest in 
Equitable of Iowa Companies and its subsidiaries including Golden 
American. ING, headquartered in the Netherlands, is a global financial
services holding company with over $289 billion in assets.
Equitable and another ING affiliate own ING Investment Management,
LLC, who assumed EISI's portfolio management responsibilities for
the GCG Trust and the ESS Trust as of January 1, 1998.  
    


THE TRUSTS
The GCG Trust is an open-end management investment company, more
commonly called a mutual fund. The GCG Trust's shares may also be
available to certain separate accounts funding variable life
insurance policies offered by Golden American. This is called "mixed
funding."

The GCG Trust may also sell its shares to separate accounts of other
insurance companies, both affiliated and not affiliated with Golden
American. This is called "shared funding." Although we do not
anticipate any inherent difficulties arising from either mixed or
shared funding, it is theoretically possible that, due to
differences in tax treatment or other considerations, the interest
of Owners of various Contracts participating in the GCG Trust might
at sometime be in conflict. After the GCG Trust receives the
requisite order from the SEC, shares of the GCG Trust may also be
sold to certain qualified pension and retirement plans. The Board of
Trustees of the GCG Trust, DSI, and we and any
other insurance companies participating in the GCG Trust are
required to monitor events to identify any material conflicts that
arise from the use of the GCG Trust for mixed and/or shared funding
or between various policy Owners and pension and retirement plans.
For more information about the risks of mixed and shared funding,
please refer to the GCG Trust prospectus.

The ESS Trust is also an open-end management investment company.
Currently, the ESS Trust's shares are not available to separate
accounts of other insurance companies other than insurance companies
affiliated with Equitable of Iowa such as Golden American. 

The WP Trust is also an open-end management investment company. The
WP Trust's shares are available to separate accounts of life
insurance companies including that of Equitable Life Insurance
Company of Iowa and to certain qualified pension and retirement
plans.

You will find complete information about the Trusts, including the
risks associated with each Series, in the accompanying Trusts'
prospectuses. You should read them carefully in conjunction with
this prospectus before 

                               9
<PAGE>
<PAGE>

investing. Additional copies of the Trusts'
prospectuses may be obtained by contacting our Customer Service
Center.

SEPARATE ACCOUNT B
All obligations under the Contract are general obligations of Golden
American. Account B is a separate investment account used to support
our variable annuity Contracts and for other purposes as permitted
by applicable laws and regulations. The assets of Account B are kept
separate from our general account and any other separate accounts we
may have. We may offer other variable annuity Contracts investing in
Account B which are not discussed in this prospectus. Account B may
also invest in other series which are not available to the Contract
described in this prospectus.

We own all the assets in Account B. Income and realized and
unrealized gains or losses from assets in the account are credited
to or charged against that account without regard to other income,
gains or losses in our other investment accounts. As required, the
assets in Account B are at least equal to the reserves and other
liabilities of that account. These assets may not be charged with
liabilities from any other business we conduct.

They may, however, be subject to liabilities arising from Divisions
whose assets are attributable to other variable annuity Contracts
supported by Account B. If the assets exceed the required reserves
and other liabilities, we may transfer the excess to our general
account.

Account B was established on July 14, 1988 to invest in mutual
funds, unit investment trusts or other investment portfolios which
we determine to be suitable for the Contract's purposes. Account B
is treated as a unit investment trust under Federal securities laws.
It is registered with the SEC under the Investment Company Act of
1940 (the "1940 Act") as an investment company and meets the
definition of a separate account under the Federal securities laws.
It is governed by the laws of Delaware, our state of domicile, and
may also be governed by the laws of other states in which we do
business. Registration with the SEC does not involve any supervision
by the SEC of the management or investment policies or practices of
Account B.

ACCOUNT B DIVISIONS
   
Account B is divided into Divisions. Currently, each Division of
Account B offered under this prospectus invests in a portfolio of
the GCG Trust, the ESS Trust or the WP Trust. DSI serves as the
Manager to each Series of the GCG Trust and
the ESS Trust, and Warburg serves as the
investment adviser to the WP Trust. See the Trusts' prospectuses for
details. The GCG Trust, the ESS Trust and DSI have
retained several portfolio managers to manage the assets of the
respective Series as indicated below. There may be restrictions on
the amount of the allocation to certain Divisions based on state
laws and regulations. The investment objectives of the various
Series in the Trusts are described below. There is no guarantee that
any portfolio or Series will meet its investment objectives. Meeting
objectives depends on various factors, including, in certain cases,
how well the portfolio managers anticipate changing economic and
market conditions. Account B also has other Divisions investing in
other series which are not available to the Contract described in
this prospectus.

DSI provides the overall business management and
administrative services necessary for the Series' operation and
provide or procure the services and information necessary to the
proper conduct of the business of the Series. See the Trusts'
prospectuses for details.
    

DSI is responsible for providing or procuring, at DSI's expense, the
services reasonably necessary for the ordinary operation of the
Series of the GCG Trust. DSI does not bear the expense of brokerage
fees and other transactional expenses for securities or other assets
(which are generally considered part of the cost for assets), taxes
(if any) paid by a Series of the GCG Trust, interest on borrowing,
fees and expenses of the independent trustees, and extraordinary
expenses, such as litigation or indemnification expenses. See the
GCG Trust prospectus for details.

   
The GCG and the ESS Trusts each pay DSI for its
services a fee, payable monthly, based on the annual rates of the
average daily net assets of the respective Series shown in the
tables below. DSI (and not the Trusts) pays each portfolio
manager a monthly fee for managing the assets of the respective
Series. The WP Trust pays Warburg a fee for managing the
International Equity Portfolio of the WP Trust.
    


                               10
<PAGE>
<PAGE>

THE GCG TRUST
<TABLE>
<CAPTION>
                                                  FEES (BASED ON COMBINED
                                                  ASSETS OF THE INDICATED
 SERIES                                           GROUPS OF SERIES)
 ------------------------------------------------ -----------------------------
 <C>                                              <S>
 Multiple Allocation, Fully Managed, Capital      1.00% of first $750 million;
 Appreciation, Rising Dividends, All-Growth,      0.95% of next $1.250 billion;
 Real Estate, Hard Assets, Value Equity,          0.90% of next $1.5 billion;
 Strategic Equity, and Small Cap Series:          and
                                                  0.85% of amount in excess of
                                                  $3.5 billion

   
 Developing World Series:                         1.75% of average daily net
                                                  assets
 
 Growth Opportunities Series:                     1.15% of first $250 million;
                                                  1.10% of next $400 million;
                                                  1.00% of next $450 million; 
                                                  and
                                                  0.95% of amount in excess of
                                                  $1.1 billion
    

 Limited Maturity Bond and                        0.60% of first $200 million;
 Liquid Asset Series:                             0.55% of next $300 million;
                                                  and
                                                  0.50% of amount in excess of
                                                  $500 million
- -------------------------------------------------------------------------------
</TABLE>

THE ESS TRUST
<TABLE>
<CAPTION>
 SERIES                                           FEES
 ------------------------------------------------ ----------------------------
 <C>                                              <S>
 OTC, Research, and Total Return Portfolios:      0.80% of first $300 million;
                                                  0.55% of amount in excess of
                                                  $300 million

 Growth & Income Portfolio:                       0.95% of first $200 million;
                                                  0.75% of amount in excess of
                                                  $200 million

 Value + Growth Portfolio:                        0.95% of first $500 million;
                                                  0.75% of amount in excess of
                                                  $500 million

 International Fixed Income Portfolio:            0.85% of first $200 million;
                                                  0.75% of next $300 million;
                                                  0.60% of next $500 million;
                                                  0.55% of next $1 billion;
                                                  0.40% of amount in excess of
                                                  $2 billion

- ------------------------------------------------------------------------------
</TABLE>

THE WP TRUST
<TABLE>
<CAPTION>
 SERIES                                           FEES
 ------------------------------------------------ ----------------------------
 <C>                                              <S>
 International Equity Portfolio:                  1.00% of average daily net
                                                  assets
- ------------------------------------------------------------------------------
</TABLE>


The following Divisions invest in designated Series of the GCG
Trust.

MULTIPLE ALLOCATION DIVISION
MULTIPLE ALLOCATION SERIES
OBJECTIVE -- The highest total return, consisting of capital
appreciation and current income, consistent with the preservation of
capital and elimination of unnecessary risk.
INVESTMENTS -- Investment in equity and debt securities and the use
of certain sophisticated investment strategies and techniques.
PORTFOLIO MANAGER -- Zweig Advisors Inc.

FULLY MANAGED DIVISION
FULLY MANAGED SERIES
OBJECTIVE -- High total investment return over the long term,
consistent with the preservation of capital and prudent investment
risk.
INVESTMENTS -- Pursues an active asset allocation strategy whereby
investments are allocated, based upon an evaluation of economic and
market trends and the  anticipated relative total return available,
among three asset classes -- debt securities, equity securities and
money market instruments.
PORTFOLIO MANAGER -- T. Rowe Price Associates, Inc.


                               11
<PAGE>
<PAGE>

CAPITAL APPRECIATION DIVISION
CAPITAL APPRECIATION SERIES
OBJECTIVE -- Long-term capital growth.
INVESTMENTS -- Invests in common stocks and preferred stock that
will be allocated among  various categories of stocks referred to as
"components" which consist of the  following: (i) The Growth
Component -- Securities that the portfolio manager believes have the
following characteristics: stability and quality of earnings and
positive earnings momentum; dominant competitive positions; and
demonstrate above-average growth rates as compared to published S&P
500 earnings projections; and (ii) The Value Component-Securities
that the portfolio manager regards as fundamentally undervalued,
i.e., securities selling at a discount to asset value and securities
with a relatively low price/earnings  ratio. The securities eligible
for this component may include real estate stocks, such as
securities of publicly-owned companies that, in the portfolio
manager's judgment, offer an optimum combination of current dividend
yield, expected dividend growth, and discount to current real estate
value.
PORTFOLIO MANAGER -- Chancellor LGT Asset Management, Inc.

RISING DIVIDENDS DIVISION
RISING DIVIDENDS SERIES
OBJECTIVE -- Capital appreciation, with dividend income as a
secondary objective.
INVESTMENTS -- Investment in equity securities of high quality
companies that meet the following four criteria: consistent dividend
increases; substantial dividend increases; reinvested profits; and
an under-leveraged balance sheet.
PORTFOLIO MANAGER -- Kayne Anderson Investment Management, LLC

ALL-GROWTH DIVISION
ALL-GROWTH SERIES
OBJECTIVE -- Capital appreciation.
INVESTMENTS -- Investment in securities selected for their long-term
growth prospects.
PORTFOLIO MANAGER -- Pilgrim Baxter & Associates, Ltd.

REAL ESTATE DIVISION
REAL ESTATE SERIES
OBJECTIVE -- Capital appreciation, with current income as a
secondary objective.
INVESTMENTS -- Investment in publicly traded equity securities of
companies in the real estate industry listed on national exchanges
or on the National Association of Securities Dealers Automated
Quotation System.
PORTFOLIO MANAGER -- EII Realty Securities, Inc.

HARD ASSETS DIVISION
HARD ASSETS SERIES
OBJECTIVE -- Long-term capital appreciation.
INVESTMENTS -- Investment in equity and debt securities of companies
engaged in the exploration, development, production, management, and
distribution of hard assets.
PORTFOLIO MANAGER -- Van Eck Associates Corporation

VALUE EQUITY DIVISION
VALUE EQUITY SERIES
OBJECTIVE -- Capital appreciation with a secondary objective of
dividend income.
INVESTMENTS -- Investment primarily in equity securities of U.S. and
foreign issuers which, when purchased, meet quantitative standards
believed by the Portfolio Manager to indicate above average
financial soundness and high intrinsic value relative to price.
PORTFOLIO MANAGER -- Eagle Asset Management, Inc.

STRATEGIC EQUITY DIVISION
STRATEGIC EQUITY SERIES
OBJECTIVE -- Long-term capital appreciation.
INVESTMENTS -- Investment primarily in equity securities based on
various equity market timing techniques. The amount of the Series'
assets allocated to equities shall vary from time to time to seek
positive investment 

                               12
<PAGE>
<PAGE>

performance from advancing equity markets and to
reduce exposure to equities when risk/reward characteristics are
believed to be less attractive.
PORTFOLIO MANAGER -- Zweig Advisors Inc.

SMALL CAP DIVISION
SMALL CAP SERIES
OBJECTIVE -- Long-term capital appreciation.
INVESTMENTS -- Investment primarily in equity securities of
companies that, at the time of purchase, have a total market
capitalization -- present market value per share multiplied by the
total number of shares outstanding -- within the range of companies
included in the Russell 2000 Growth Index.
PORTFOLIO MANAGER -- Fred Alger Management, Inc.

   
GROWTH OPPORTUNITIES DIVISION
GROWTH OPPORTUNITIES SERIES
OBJECTIVE -- Capital appreciation.
INVESTMENTS -- Investment primarily in equity securities of domestic
companies emphasizing companies with market capitalizations of $1
billion or more.
PORTFOLIO MANAGER -- Montgomery Asset Management, LLC

DEVELOPING WORLD DIVISION
DEVELOPING WORLD SERIES
OBJECTIVE -- Capital appreciation.
INVESTMENTS -- Investment primarily in equity securities of companies
in countries having economies and markets generally considered to be
emerging or developing.
PORTFOLIO MANAGER -- Montgomery Asset Management, LLC
    

LIMITED MATURITY BOND DIVISION
LIMITED MATURITY BOND SERIES
OBJECTIVE -- Highest current income consistent with low risk to
principal and liquidity. Also seeks to enhance its total return
through capital appreciation when market factors indicate that
capital appreciation may be available without significant risk to
principal.
INVESTMENTS -- Investment primarily in a diversified portfolio of
limited maturity debt securities. No individual security will at the
time of purchase have a remaining maturity longer than seven years
and the dollar-weighted average maturity of the Series will not
exceed five years.
   
PORTFOLIO MANAGER -- ING Investment Management, LLC
    

LIQUID ASSET DIVISION
LIQUID ASSET SERIES
OBJECTIVE -- High level of current income consistent with the
preservation of capital and liquidity.
INVESTMENTS -- Obligations of the U.S. Government and its agencies
and instrumentalities; bank obligations; commercial paper and short-
term corporate debt securities.
TERM -- All issues maturing in less than one year.
   
PORTFOLIO MANAGER -- ING Investment Management, LLC
    

The following Divisions invest in designated Series of the ESS
Trust.

OTC DIVISION
OTC PORTFOLIO
OBJECTIVE -- Long-term growth of capital.
INVESTMENTS -- Investment primarily in securities of companies that
are traded principally on the over-the-counter (OTC) market.
PORTFOLIO MANAGER -- Massachusetts Financial Services Company

RESEARCH DIVISION
RESEARCH PORTFOLIO
OBJECTIVE -- Long term growth of capital and future income.
INVESTMENTS -- Investment primarily in common stocks or securities
convertible into common stocks of companies believed to possess
better than average prospects for long-term growth.
PORTFOLIO MANAGER -- Massachusetts Financial Services Company

TOTAL RETURN DIVISION
TOTAL RETURN PORTFOLIO
OBJECTIVE -- Above-average income consistent with prudent employment
of capital.
INVESTMENTS -- Investment primarily in equity securities.
PORTFOLIO MANAGER -- Massachusetts Financial Services Company

GROWTH & INCOME DIVISION
GROWTH & INCOME PORTFOLIO
OBJECTIVE -- Long-term total return.
INVESTMENTS -- Investment primarily in equity and debt securities,
focusing on small- and mid-cap companies that offer potential
appreciation, current income, or both.
PORTFOLIO MANAGER -- Robertson, Stephens & Company Investment
Management, L.P.

                               13
<PAGE>
<PAGE>

VALUE + GROWTH DIVISION
VALUE + GROWTH PORTFOLIO
OBJECTIVE -- Capital appreciation.
INVESTMENTS -- Investment primarily in mid-cap growth companies with
favorable relationships between price/earnings ratios and growth
rates. Mid-cap companies are those with market capitalizations
ranging from $750 million to approximately $2 billion.
PORTFOLIO MANAGER -- Robertson, Stephens & Company Investment
Management, L.P.

INTERNATIONAL FIXED INCOME DIVISION
INTERNATIONAL FIXED INCOME PORTFOLIO
OBJECTIVE -- High total return.
INVESTMENTS -- Investment in both foreign and domestic debt
securities and related foreign currency transactions.  The total
return will be sought through a combination of current income,
capital gains and gains in currency positions.
PORTFOLIO MANAGER -- Credit Suisse Asset Management Limited.

The following Division invests in the designated Series of the WP
Trust.

INTERNATIONAL EQUITY DIVISION
INTERNATIONAL EQUITY PORTFOLIO
OBJECTIVE -- Long-term capital appreciation.
INVESTMENTS -- Investment primarily in a broadly diversified
portfolio of equity securities of companies that have their
principal business activities and interests outside of the United
States.
PORTFOLIO MANAGER -- Warburg, Pincus Counsellors, Inc.

CHANGES WITHIN ACCOUNT B
We may from time to time make additional Divisions available. These
Divisions will invest in investment portfolios we find suitable for
the Contract. We also have the right to eliminate investment
Divisions from Account B, to combine two or more Divisions, or to
substitute a new portfolio for the portfolio in which a Division
invests. A substitution may become necessary if, in our judgment, a
portfolio no longer suits the purposes of the Contract. This may
happen due to a change in laws or regulations, or a change in a
portfolio's investment objectives or restrictions, or because the
portfolio is no longer available for investment, or for some other
reason. In addition, we reserve the right to transfer assets of
Account B, which we determine to be associated with the class of
Contracts to which your Contract belongs, to another account. If
necessary, we will get prior approval from the insurance department
of our state of domicile before making such a substitution or
transfer. We will also get any required approval from the SEC and
any other required approvals before making such a substitution or
transfer. We will notify you as soon as practicable of any proposed
changes.

When permitted by law, we reserve the right to:

(1)deregister Account B under the 1940 Act;

(2)operate Account B as a management company under the 1940 Act if
   it is operating as a unit investment trust;

(3)operate Account B as a unit investment trust under the 1940 Act
   if it is operating as a managed separate account;

(4)restrict or eliminate any voting rights as to Account B; and

(5)combine Account B with other accounts.

THE FIXED ACCOUNT
Premium payments may be allocated to the Fixed Account at the time
of the Initial Premium payment or as subsequently made. Note certain
restrictions may apply; see Crediting Premium Payments. In addition,
all or part of your Accumulation Value may be transferred to the
Fixed Account. Assets supporting amounts allocated to the Fixed
Account are available to fund the claims of all classes of our
customers, Owners and other creditors. Interests under your Contract
relating to the Fixed Account are registered under the Securities
Act of 1933 but the Fixed Account is not registered under the 1940
Act.


                               14
<PAGE>
<PAGE>

SELECTING A GUARANTEE PERIOD.  You may select one or more Fixed
Allocations with specified Guarantee Periods for investment. We
currently offer Guarantee Periods with durations of 1, 3, 5, 7 and
10 years. We reserve the right at any time to decrease or increase
the number of Guarantee Periods offered. Not all Guarantee Periods
may be available for new allocations. Each Fixed Allocation will
have a Maturity Date corresponding to the last day of the calendar
month of the applicable Guarantee Period.

Your Accumulation Value in the Fixed Account equals the sum of your
Fixed Allocations, plus Credits, plus the interest credited thereto,
as adjusted for any partial withdrawals, reallocations or other
charges we may impose. Your Fixed Allocation will be credited with
the Guaranteed Interest Rate in effect on the date we receive and
accept your premium or reallocation of Accumulation Value. The
Guaranteed Interest Rate will be credited daily to yield the quoted
Guaranteed Interest Rate.

GUARANTEED INTEREST RATES.  Each Guarantee Period will have an
interest rate that is guaranteed. We do not have a specific formula
for establishing the Guaranteed Interest Rates for the different
Guarantee Periods. The determination made will be influenced by, but
not necessarily correspond to, interest rates available on fixed
income investments which we may acquire with the amounts we receive
as premium payments or reallocations of Accumulation Value under the
Contracts. These amounts will be invested primarily in investment-
grade fixed income securities including: securities issued by the
United States Government or its agencies or instrumentalities, which
issues may or may not be guaranteed by the United States Government;
debt securities that have an investment grade rating, at the time of
purchase, within the four highest grades assigned by Moody's
Investor Services, Inc. (Aaa, Aa, A or Baa), Standard & Poor's
Ratings Group (AAA, AA, A or BBB) or any other nationally recognized
rating service; mortgage-backed securities collateralized by the
Federal Home Loan Mortgage Association, the Federal National
Mortgage Association or the Government National Mortgage
Association, or that have an investment grade rating at the time of
purchase within the four highest grades described above; other debt
investments; commercial paper; and cash or cash equivalents. You
will have no direct or indirect interest in these investments. We
will also consider other factors in determining the Guaranteed
Interest Rates, including regulatory and tax requirements, sales
commissions and administrative expenses borne by us, general
economic trends and competitive factors. We cannot predict or
guarantee the level of future interest rates. However, no Fixed
Allocation will ever have a Guaranteed Interest Rate of less than 3%
per year.

We may offer interest rate specials from time to time during which
times the interest rates declared for new premiums are higher than
the base rate supported by current investment yields. Renewal rates
for such rate specials will be derived from the base rate not the
special rates initially declared.  Such rate specials are offered at
our discretion and only if you have a Fixed Allocation.

While the foregoing generally describes our investment strategy with
respect to the Fixed Account, we are not obligated to invest
according to any particular strategy, except as may be required by
Delaware and other state insurance laws.

TRANSFERS FROM A FIXED ALLOCATION.  You may transfer your
Accumulation Value from a Fixed Allocation to one or more new Fixed
Allocations with new Guarantee Periods of any length offered by us
or to the Divisions of Account B. Unless you specify in writing the
Fixed Allocations from which such transfers will be made, we will
transfer amounts from the Fixed Allocations starting with the
Guarantee Period nearest its Maturity Date, until we have honored
your transfer request.

Transfers from a Fixed Allocation made within 30 days prior to the
Maturity Date of the applicable Guarantee Period or pursuant to the
dollar cost averaging program will not be subject to a Market Value
Adjustment. All other transfers from your Fixed Allocations will be
subject to a Market Value Adjustment. The minimum amount that can be
transferred to or from any Fixed Allocation is $100. If a transfer
request would reduce the Accumulation Value remaining in your Fixed
Allocation to less than $100, we will treat such transfer request as
a request to transfer the entire Accumulation Value in such Fixed
Allocation.

At the end of a Fixed Allocation's Guarantee Period, you may
transfer amounts in that Fixed Allocation to the Divisions and one
or more new Fixed Allocations with Guarantee Periods of any length
then offered by us. You may not, however, transfer amounts to any
Fixed Allocation with a Guarantee Period that extends beyond your
Annuity Commencement Date.

At least 30 calendar days prior to a Maturity Date of any of your
Fixed Allocations, or earlier if required by state law, we will send
you a notice of the Guarantee Periods then available. Prior to the
Maturity Date of your Fixed Allocations you must notify us as to
which Division or new Guarantee Period you have selected. If timely

                               15
<PAGE>
<PAGE>

instructions are not received, we will transfer your Accumulation
Value in the maturing Fixed Allocation to a Fixed Allocation with a
Guarantee Period equal in length to the expiring Guarantee Period.
If such Guarantee Period is not available or extends beyond your
Annuity Commencement Date, we will transfer your Accumulation Value
in the maturing Fixed Allocation to the next shortest Guarantee
Period which does not extend beyond the Annuity Commencement Date.
If no such Guarantee Period is available, we will transfer your
Accumulation Value to the Specially Designated Division.

PARTIAL WITHDRAWALS FROM A FIXED ALLOCATION.  Prior to the Annuity
Commencement Date and while your Contract is in effect, you may take
partial withdrawals from the Accumulation Value in a Fixed
Allocation by sending satisfactory notice to our Customer Service
Center. You may make systematic withdrawals of interest earnings
only from a Fixed Allocation under our Systematic Partial Withdrawal
Option. (See, Partial Withdrawals, Systematic Partial Withdrawal
Option.) Systematic withdrawals from a Fixed Allocation are not
permitted if such Fixed Allocation participates in the dollar cost
averaging program. Withdrawals from a Fixed Allocation taken within
30 days prior to the Maturity Date and systematic withdrawals are
not subject to a Market Value Adjustment; however, a surrender
charge may be imposed. Withdrawals may have federal income tax
consequences, including a 10% penalty tax. See Surrender Charge,
Surrender Charge for Excess Partial Withdrawals and Federal Tax
Considerations.

If you specify a Fixed Allocation from which your partial withdrawal
will be made, we will assess the partial withdrawal against that
Fixed Allocation. If you do not specify the investment option from
which the partial withdrawal will be taken, we will not assess your
partial withdrawal against any Fixed Allocations unless the partial
withdrawal exceeds the Accumulation Value in the Divisions of
Account B. If there is no Accumulation Value in those Divisions,
partial withdrawals will be deducted from your Fixed Allocations
starting with the Guarantee Periods nearest their Maturity Dates
until we have honored your request.

MARKET VALUE ADJUSTMENT.  We will apply a Market Value Adjustment,
determined by application of the formula described below, in the
following circumstances: (i) whenever you make a withdrawal or
transfer from a Fixed Allocation, other than withdrawals or
transfers made within 30 days prior to the Maturity Date of the
applicable Guarantee Period, systematic partial withdrawals, or
pursuant to the dollar cost averaging program; and (ii) on the
Annuity Commencement Date with respect to any Fixed Allocation
having a Guarantee Period that does not end on or within 30 days
after the Annuity Commencement Date.

The Market Value Adjustment is determined by multiplying the amount
withdrawn, transferred or annuitized by the following factor:

                      (   1+I   ) N/365  
                      (---------)          -1
                      (1+J+.0050)

Where "I" is the Index Rate for a Fixed Allocation as of the first
day of the applicable Guarantee Period; "J" is the Index Rate for
new Fixed Allocations with Guarantee Periods equal to the number of
years (fractional years are rounded up to the next full year except
in Pennsylvania) remaining in the Guarantee Period at the time of
the withdrawal, transfer or annuitization; and "N" is the remaining
number of days in the Guarantee Period at the time of the
withdrawal, transfer or annuitization.

The Index Rate is the average of the Ask Yields for U.S. Treasury
Strips as reported by a national quoting service for the applicable
maturity. The average currently is based on the period from the 22nd
day of the calendar month two months prior to the calendar month of
the Index Rate determination to the 21st day of the calendar month
immediately prior to the month of determination. The applicable
maturity is the maturity date for these U.S. Treasury Strips on or
next following the last day of the Guarantee Period. If the Ask
Yields are no longer available, the Index Rate will be determined
using a suitable replacement method approved where required.

We currently calculate the Index Rate once each calendar month.
However, we reserve the right to calculate the Index Rate more
frequently than monthly, but in no event will such Index Rate be
based upon a period of less than 28 days.

The Market Value Adjustment may result in either an increase or
decrease in the Accumulation Value of your Fixed Allocation. If a
full surrender, transfer or annuitization from the Fixed Allocation
has been requested, the balance of the Market Value Adjustment will
be added to or subtracted from the amount surrendered, transferred
or annuitized. If a partial withdrawal, transfer or annuitization
has been requested, the Market Value Adjustment will be calculated
on the total amount that must be withdrawn, transferred or
annuitized in 

                               16
<PAGE>
<PAGE>

order to provide the amount requested. If a negative
Market Value Adjustment exceeds the Accumulation Value in the Fixed
Allocation, such transaction will be considered a full surrender,
transfer or annuitization. The Appendix contains several examples
which illustrate the application of the Market Value Adjustment.

____________________________________________________________________

FACTS ABOUT THE CONTRACT

THE OWNER
You are the Owner. You are also the Annuitant unless another
Annuitant is named in the application or enrollment form. You have
the rights and options described in the Contract. One or more
persons may own the Contract. If there are multiple Owners named,
the age of the oldest Owner shall determine the applicable death
benefit.

Death of an Owner activates the death benefit provision. In the case
of a sole Owner who dies prior to the Annuity Commencement Date, we
will pay the Beneficiary the death benefit when due. The sole
Owner's estate will be the Beneficiary if no Beneficiary designation
is in effect, or if the designated Beneficiary has predeceased the
Owner. In the case of a joint Owner of the Contract dying prior to
the Annuity Commencement Date, we will designate the surviving
Owner(s) as the Beneficiary(ies). This supersedes any previous
Beneficiary designation.

In the case where the Owner is a trust and a beneficial Owner of the
trust has been designated, the beneficial Owner will be treated as
the Owner of the Contract solely for the purpose of determining the
death benefit provisions. If a beneficial Owner is changed or added
after the Contract Date, this will be treated as a change of Owner
for purposes of determining the death benefit. See Change of Owner
or Beneficiary. If no beneficial Owner of the Trust has been
designated, the availability of enhanced death benefits will be
determined by the age of the Annuitant at issue.

THE ANNUITANT
The Annuitant is the person designated by the Owner to be the
measuring life in determining Annuity Payments. The Owner will
receive the annuity benefits of the Contract if the Annuitant is
living on the Annuity Commencement Date. If the Annuitant dies
before the Annuity Commencement Date, and a contingent Annuitant has
been named, the contingent Annuitant becomes the Annuitant (unless
the Owner is not an individual, in which case the death benefit
becomes payable). Once named, the Annuitant may not be changed at
any time.

If there is no contingent Annuitant when the Annuitant dies prior to
the Annuity Commencement Date, the Owner will become the Annuitant.
The Owner may designate a new Annuitant within 60 days of the death
of the Annuitant.

If there is no contingent Annuitant when the Annuitant dies prior to
the Annuity Commencement Date and the Owner is not an individual, we
will pay the Beneficiary the death benefit then due. The Beneficiary
will be as provided in the Beneficiary designation then in effect.
If no Beneficiary designation is in effect, or if there is no
designated Beneficiary living, the Owner will be the Beneficiary. If
the Annuitant was the sole Owner and there is no Beneficiary
designation, the Annuitant's estate will be the Beneficiary.

Regardless of whether a death benefit is payable, if the Annuitant
dies and any Owner is not an individual, such death will trigger
application of the distribution rules imposed by Federal tax law.

THE BENEFICIARY
The Beneficiary is the person to whom we pay death benefit proceeds
and who becomes the successor Owner if the Owner dies prior to the
Annuity Commencement Date. We pay death benefit proceeds to the
primary Beneficiary (unless there are joint Owners, in which case
death proceeds are payable to the surviving Owner(s)). See Proceeds
Payable to the Beneficiary.

If the Beneficiary dies before the Annuitant or Owner, the death
benefit proceeds are paid to the contingent Beneficiary, if any. If
there is no surviving Beneficiary, we pay the death benefit proceeds
to the Owner's estate.

One or more persons may be named as Beneficiary or contingent
Beneficiary. In the case of more than one Beneficiary, unless
otherwise specified, we will assume any death benefit proceeds are
to be paid in equal shares to the surviving beneficiaries.


                               17
<PAGE>
<PAGE>

You have the right to change beneficiaries during the Annuitant's
lifetime unless you have designated an irrevocable Beneficiary. When
an irrevocable Beneficiary has been designated, you and the
irrevocable Beneficiary may have to act together to exercise certain
rights and options under the Contract.

CHANGE OF OWNER OR BENEFICIARY

During the Annuitant's lifetime and while your Contract is in
effect, you may transfer ownership of the Contract (if purchased in
connection with a non-qualified plan) subject to our published rules
at the time of the change. A change in Ownership may affect the
amount of the death benefit and the guaranteed death benefit. You
may also change the Beneficiary. To make either of these changes,
you must send us written notice of the change in a form satisfactory
to us. The change will take effect as of the day the notice is
signed. The change will not affect any payment made or action taken
by us before recording the change at our Customer Service Center.
See Federal Tax Considerations, Assignments, Pledges and Gratuitous
Transfers.

AVAILABILITY OF THE CONTRACT
We can issue a Contract if both the Annuitant and the Owner are not
older than age 85.

TYPES OF CONTRACTS

QUALIFIED CONTRACTS.  The Contract may be issued as an Individual
Retirement Annuity or in connection with an individual retirement
account or other qualified plan. In the latter cases, the Contract
will be issued without an Individual Retirement Annuity endorsement,
and the rights of the participant under the Contract will be
affected by the terms and conditions of the particular individual
retirement trust or custodial account, and by provisions of the Code
and the regulations thereunder. For example, the individual
retirement trust or custodial account will impose minimum
distribution rules, which may require distributions to commence not
later than April 1st of the calendar year following the calendar
year in which you attain age 70 1/2. For both Individual Retirement
Annuities and individual retirement accounts, the minimum Initial
Premium is $1,500.

IF THE CONTRACT IS PURCHASED TO FUND A QUALIFIED PLAN, DISTRIBUTION
MUST COMMENCE NOT LATER THAN APRIL 1ST OF THE CALENDAR YEAR
FOLLOWING THE CALENDAR YEAR IN WHICH YOU ATTAIN AGE 70 1/2. IF YOU
OWN MORE THAN ONE QUALIFIED PLAN, YOU SHOULD CONSULT YOUR TAX
ADVISOR.

NON-QUALIFIED CONTRACTS.  The Contract may fund any non-qualified
plan. Non-qualified Contracts do not qualify for any tax-favored
treatment other than the benefits provided for by annuities.

YOUR RIGHT TO SELECT OR CHANGE CONTRACT OPTIONS
Before the Annuity Commencement Date, you may change the Annuity
Commencement Date, frequency of Annuity Payments or the Annuity
Option by sending a written request to our Customer Service Center.
The Annuitant may not be changed at any time.

PREMIUMS
You purchase the Contract with an Initial Premium. After the end of
the Free Look Period, you may make additional premium payments. See
Making Additional Premium Payments. The minimum Initial Premium is
$10,000 for a non-qualified Contract and $1,500 for a qualified
Contract.

You must receive our prior approval before making a premium payment
that causes the Accumulation Value of all annuities that you
maintain with us to exceed $1,000,000. We may change the minimum
initial or additional premium requirements for certain group or
sponsored arrangements. See Group or Sponsored Arrangements.

QUALIFIED PLANS
For IRA Contracts, the annual premium on behalf of any individual
Contract may not exceed $2,000. Provided your spouse does not make a
contribution to an IRA, you may set up a spousal IRA even if your
spouse has earned some compensation during the year. The maximum
deductible amount for a spousal IRA program is the lesser of $2,250
or 100% of your compensation reduced by the contribution (if any)
made by you for the taxable year to your own IRA. However, no more
than $2,000 can go to either your or your spouse's IRA in any one
year. For example, $1,750 may go to your IRA and $500 to your
spouse's IRA. These maximums are not applicable if the premium is
the result of a rollover from another qualified plan.

WHERE TO MAKE PAYMENTS.  Remit premium payments to our Customer
Service Center. The address is shown on the cover. We will send you
a confirmation notice.


                               18
<PAGE>
<PAGE>

MAKING ADDITIONAL PREMIUM PAYMENTS
You may make additional premium payments after the end of the Free
Look Period. We can accept additional premium payments until either
the Annuitant or Owner reaches the Attained Age of 85 under non-
qualified plans. For qualified plans, no contributions may be made
to an IRA Contract for the taxable year in which you attain age 70
1/2 and thereafter (except for rollover contributions). The minimum
additional premium payment we will accept is $500 for a non-
qualified plan and $250 for a qualified plan.

CREDITING PREMIUM PAYMENTS
The Initial Premium will be accepted or rejected within two business
days of receipt by us if accompanied by information sufficient to
permit us to determine if we are able to issue a Contract. We may
retain an Initial Premium for up to five business days while
attempting to obtain information sufficient to enable us to issue
the Contract. If we are unable to do so within five business days,
the applicant or enrollee will be informed of the reasons for the
delay and the Initial Premium will be returned immediately unless
the applicant or enrollee consents to our retaining the Initial
Premium until we have received the information we require.
Thereafter, all additional premiums will be accepted on the day
received.

In certain states we will also accept, by agreement with broker-
dealers, transmittal of initial and additional premium payments by
wire order from the broker-dealer to our Customer Service Center.
Such transmittals must be accompanied by a simultaneous telephone
facsimile or other electronic data transmission containing the
essential information we require to open an account and allocate the
premium payment. Contact our Customer Service Center to find out
about state availability and broker-dealer requirements.

Upon our acceptance of premium payments received via wire order and
accompanied by sufficient electronically transmitted data, we will
issue the Contract, allocate the premium payment and Credit
according to your instructions, and invest the payment at the value
next determined following receipt. See Restrictions on Allocation of
Premium Payments. Wire orders not accompanied by sufficient data to
enable us to accept the premium payment may be retained for up to
five business days while we attempt to obtain information sufficient
to enable us to issue the Contract. If we are unable to do so, our
Customer Service Center will inform the broker-dealer, on behalf of
the applicant or enrollee, of the reasons for the delay and return
the premium payment immediately to the broker-dealer for return to
the applicant or enrollee, unless the applicant or enrollee
specifically consents to allow us to retain the premium payment
until our Customer Service Center receives the required information.

On the date we receive and accept your initial or additional premium
payment:

(1)We allocate the Initial Premium and any Credit among the
   Divisions and Fixed Allocations according to your instructions,
   subject to any restrictions. See Restrictions on Allocation of
   Premium Payments. For additional premium payments, the
   Accumulation Value will increase by the amount of the premium
   and any Credit. If we do not receive instructions from you, the
   increase in the Accumulation Value will be allocated among the
   Divisions in proportion to the amount of Accumulation Value in
   each Division as of the date we receive and accept the
   additional premium payment. If there is no Accumulation Value in
   the Divisions, the increase in the Accumulation Value will be
   allocated to a Fixed Allocation with the shortest Guarantee
   Period then available.

(2)For an Initial Premium, we calculate your applicable death
   benefit. When an additional premium payment is made, we increase
   your applicable death benefit in accordance with the death
   benefit option in effect for your Contract.

Following receipt and acceptance of the wire order and accompanying
data, and investment of the premium payment, we will follow one of
the two procedures set forth below. The one we follow is determined
by state availability and the procedures of the broker-dealer which
submitted the wire order.

(1)We will issue the Contract. However, until we have received and
   accepted a properly completed application or enrollment form, we
   reserve the right to rescind the Contract. If the form is not
   received within fifteen days of receipt of the premium payment,
   we will refund the Accumulation Value adjusted for any
   applicable Market Value Adjustment less any Credit plus any
   charges we deducted, and the Contract will be voided. Some
   states require that we return the premium paid. In these states,
   different rules will apply.

(2)Based on the information provided, we will issue the Contract.
   We will mail the Contract to you, together with an Application
   Acknowledgment Statement. You must execute the Application
   Acknowledgment Statement and return it to us at our Customer
   Service Center. Until we receive the executed Application

                               19
<PAGE>
<PAGE>

   Acknowledgment Statement, neither you nor the broker-dealer may
   execute any financial transactions with respect to the Contract
   unless such transactions are appropriately requested in writing
   by you.

RESTRICTIONS ON ALLOCATION OF PREMIUM PAYMENTS

We may require that an Initial Premium plus Credit designated for a
Division of Account B or the Fixed Account be allocated to the
Specially Designated Division during the Free Look Period for
Initial Premiums received from some states. After the Free Look
Period, if your Initial Premium plus Credit was allocated to the
Specially Designated Division, we will transfer the Accumulation
Value to the Divisions you previously selected based on the index of
investment experience next computed for each Division. See Facts
About the Contract, Measurement of Investment Experience, Index of
Investment Experience and Unit Value. Initial premiums designated
for the Fixed Account will be allocated to a Fixed Allocation with
the Guarantee Period you have chosen; however, we reserve the right
to allocate to the Specially Designated Division for the Free Look
Period, then to your selected Fixed Allocations.

YOUR RIGHT TO REALLOCATE
You may reallocate your Accumulation Value among the Divisions and
Fixed Allocations at the end of the Free Look Period. We currently
do not assess a charge for allocation changes made during a Contract
Year. We reserve the right, however, to assess a $25 charge for each
allocation change after the twelfth allocation change in a Contract
Year. We require that each reallocation of your Accumulation Value
equal at least $100 or, if less, your entire Accumulation Value
within a Division or Fixed Allocation. We reserve the right to
limit, upon notice, the maximum number of reallocations you may make
within a Contract Year. In addition, we reserve the right to defer
the reallocation privilege at any time we are unable to purchase or
redeem shares of the GCG Trust, the ESS Trust or the WP Trust. We
also reserve the right to modify or terminate your right to
reallocate your Accumulation Value at any time in accordance with
applicable law. Reallocations from the Fixed Account are subject to
the Market Value Adjustment unless taken as part of the dollar cost
averaging program or within 30 days prior to the Maturity Date of
the applicable Guarantee Period. To make a reallocation change, you
must provide us with satisfactory notice at our Customer Service
Center. All reallocation changes must be submitted by the earlier of 4:00 p.m.
eastern time or by the close of the New York Stock Exchange.

We reserve the right to limit the number of reallocations of your
Accumulation Value among the Divisions and Fixed Allocations or
refuse any reallocation request if we believe that: (a) excessive
trading by you or a specific reallocation request may have a
detrimental effect on unit values or the share prices of the
underlying Series; or (b) we are informed by the GCG Trust, the ESS
Trust or the WP Trust that the purchase or redemption of shares is
to be restricted because of excessive trading or a specific
reallocation or group of reallocations is deemed to have a
detrimental effect on share prices of the GCG Trust, the ESS Trust
or the WP Trust.

Where permitted by law, we may accept your authorization of third
party reallocation on your behalf, subject to our rules. We may
suspend or cancel such acceptance at any time. We will notify you of
any such suspension or cancellation. We may restrict the Divisions
and Fixed Allocations that will be available to you for
reallocations of premiums during any period in which you authorize
such third party to act on your behalf. We will give you prior
notification of any such restrictions. However, we will not enforce
such restrictions if we are provided evidence satisfactory to us
that: (a) such third party has been appointed by a court of
competent jurisdiction to act on your behalf; or (b) such third
party has been appointed by you to act on your behalf for all your
financial affairs.

Some restrictions may apply based on the free look provisions of the
state where the Contract is issued. See Your Right to Cancel or
Exchange Your Contract.

DOLLAR COST AVERAGING
If you have at least $1,200 of Accumulation Value in the Limited
Maturity Bond Division, the Liquid Asset Division or a Fixed
Allocation with a one year Guarantee Period, you may elect the
dollar cost averaging program and have a specified dollar amount
transferred from those Divisions or such Fixed Allocation on a
monthly basis.

The main objective of dollar cost averaging is to attempt to shield
your investment from short-term price fluctuations. Since the same
dollar amount is transferred to other Divisions each month, more
units are purchased in a Division if the value per unit is low and
less units are purchased if the value per unit is high.


                               20
<PAGE>
<PAGE>

Therefore, a lower than average value per unit may be achieved over
the long term. This plan of investing allows investors to take
advantage of market fluctuations but does not assure a profit or
protect against a loss in declining markets.

Dollar cost averaging may be elected at issue or at a later date.
The minimum amount that may be transferred each month is $100. The
maximum amount which may be transferred is equal to your
Accumulation Value in the Limited Maturity Bond Division, the Liquid
Asset Division or a Fixed Allocation with a one year Guarantee
Period when you elect the dollar cost averaging program, divided by
12.

The transfer date will be the same calendar day each month as the
Contract Date. The dollar amount will be allocated to the Divisions
in which you are invested in proportion to your Accumulation Value
in each Division unless you specify otherwise. If, on any transfer
date, your Accumulation Value is equal to or less than the amount
you have elected to have transferred, the entire amount will be
transferred and the program will end. You may change the transfer
amount once each Contract Year, or cancel this program by sending
satisfactory notice to our Customer Service Center at least seven
days before the next transfer date. Any allocation under this
program will not be included in determining if the excess allocation
charge will apply. We currently do not permit transfers under the
dollar cost averaging program from Fixed Allocations with other than
one year Guarantee Periods. Transfers from a Fixed Allocation under
the dollar cost averaging program will not be subject to a Market
Value Adjustment. See, Market Value Adjustment. A Fixed Allocation
may not participate simultaneously in both the dollar cost averaging
program and the Systematic Partial Withdrawal Option.

WHAT HAPPENS IF A DIVISION IS NOT AVAILABLE
When a distribution is made from an investment portfolio supporting
a Division of Account B in which reinvestment is not available, we
will allocate the distribution, unless you specify otherwise, to the
Specially Designated Division.

Such a distribution can occur when (a) an investment portfolio
matures, or (b) a distribution from a portfolio or Division cannot
be reinvested in the portfolio or Division due to the unavailability
of securities for acquisition. When an investment portfolio matures,
we will notify you in writing 30 days in advance of that date. To
elect an allocation of the distribution to other than the Specially
Designated Division, you must provide satisfactory notice to us at
least seven days prior to the date the portfolio matures. Such
allocations are not counted for purposes of the number of free
allocation changes permitted. When a distribution from a portfolio
or Division cannot be reinvested in the portfolio due to the
unavailability of securities for acquisition, we will notify you
promptly after the allocation has occurred. If within 30 days you
allocate the Accumulation Value from the Specially Designated
Division to other Divisions or Fixed Allocations of your choice,
such allocations will not be included in determining if the excess
allocation charge will apply.

ADDITIONAL CREDIT TO PREMIUM
A Credit will be added to each premium payment applied to the
Accumulation Value. The Credit will be applied pro rata to each
Division or Fixed Allocation in the same ratio as the premium
payment is allocated. The Credit is equal to 4% of the premium
payment applied to the Accumulation Value. In any of the following
circumstances, the Credit may not be payable:

(1)If you return your Contract within your Free Look Period, any
   Credit will be deducted from the refund amount;

(2)If a death benefit becomes payable, any Credit based on any
   premium payment received within one year prior to the date of
   death of the Owner or Annuitant (when the Owner is other than an
   individual) may reduce the death benefit payable; and

(3)If any surrender charge is waived under the Waiver of Surrender
   Charge Rider: (i) the Accumulation Value will be reduced for all
   Credits applied within one year prior to the date such surrender
   charges are waived; and (ii) no Credit will be applied to any
   premium payment received after the earliest date on which any
   surrender charges are waived.

Any gains or losses attributable to a Credit will not be considered
part of any credit deducted from any refund amount or death benefit.

YOUR ACCUMULATION VALUE
Your Accumulation Value is the sum of the amounts in each of the
Divisions and the Fixed Allocations in which you are invested, and
is the amount available for investment at any time. You select the
Divisions and Fixed 

                               21
<PAGE>
<PAGE>

Allocations to which to allocate your
Accumulation Value. We adjust your Accumulation Value on each
Valuation Date to reflect the Divisions' investment performance and
interest credited to your Fixed Allocations, any additional premium
payments and Credits or partial withdrawals since the previous
Valuation Date, and on each Contract processing date to reflect any
deduction of the annual Contract fee. Your Accumulation Value is
applied to your choice of an Annuity Option on the Annuity
Commencement Date subject to our published rules at such time. See
Choosing an Income Plan.

ACCUMULATION VALUE IN EACH DIVISION
ON THE CONTRACT DATE.   On the Contract Date, your Accumulation
Value is allocated to each Division as you have specified, unless
the Contract is issued in a state that requires the return of
premium payments during the Free Look Period, in which case, the
portion of your Initial Premium not allocated to a Fixed Allocation,
and any Credit thereon, will be allocated to the Specially
Designated Division during the Free Look Period. See Your Right to
Cancel or Exchange Your Contract.

ON EACH VALUATION DATE.  At the end of each subsequent Valuation
Period, the amount of Accumulation Value in each Division will be
calculated as follows:

(1)We take the Accumulation Value in the Division at the end of the
   preceding Valuation Period.

(2)We multiply (1) by the Division's net rate of return for the
   current Valuation Period.

(3)We add (1) and (2).

(4)We add to (3) any additional premium payments and Credits
   allocated to the Division during the current Valuation Period.

(5)We add or subtract allocations to or from that Division during
   the current Valuation Period.

(6)We subtract from (5) any partial withdrawals and any associated
   charges allocated to that Division during the current Valuation
   Period.

(7)We subtract from (6) the amounts allocated to that Division for:

   (a)any Contract fees; and

   (b)any charge for premium taxes.

All amounts in (7) are allocated to each Division in the proportion
that (6) bears to the Accumulation Value in Account B, unless the
Charge Deduction Division has been specified. See Charges Deducted
from the Accumulation Value.

MEASUREMENT OF INVESTMENT EXPERIENCE
INDEX OF INVESTMENT EXPERIENCE AND UNIT VALUE.  The investment
experience of a Division is determined on each Valuation Date. We
use an index to measure changes in each Division's experience during
a Valuation Period. We set the index at $10 when the first
investments in a Division are made, unless the underlying Series in
which the Division invests has been available under other contracts
for some period of time. The index for a current Valuation Period
equals the index for the preceding Valuation Period multiplied by
the experience factor for the current Valuation Period.

We may express the value of amounts allocated to the Divisions in
terms of units. We determine the number of units for a given amount
on a Valuation Date by dividing the dollar value of that amount by
the index of investment experience for that date. The index of
investment experience is equal to the value of a unit.

HOW WE DETERMINE THE EXPERIENCE FACTOR.  For Divisions of Account B
the experience factor reflects the investment experience of the
Series of the Trust in which a Division invests as well as the
charges assessed against the Division for a Valuation Period. The
factor is calculated as follows:

(1)We take the net asset value of the portfolio in which the
   Division invests at the end of the current Valuation Period.

(2)We add to (1) the amount of any dividend or capital gains
   distribution declared for the investment portfolio and
   reinvested in such portfolio during the current Valuation
   Period. We subtract from that amount a charge for our taxes, if
   any.

(3)We divide (2) by the net asset value of the portfolio at the end
   of the preceding Valuation Period.


                               22
<PAGE>
<PAGE>

(4)We subtract the applicable daily mortality and expense risk
   charge from each Division for each day in the Valuation Period.

(5)We subtract the daily asset based administrative charge from
   each Division for each day in the Valuation Period.

Calculations for Divisions investing in a Series are made on a per
share basis.

NET RATE OF RETURN FOR A DIVISION.  The net rate of return for a
Division during a valuation period is the experience factor for that
Valuation Period minus one.

CASH SURRENDER VALUE
Your Contract's Cash Surrender Value fluctuates daily with the
investment results of the Divisions, interest credited to Fixed
Allocations and any Market Value Adjustment. We do not guarantee any
minimum Cash Surrender Value. On any date before the Annuity
Commencement Date while the Contract is in effect, the Cash
Surrender Value is calculated as follows:

(1)We take the Contract's Accumulation Value;

(2)We adjust (1) for any Market Value Adjustment;

(3)We deduct from (2) any surrender charge and any charge for
   premium taxes; and

(4)We deduct from (3) any charges incurred but not yet deducted.

SURRENDERING TO RECEIVE THE CASH SURRENDER VALUE
The Contract may be surrendered by the Owner at any time while the
Annuitant is living and before the Annuity Commencement Date.

A surrender will be effective on the date your written request and
the Contract are received at our Customer Service Center. The Cash
Surrender Value is determined and all benefits under the Contract
will then be terminated, as of that date. For administrative
purposes, we will reallocate your funds to the Specially Designated
Division prior to processing the surrender. This reallocation will
have no effect on the Cash Surrender Value. You may receive the Cash
Surrender Value in a single sum payment or apply it under one or
more Annuity Options. See The Annuity Options. We will usually pay
the Cash Surrender Value within seven days but we may delay payment.
See When We Make Payments.

PARTIAL WITHDRAWALS
Prior to the Annuity Commencement Date, while the Annuitant is
living and the Contract is in effect, you may take partial
withdrawals from the Accumulation Value by sending satisfactory
notice to our Customer Service Center. Unless you specify otherwise,
the amount of the withdrawal, including any surrender charge and
Market Value Adjustment, will be taken in proportion to the amount
of Accumulation Value in each Division in which you are invested. If
there is no Accumulation Value in those Divisions, partial
withdrawals will be deducted from your Fixed Allocations starting
with the Guarantee Periods nearest their Maturity Dates until we
have honored your request.

There are three options available for selecting partial withdrawals,
the Conventional Partial Withdrawal Option, the Systematic Partial
Withdrawal Option and the IRA Partial Withdrawal Option. All three
options are described below. The maximum amount you may withdraw
each Contract Year without incurring a surrender charge is 10% of
your Accumulation Value. See Surrender Charge for Excess Partial
Withdrawals. Partial withdrawals may not be repaid. A partial
withdrawal request for an amount in excess of 90% of the Cash
Surrender Value will be treated as a request to surrender the
Contract.

CONVENTIONAL PARTIAL WITHDRAWAL OPTION.  After the Free Look Period,
you may take conventional partial withdrawals. The minimum amount
you may withdraw under this option is $100. A conventional partial
withdrawal from a Fixed Allocation may be subject to a Market Value
Adjustment.

SYSTEMATIC PARTIAL WITHDRAWAL OPTION.  This option may be elected at
the time you apply for a Contract, or at a later date. This option
may be elected to commence in a Contract Year where a conventional
partial withdrawal has been taken. However, it may not be elected
while the IRA Partial Withdrawal Option is in effect.

You may choose to receive systematic partial withdrawals on a
monthly, quarterly, or annual basis from your Accumulation Value in
the Divisions or the Fixed Allocations. The commencement of payments
under this 

                               23
<PAGE>
<PAGE>

option may not be elected to start sooner than 28 days
after the Contract Issue Date. You select the date when the
withdrawals will be made but no later than the 28th day of the
month. If no date is selected, the withdrawals will be made on the
same calendar day of each month as the Contract Date.

You may select a dollar amount or a percentage of the Accumulation
Value from the Divisions in which you are invested as the amount of
your withdrawal subject to the following maximums, but in no event
can a payment be less than $100:

          FREQUENCY                 MAXIMUM

           Monthly                   0.833%
          Quarterly                  2.50%
           Annual                    10.00%

If a dollar amount is selected and the amount to be systematically
withdrawn would exceed the applicable maximum percentage of your
Accumulation Value on the withdrawal date, the amount withdrawn will
be reduced so that it equals such percentage. For example, if a $500
monthly withdrawal was elected and on the withdrawal date 0.833% of
the Accumulation Value equaled $300, the withdrawal amount would be
reduced to $300. If a percentage is selected and the amount to be
systematically withdrawn based on that percentage would be less than
the minimum of $100, we would increase the amount to $100 provided
it does not exceed the maximum percentage. If it is below the
maximum percentage we will send the minimum. If it is above the
maximum percentage we will send the amount and then cancel the
option. For example, if you selected 0.67% to be systematically
withdrawn on a monthly basis and that amount equaled $90, and since
$100 is less than 0.833% of the Accumulation Value, we would send
$100. If 0.67% equaled $75, and since $100 is more than 0.833% of
the Accumulation Value we would send $75 and then cancel the option.
In such a case, in order to receive systematic partial withdrawals
in the future, you would be required to submit a new notice to our
Customer Service Center.

Systematic Partial Withdrawals from Fixed Allocations are limited to
interest earnings during the prior month, quarter, or year,
depending on the frequency chosen. Systematic withdrawals are not
subject to a Market Value Adjustment. A Fixed Allocation, however,
may not participate simultaneously in both the dollar cost averaging
program and the Systematic Partial Withdrawal Option.

You may change the amount or percentage of your withdrawal once each
Contract Year or cancel this option at any time by sending
satisfactory notice to our Customer Service Center at least seven
days prior to the next scheduled withdrawal date. However, you may
not change the amount or percentage of your withdrawals in any
Contract Year during which you have previously taken a conventional
partial withdrawal.

IRA PARTIAL WITHDRAWAL OPTION.  If you have an IRA Contract and will
attain age 70 1/2 in the current calendar year, distributions may be
made to you to satisfy requirements imposed by Federal tax law. IRA
partial withdrawals provide payout of amounts required to be
distributed by the Internal Revenue Service rules governing
mandatory distributions under qualified plans. See Federal Tax
Considerations. We will send you a notice before your distributions
commence, and you may elect this option at that time, or at a later
date. You may not elect IRA partial withdrawals while the Systematic
Partial Withdrawal Option is in effect. If you do not elect the IRA
Partial Withdrawal Option, and distributions are required by Federal
tax law, distributions adequate to satisfy the requirements imposed
by Federal tax law may be made. Thus, if the Systematic Partial
Withdrawal Option is in effect, distributions under that option must
be adequate to satisfy the mandatory distribution rules imposed by
Federal tax law.

You may choose to receive IRA partial withdrawals on a monthly,
quarterly or annual frequency. You select the day of the month when
the withdrawals will be made, but it cannot be later than the 28th
day of the month. If no date is selected, the withdrawals will be
made on the same calendar day of the month as the Contract Date.

At your request, we will determine the amount that is required to be
withdrawn from your Contract each year based on the information you
give us and various choices you make. For information regarding the
calculation and choices you have to make, see the Statement of
Additional Information. The minimum dollar amount you can withdraw
is $100. At the time we determine the required partial withdrawal
amount for a taxable year based on the frequency you select, if that
amount is less than $100, we will pay $100. At any time where the
partial withdrawal amount is greater than the Accumulation Value, we
will cancel the Contract and send you the amount of the Cash
Surrender Value.


                               24
<PAGE>
<PAGE>

You may change the payment frequency of your withdrawals once each
Contract Year or cancel this option at any time by sending us
satisfactory notice to our Customer Service Center at least seven
days prior to the next scheduled withdrawal date.

An IRA partial withdrawal in excess of the amount allowed under the
Systematic Partial Withdrawal Option may be subject to a Market
Value Adjustment.

PARTIAL WITHDRAWALS IN GENERAL.  CONSULT YOUR TAX ADVISOR REGARDING
THE TAX CONSEQUENCES ASSOCIATED WITH TAKING PARTIAL WITHDRAWALS.  A
partial withdrawal made before the taxpayer reaches age 59 1/2 may
result in imposition of a tax penalty of 10% of the taxable portion
withdrawn. See Federal Tax Considerations for more details.

AUTOMATIC REBALANCING
If you have at least $10,000 of Accumulation Value invested in the
Divisions, you may elect to participate in our automatic rebalancing
program. Automatic rebalancing provides you with an easy way to
maintain the particular asset allocation that you and your financial
advisor have determined are most suitable for your individual long-
term investment goals. We do not charge a fee for participating in
our automatic rebalancing program.

Under the program you may elect to have all your allocations among
the Divisions rebalanced on a quarterly, semi-annual, or annual
calendar basis. The minimum size of an allocation to a Division must
be in full percentage points. Rebalancing does not affect any
amounts that you have allocated to the Fixed Account. The program
may be used in conjunction with the systematic partial withdrawal
option only where such withdrawals are taken pro rata. Automatic
rebalancing is not available if you participate in dollar cost
averaging. Automatic rebalancing will not take place during the Free
Look Period.

To participate in automatic rebalancing you must submit to our
Customer Service Center written notice in a form satisfactory to us.
We will begin the program on the last Valuation Date of the
applicable calendar period in which we receive the notice. You may
cancel the program at any time. The program will automatically
terminate if you choose to reallocate your Accumulation Value among
the Divisions or if you make an additional premium payment or
partial withdrawal on other than a pro rata basis. Additional
premium payments and partial withdrawals effected on a pro rata
basis will not cause the automatic rebalancing program to terminate.

PROCEEDS PAYABLE TO THE BENEFICIARY

If the Owner or the Annuitant (when the Owner is other than an
individual) dies prior to the Annuity Commencement Date, we will pay
the Beneficiary the death benefit proceeds under the Contract. Such
amount may be received in a single sum or applied to any of the
Annuity Options. See The Annuity Options. If we do not receive a
request to apply the death benefit proceeds to an Annuity Option, a
single sum distribution will be made. Any Credit based on any
premium received within one year prior to the date of death of the
Owner or Annuitant (when the Owner is other than an individual) may
be deducted from the death benefit proceeds payable. Any gains or
losses attributable to a Credit will not be considered part of any
Credit deducted from any refund amount or death benefit. Any
distributions from non-qualified Contracts must comply with
applicable Federal tax law distribution requirements.

DEATH BENEFIT OPTIONS
Subject to our rules, there are three death benefit options that may
be elected by you at issue under the Contract: the Standard Death
Benefit Option; the 7% Solution Enhanced Death Benefit Option; and
the Annual Ratchet Enhanced Death Benefit Option.

The 7% Solution Enhanced Death Benefit Option may only be elected at
issue and only if the Owner or Annuitant (when the Owner is other
than an individual) is age 80 or younger at issue. The 7% Solution
Enhanced Death Benefit Option may not be available where a Contract
is held by joint Owners. The Annual Ratchet Enhanced Death Benefit
Option may only be elected at issue and only if the Owner or
Annuitant (when the Owner is other than an individual) is age 79 or
younger at issue.

If an enhanced death benefit is elected, the death benefit under the
Contract is equal to the greatest of: (i) the Accumulation Value
less an amount equal to all Credits applied within one year prior to
the date of death; (ii) total premium payments less any partial
withdrawals; (iii) the Cash Surrender Value; and (iv) the enhanced
death benefit  less an amount equal to all Credits applied within
one year prior to the date of death (see below).

We may offer a reduced death benefit under certain group and
sponsored arrangements. See Other Contract Provisions, Group or
Sponsored Arrangements.


                               25
<PAGE>
<PAGE>

STANDARD DEATH BENEFIT OPTION.  You will automatically receive the
Standard Death Benefit Option unless you elect one of the enhanced
death benefits. The Standard Death Benefit Option for the Contract
is equal to the greatest of: (i) your Accumulation Value less an
amount equal to all Credits applied within one year prior to the
date of death; (ii) total premiums less any partial withdrawals; and
(iii) the Cash Surrender Value.

7% SOLUTION ENHANCED DEATH BENEFIT OPTION.
(1)We take the enhanced death benefit from the prior Valuation
   Date. On the Contract Date, the enhanced death benefit is equal
   to the Initial Premium plus any Credits.

(2)We calculate interest on (1) for the current Valuation Period at
   the enhanced death benefit interest rate, which rate is an
   annual rate of 7%; except that with respect to amounts in the
   Liquid Asset Division and Limited Maturity Bond Division, the
   interest rate applied to such amounts will be the respective net
   rate of return for such Divisions during the current Valuation
   Period, if it is less than an annual rate of 7%; and except with
   respect to amounts in a Fixed Allocation, the interest rate
   applied to such amounts will be the interest credited to such
   Fixed Allocation during the current Valuation Period, if it is
   less than an annual rate of 7%.

   Each accumulated initial or additional premium payment and Credit
   reduced by any partial withdrawals (including any associated
   Market Value Adjustment and surrender charge incurred) allocated
   to such premium will continue to grow at the enhanced death
   benefit interest rate until reaching the maximum enhanced death
   benefit. Such maximum enhanced death benefit is equal to two
   times the cumulative premiums paid plus two times the cumulative
   Credits applied, less an adjustment to reflect partial
   withdrawals. Each partial withdrawal reduces the maximum
   enhanced death benefit as follows: first, the maximum enhanced
   death benefit is reduced by any partial withdrawal of earnings;
   second, the maximum enhanced death benefit is reduced in
   proportion to the reduction in the Accumulation Value for other
   partial withdrawals of premium (in each case, including any
   associated market value adjustment and surrender charge
   incurred). To the extent that partial withdrawals in a contract
   year do not exceed 7% of cumulative premiums and did not exceed
   7% of cumulative premiums in any prior contract year, such
   withdrawals will be treated as withdrawals of earnings for the
   purpose of calculating the maximum enhanced death benefit. Once
   partial withdrawals in any contract year exceed 7% of the
   cumulative premiums, partial withdrawals will reduce the
   enhanced death benefit in proportion to the reduction in
   Accumulation Value.

(3)We add (1) and (2).

(4)We add to (3) any additional premiums paid and any Credits
   applied during the current Valuation Period.

(5)We subtract from (4) any partial withdrawals (including any
   Market Value Adjustments and surrender charges incurred) made
   during the current Valuation Period.

ANNUAL RATCHET ENHANCED DEATH BENEFIT OPTION.

(1)We take the enhanced death benefit from the prior Valuation
   Date. On the Contract Date, the enhanced death benefit is equal
   to the Initial Premium plus any Credits.

(2)We add to (1) any additional premiums paid and any Credits
   applied since the prior Valuation Date and subtract from (1) any
   partial withdrawals (including any Market Value Adjustments and
   surrender charges incurred) taken since the prior Valuation
   Date.

(3)On a Valuation Date that occurs on or prior to the Owner's
   Attained Age 80 which is also a Contract Anniversary, we set the
   enhanced death benefit equal to the greater of (2) or the
   Accumulation Value as of such date.

On all other Valuation Dates, the enhanced death benefit is equal to
   (2).

HOW TO CLAIM PAYMENTS TO BENEFICIARY.  We must receive due proof of
the death of the Owner or the Annuitant (if the Owner is other than
an individual) (such as an official death certificate) at our
Customer Service Center before we will make any payments to the
Beneficiary. We will calculate the death benefit as of the date we
receive due proof of death. The Beneficiary should contact our
Customer Service Center for instructions.

REPORTS TO OWNERS.  We will send you a report once each calendar
quarter within 31 days after the end of each calendar quarter. The
report will show the Accumulation Value, the Cash Surrender Value,
and the death benefit as of the end of the calendar quarter. The
report will also show the allocation of your Accumulation 

                               26
<PAGE>
<PAGE>

Value as
of such date and the amounts deducted from or added to the
Accumulation Value since the last report. The report will also
include any other information that may be currently required by the
insurance supervisory official of the jurisdiction in which the
Contract is delivered.

We will also send you copies of any shareholder reports of the
portfolios or securities in which Account B invests, as well as any
other reports, notices or documents required by law to be furnished
to Owners.

WHEN WE MAKE PAYMENTS
We will generally pay death benefit proceeds and the Cash Surrender
Value within seven days after our Customer Service Center receives
all the information needed to process the payment.

However, we may delay payment of amounts derived from the Divisions
if it is not practical for us to value or dispose of shares of
Account B because:

(1)The NYSE is closed for trading;

(2)The SEC determines that a state of emergency exists;

(3)An order or pronouncement of the SEC permits a delay for the
   protection of Owners; or,

(4)The check used to pay the premium has not cleared through the
   banking system. This may take up to 15 days.

During such times, as to amounts allocated to the Divisions, we may
delay:

(1)Determination and payment of any Cash Surrender Value;

(2)Determination and payment of any death benefit if death occurs
   before the Annuity Commencement Date;

(3)Allocation changes of the Accumulation Value; or,

(4)Application under an Annuity Option of the Accumulation Value.

We reserve the right to delay payment of amounts from the Fixed
Account for up to six months.

____________________________________________________________________

CHARGES AND FEES

We deduct the charges described below to cover our cost and
expenses, services provided and risks assumed under the Contracts.
We incur certain costs and expenses for the distribution and
administration of the Contracts, for providing the benefits payable
thereunder and for bearing various risks thereunder. The amount of a
charge will not necessarily correspond to the costs associated with
providing the services or benefits indicated by the designation of
the charge. For example, the surrender charge collected may not
fully cover all of the distribution expenses incurred by us.

CHARGE DEDUCTION DIVISION
You may specify at issue if you wish to have all charges against the
Accumulation Value deducted from the Liquid Asset Division. We call
this the Charge Deduction Division Option, and within this context
refer to the Liquid Asset Division as the Charge Deduction Division.
If you do not elect this option, or if the amount of the charges is
greater than the amount in the Division, the charges will be
deducted as discussed below. You may also choose to elect or cancel
this option while the Contract is in force by sending satisfactory
notice to our Customer Service Center.

CHARGES DEDUCTED FROM THE ACCUMULATION VALUE
We invest the entire amount of the initial and any additional
premium payments and Credits in the Divisions and the Fixed
Allocations you select, subject to certain restrictions. See
Restrictions on Allocation of Premium Payments. We then may deduct
certain amounts from your Accumulation Value. We may reduce certain
fees and charges, including any surrender, administration, and
mortality and expense risk charges, under group or sponsored
arrangements. See Group or Sponsored Arrangements. Unless you have
elected the Charge Deduction Division, charges are deducted
proportionately from all affected Divisions in which you are
invested. If there is no Accumulation Value in those Divisions, we
will deduct charges from your Fixed Allocations starting with the
Guarantee Periods nearest their Maturity Dates until such charges
have been paid. The charges we deduct are:


                               27
<PAGE>
<PAGE>

SURRENDER CHARGE.  A contingent deferred sales charge ("Surrender
Charge") is imposed as a percentage of each premium payment if the
Contract is surrendered or an excess partial withdrawal is taken
during the nine year period from the date we receive and accept such
premium payment. The percentage of premium payments deducted at the
time of surrender or excess partial withdrawal depends upon the
number of complete years that have elapsed since that premium
payment was made. We determine the surrender charge as a percentage
of each premium payment as follows:

   COMPLETE YEARS ELAPSED          SURRENDER
    SINCE PREMIUM PAYMENT           CHARGE

              0                        8%
              1                        8%
              2                        8%
              3                        8%
              4                        7%
              5                        6%
              6                        5%
              7                        3%
              8                        1%
              9+                       0%

Subject to our rules and as described in the Contract, the surrender
charge arising from a surrender or excess partial withdrawal will be
waived in the following events:

(1)you begin receiving qualified extended medical care on or after
   the first Contract anniversary for at least 45 days during any
   continuous 60-day period, and your request for the surrender or
   withdrawal, together with all required proof of such qualified
   extended medical care, must be received at our Customer Service
   Center during the term of such care or within ninety days after
   the last day upon which you received such care.

(2)you are first diagnosed by a qualifying medical professional, on
   or after the first Contract Anniversary, as having a Qualifying
   Terminal Illness. Written proof of terminal illness,
   satisfactory to us, must be received at our Customer Service
   Center. We reserve the right to require an examination by a
   physician of our choice.

See Additional Credit to Premium. See your Contract for more
information. The waiver of surrender charge may not be available in
all states.

SURRENDER CHARGE FOR EXCESS PARTIAL WITHDRAWALS.  There is
considered to be an excess partial withdrawal in any Contract Year
in which the amount withdrawn exceeds 10% of your Accumulation Value
on the date of the withdrawal minus any amount withdrawn during that
Contract Year. Where you are receiving systematic partial
withdrawals, any combination of conventional partial withdrawals
taken and any systematic partial withdrawals expected to be received
in a Contract Year will be considered in determining the amount of
the excess partial withdrawal. Such a withdrawal will be considered
a partial surrender of the Contract and we will impose a surrender
charge and any associated premium tax. See Facts About the Contract,
The Fixed Account, Market Value Adjustment. Such charges will be
deducted from the Accumulation Value in proportion to the
Accumulation Value in each Division or Fixed Allocation from which
the excess partial withdrawal was taken. In instances where the
excess partial withdrawal equals the entire Accumulation Value in
each such Division or Fixed Allocation, charges will be deducted
proportionately from all other Divisions and Fixed Allocations in
which you are invested.

For purposes of calculating the surrender charge for the excess
partial withdrawal, (i) we treat premium payments as being withdrawn
on a first-in first-out basis, and (ii) amounts withdrawn which are
not considered an excess partial withdrawal are not treated as a
withdrawal of any premium payments. Although we treat premium
payments as being withdrawn before earnings for purposes of
calculating the surrender charge for excess partial withdrawals, the
Federal income tax law treats earnings as withdrawn first. See
Federal Tax Considerations, Taxation of Non-Qualified Annuities.

For example, the following assumes an Initial Premium payment of
$10,000 and additional premium payments of $10,000 in each of the
second and third Contract Years, for total premium payments under
the Contract of $30,000. It also assumes a partial withdrawal at the
beginning of the fifth Contract Year of 15% of the Accumulation
Value of $35,000.


                               28
<PAGE>
<PAGE>

In this example, $3,500 ($35,000 x .10) is the maximum partial
withdrawal that may be withdrawn during the Contract Year without
the imposition of a surrender charge. The total partial withdrawal
would be $5,250 ($35,000 x .15). Therefore, $1,750 ($5,250-$3,500)
is considered an excess partial withdrawal of a part of the Initial
Premium payment of $10,000 and would be subject to a 7% surrender
charge of $122.50 ($1,750 x .07). This example does not take into
account any Market Value Adjustment or deduction of any premium
taxes.

PREMIUM TAXES.  We make a charge for state and local premium taxes
in certain states which can range from 0% to 3.5% of premium. The
charge depends on the Owner's state of residence. We reserve the
right to change this amount to conform with changes in the law or if
the Owner changes state of residence.

Premium taxes are generally incurred on the Annuity Commencement
Date and a charge for such premium taxes is then deducted from your
Accumulation Value on such date. However, some jurisdictions impose
a premium tax at the time that initial and additional premiums are
paid, regardless of the Annuity Commencement Date. In those states
we may initially defer collection of the amount of the charge for
premium taxes from your Accumulation Value and deduct it against
Accumulation Value on surrender of the Contract, excess partial
withdrawals or on the Annuity Commencement Date.

ADMINISTRATIVE CHARGE.  The administrative charge is incurred at the
beginning of the Contract processing period and deducted at the end
of each Contract processing period. We deduct this charge when
determining the Cash Surrender Value payable if you surrender the
Contract prior to the end of a Contract processing period. If the
Accumulation Value at the end of the Contract processing period
equals or exceeds $100,000 or the sum of the premiums paid equals or
exceeds $100,000, the charge is zero. Otherwise, the amount deducted
is $40 per Contract Year.

EXCESS ALLOCATION CHARGE.  We currently do not assess a charge for
allocation changes made during a Contract Year. We reserve the
right, however, to assess a $25 charge for each allocation change
after the twelfth allocation change in a Contract Year. This amount
represents the maximum we will charge. The charge would be deducted
from the Divisions and the Fixed Allocations from which each such
reallocation is made in proportion to the amount being transferred
from each such Division and Fixed Allocation unless you have chosen
to use the Charge Deduction Division. Any allocations or transfers
due to the election of dollar cost averaging and reallocation under
the provision What Happens if a Division is Not Available will not
be included in determining if the excess allocation charge should
apply.

CHARGES DEDUCTED FROM THE DIVISIONS
MORTALITY AND EXPENSE RISK CHARGE.  The amount of the mortality and
expense risk charge depends on the death benefit option that has
been elected. If the Standard Death Benefit Option is elected, the
charge is equivalent, on an annual basis, to 1.25% of the assets in
each Division. The charge is deducted on each Valuation Date at the
rate of .003446% for each day in the Valuation Period. If an
enhanced death benefit is elected, the charge is equivalent, on an
annual basis, to 1.40% for the Annual Ratchet Death Benefit Option,
or 1.55% for the 7% Solution Death Benefit Option, of the assets in
each Division. The charge is deducted on each Valuation Date at the
rate of .003863% or .004280%, respectively, for each day in the
Valuation Period.

ASSET BASED ADMINISTRATIVE CHARGE.  We will deduct a daily charge
from the assets in each Division, to compensate us for a portion of
the administrative expenses under the Contract. The daily charge is
at a rate of 0.000411% (equivalent to an annual rate of 0.15%) on
the assets in each Division.

TRUST EXPENSES
There are fees and charges deducted from each Series of the GCG
Trust, the ESS Trust and the WP Trust. Please read the respective
Trust prospectus for details.

____________________________________________________________________

CHOOSING YOUR ANNUITIZATION OPTIONS

ANNUITIZATION OF YOUR CONTRACT
If the Annuitant and Owner are living on the Annuity Commencement
Date, we will begin making payments to the Owner under an income
plan. We will make these payments under the Annuity Option chosen.
You may change an Annuity Option by making a written request to us
at least 30 days prior to the Annuity Commencement Date of the
Contract. The amount of the payments will be determined by applying
your Accumulation Value adjusted for any applicable Market Value
Adjustment on the Annuity Commencement Date in accordance 

                               29
<PAGE>
<PAGE>

with The
Annuity Options section below, subject to our published rules at
such time. See When We Make Payments.

You may also elect an Annuity Option on surrender of the Contract
for its Cash Surrender Value or you may choose one or more Annuity
Options for the payment of death benefit proceeds while it is in
effect and before the Annuity Commencement Date. If, at the time of
the Owner's death or the Annuitant's death (if the Owner is not an
individual), no option has been chosen for paying death benefit
proceeds, the Beneficiary may choose an option within 60 days. In
all events, payments of death benefit proceeds must comply with the
distribution requirements of applicable Federal tax law.

The minimum monthly annuity income payment that we will make is $20.
We may require that a single sum payment be made if the Accumulation
Value is less than $2,000 or if the calculated monthly annuity
income payment is less than $20.

For each option we will issue a separate written agreement putting
the option into effect. Before we pay any annuity benefits, we
require the return of the Contract. If your Contract has been lost,
we will require that you complete and return the applicable Contract
form. Various factors will affect the level of annuity benefits
including the Annuity Option chosen, the applicable payment rate
used and the investment results of the Divisions and interest
credited to the Fixed Allocations in which the Accumulation Value
has been invested.

Some annuity options may provide only for fixed payments. Fixed
Annuity Payments are regular payments, the amount of which is fixed
and guaranteed by us. The amount of the payments will depend only on
the form and duration of payments chosen, the age of the Annuitant
or Beneficiary (and sex, where appropriate), the total Accumulation
Value applied to purchase the fixed option, and the applicable
payment rate.

Our approval is needed for any option where:

(1)The person named to receive payment is other than the Owner or
   Beneficiary;

(2)The person named is not a natural person, such as a corporation;
   or

(3)Any income payment would be less than the minimum annuity income
   payment allowed.

ANNUITY COMMENCEMENT DATE SELECTION

   
You select the Annuity Commencement Date. You may select any date
following the fifth Contract Anniversary but before the Contract
Processing Date in the month following the Annuitant's 90th
birthday, or 10 years from the contract date, if later. The elected
Annuity Option must include a period certain of
at least five years duration. If you do not select a date, the
Annuity Commencement Date will be in the month following the
Annuitant's 90th birthday, or 10 years from the contract date, if later.
If the Annuity Commencement Date occurs when the Annuitant is at an
advanced age, such as over age 85, it is possible that the Contract
will not be considered an annuity for Federal tax purposes. See
Federal Tax Considerations. For a Contract purchased in connection
with a qualified plan, distribution must commence not later than
April 1st of the calendar year following the calendar year in which
you attain age 70 1/2. Consult your tax advisor.
    

FREQUENCY SELECTION
You choose the frequency of the Annuity Payments. They may be
monthly, quarterly, semi-annually or annually. If we do not receive
written notice from you, the payments will be made monthly. There
may be certain restrictions on minimum payments that we will allow.

THE ANNUITIZATION OPTIONS
There are four options to choose from as shown below. Options 1
through 3 are fixed and option 4 may be fixed or variable. For a
fixed option, the Accumulation Value in the Divisions is transferred
to the general account.

OPTION 1. INCOME FOR A FIXED PERIOD.  Payment is made in equal
installments for a fixed number of years based on the Accumulation
Value as of the Annuity Commencement Date. We guarantee that each
monthly payment will be at least the amount set forth in the
Contract. Guaranteed amounts for annual, semi-annual and quarterly
payments are available upon request. Illustrations are available
upon request. If the Cash Surrender Value or Accumulation Value is
applied under this option, a 10% penalty tax may apply to the
taxable portion of each income payment until the Owner reaches age
59 1/2.


                               30
<PAGE>
<PAGE>

OPTION 2. INCOME FOR LIFE.  Payment is made in equal monthly
installments and guaranteed for at least a period certain. The
period certain can be 10 or 20 years. Other periods certain may be
available on request. A refund certain may be chosen instead. Under
this arrangement, income is guaranteed until payments equal the
amount applied. If the person named lives beyond the guaranteed
period, payments continue until his or her death. We guarantee that
each payment will be at least the amount set forth in the Contract
corresponding to the person's age on his or her last birthday before
the option's effective date. Amounts for ages not shown in the
Contract are available upon request.

OPTION 3. JOINT LIFE INCOME.  This option is available if there are
two persons named to receive payments. At least one of the persons
named must be either the Owner or Beneficiary of the Contract.
Monthly payments are guaranteed and are made as long as at least one
of the named persons is living. There is no minimum number of
payments. Monthly payment amounts are available upon request.

OPTION 4. ANNUITY PLAN.  An amount can be used to buy any single
premium annuity we choose to offer as an annuitization option on the
option's effective date.

PAYMENT WHEN NAMED PERSON DIES
When the person named to receive payment dies, we will pay any
amounts still due as provided by the option agreement. The amounts
still due are determined as follows:

(1)For option 1, or any remaining guaranteed payments under option
   2, payments will be continued. Under options 1 and 2, the
   discounted values of the remaining guaranteed payments may be
   paid in a single sum. This means we deduct the amount of the
   interest each remaining guaranteed payment would have earned had
   it not been paid out early. The discount interest rate is never
   less than 3% for option 1 and option 2 per year. We will,
   however, base the discount interest rate on the interest rate
   used to calculate the payments for options 1 and 2 if such
   payments were not based on the tables in the Contract.

(2)For option 3, no amounts are payable after both named persons
   have died.

(3)For option 4, the annuity agreement will state the amount due,
   if any.

OTHER CONTRACT PROVISIONS

IN CASE OF ERRORS IN APPLICATION INFORMATION
If an age or sex given in the application or enrollment form is
misstated, the amounts payable or benefits provided by the Contract
shall be those that the premium payment would have bought at the
correct age or sex.

SENDING NOTICE TO US.  Any written notices, inquiries or requests
should be sent to our Customer Service Center. Please include your
name, your Contract number and, if you are not the Annuitant, the
name of the Annuitant.

ASSIGNING THE CONTRACT AS COLLATERAL.  You may assign a non-
qualified Contract as collateral security for a loan or other
obligation. This does not change the Ownership. However, your rights
and any Beneficiary's rights are subject to the terms of the
assignment. See Assignments, Pledges and Gratuitous Transfers. An
assignment may have Federal tax consequences. See Federal Tax
Considerations.

You must give us satisfactory written notice at our Customer Service
Center in order to make or release an assignment. We are not
responsible for the validity of any assignment.

NON-PARTICIPATING.  The Contract does not participate in the
divisible surplus of Golden American.

AUTHORITY TO MAKE AGREEMENTS.   All agreements made by us must be
signed by our president or a vice president and by our secretary or
an assistant secretary. No other person, including an insurance
agent or broker, can change any of the Contract's terms, make any
change to any of the Contract's terms, make any agreements binding
on us or extend the time for premium payments.


                               31
<PAGE>
<PAGE>

CONTRACT CHANGES -- APPLICABLE TAX LAW
We reserve the right to make changes in the Contract to the extent
we deem it necessary to continue to qualify the Contract as an
annuity. Any such changes will apply uniformly to all Contracts that
are affected. You will be given advance written notice of such
changes.

YOUR RIGHT TO CANCEL OR EXCHANGE YOUR CONTRACT

CANCELLING YOUR CONTRACT.  You may cancel your Contract within your
Free Look Period, which is ten days after you receive your Contract.
For purposes of administering our allocation and administrative
rules, we deem this period to expire 15 days after the Contract is
mailed to you. Some states may require a longer Free Look Period. If
you decide to cancel, you may mail or deliver the Contract to our
Customer Service Center. We will refund the Accumulation Value
adjusted for any Market Value Adjustment less any Credit plus any
charges we deducted, and the Contract will be voided as of the date
we receive the Contract and your request. Any gains or losses
attributable to a Credit will not be considered part of any credit
deducted from any refund amount or death benefit. Some states
require that we return the premium paid. In these states, we require
your premiums designated for investment in the Divisions of Account
B be allocated to the Specially Designated Division during the Free
Look Period. Premiums designated for the Fixed Account will be
allocated to a Fixed Allocation with the Guarantee Period you have
chosen; however, we reserve the right to require such premiums to
allocate to the Specially Designated Division during the Free Look
Period. If you do not choose to exercise your right to cancel during
the Free Look Period, then at the end of the Free Look Period your
money will be invested in the Divisions chosen by you, based on the
index of investment experience next computed for each Division. See
Facts About the Contract, Measurement of Investment Experience,
Index of Experience and Unit Value.

EXCHANGING YOUR CONTRACT.  For information regarding exchanges under
Section 1035 of the Internal Revenue Code of 1986, as amended, see
Federal Tax Considerations.

OTHER CONTRACT CHANGES
You may change the Contract to another annuity plan subject to our
rules at the time of the change.

GROUP OR SPONSORED ARRANGEMENTS
For certain group or sponsored arrangements, we may reduce any
surrender, administration, and mortality and expense risk charges.
We may also change the minimum initial and additional premium
requirements, or offer a reduced death benefit.  Group arrangements
include those in which a trustee or an employer, for example,
purchases Contracts covering a group of individuals on a group
basis. Sponsored arrangements include those in which an employer
allows us to sell Contracts to its employees on an individual basis.

Our costs for sales, administration, and mortality generally vary
with the size and stability of the group among other factors. We
take all these factors into account when reducing charges. To
qualify for reduced charges, a group or sponsored arrangement must
meet certain requirements, including our requirements for size and
number of years in existence. Group or sponsored arrangements that
have been set up solely to buy Contracts or that have been in
existence less than six months will not qualify for reduced charges.

   
We may credit additional amounts to Contracts owned by persons who meet 
certain criteria established by us, which may include employees
of U.S. ING affiliates, their spouses and their immediate family
members, registered representatives appointed with Golden American 
and their spouses, and Trustees of The GCG Trust and their spouses.
We will credit additional amounts to these Contracts if such 
Contracts are purchased directly through Directed Services, Inc., 
and the contract owner will not be afforded the benefit of services
of any other broker-dealer nor will commissions be payable to any 
broker-dealer in connection with such purchases.  The additional amount 
credited to these Contracts will equal the reduction in our costs that
we experience by not incurring brokerage commissions in selling the 
Contracts.
    

We will make these and any similar reductions and arrangements 
according to our rules in effect when an application or enrollment 
form for a Contract is approved. We may change these rules from time
to time. Any variation in the administrative charge will reflect 
differences in costs or services and will not be unfairly 
discriminatory.

SELLING THE CONTRACT
DSI is principal underwriter and distributor of the Contract as well
as for other Contracts issued through Account B and other separate
accounts of Golden American. We pay DSI for acting as principal
underwriter under a distribution agreement. The offering of the
Contract will be continuous.

DSI has entered into and will continue to enter into sales
agreements with broker-dealers to solicit for the sale of the
Contract through registered representatives who are licensed to sell
securities and variable insurance products including variable
annuities. These agreements provide that applications for Contracts
may be solicited by registered representatives of the broker-dealers
appointed by Golden American to sell its variable life insurance and
variable annuities. These broker-dealers are registered with the SEC
and are members of the National Association of Securities Dealers,
Inc. ("NASD"). The registered representatives are authorized under
applicable state regulations to sell variable life insurance and
variable annuities. The writing agent normally will receive

                               32
<PAGE>
<PAGE>

commissions the
equivalent of up to 5.50% of any initial or additional premium
payments made. Certain sales agreements may provide for a
combination of a certain percentage of commission at the time of
sale and an annual trail commission (which when combined could
exceed 5.50% of total premium payments).

____________________________________________________________________

REGULATORY INFORMATION

VOTING RIGHTS
ACCOUNT B.  We will vote the shares of a Trust owned by Account B
according to your instructions. However, if the Investment Company
Act of 1940 or any related regulations should change, or if
interpretations of it or related regulations should change, and we
decide that we are permitted to vote the shares of a Trust in our
own right, we may decide to do so.

We determine the number of shares that you have in a Division by
dividing the Contract's Accumulation Value in that Division by the
net asset value of one share of the portfolio in which a Division
invests. Fractional votes will be counted. We will determine the
number of shares you can instruct us to vote 180 days or less before
a Trust's meeting. We will ask you for voting instructions by mail
at least 10 days before the meeting.

If we do not get your instructions in time, we will vote the shares
in the same proportion as the instructions received from all
Contracts in that Division. We will also vote shares we hold in
Account B which are not attributable to Owners in the same
proportion.

STATE REGULATION
We are regulated and supervised by the Insurance Department of the
State of Delaware, which periodically examines our financial
condition and operations. We are also subject to the insurance laws
and regulations of all jurisdictions where we do business. The
variable Contract offered by this prospectus has been approved by
the Insurance Department of the State of Delaware and by the
Insurance Departments of other jurisdictions. We are required to
submit annual statements of our operations, including financial
statements, to the Insurance Departments of the various
jurisdictions in which we do business to determine solvency and
compliance with state insurance laws and regulations.

LEGAL PROCEEDINGS
Golden American, as an insurance company, is ordinarily involved in
litigation. We do not believe that any current litigation is
material and we do not expect to incur significant losses from such
actions.

LEGAL MATTERS
The legal validity of the Contract described in this prospectus has
been passed on by Myles R. Tashman, Esquire, Executive Vice
President, General Counsel and Secretary of Golden American.
Sutherland, Asbill & Brennan LLP of Washington, D.C. has
provided advice on certain matters relating to Federal securities
laws.

EXPERTS
The audited financial statements of Golden American Life Insurance
Company and  Separate Account B appearing or incorporated by
reference in the Statement of Additional Information and
Registration Statement have been audited by Ernst & Young LLP,
independent auditors, as set forth in their reports thereon
appearing or incorporated by reference in the Statement of
Additional Information and in the Registration Statement and are
included or incorporated by reference in reliance upon such reports
given upon the authority of such firm as experts in accounting and
auditing.

____________________________________________________________________

MORE INFORMATION ABOUT GOLDEN AMERICAN LIFE INSURANCE COMPANY

SELECTED FINANCIAL DATA
The following selected financial data prepared in accordance with
generally accepted accounting principles ("GAAP") for Golden
American should be read in conjunction with the financial statements
and notes thereto included in this Prospectus.

On August 13, 1996, Equitable of Iowa acquired all the outstanding
capital stock of BT Variable, Inc., the parent of Golden American.
For GAAP financial statement purposes, the change in control of
Golden American through the acquisition was accounted for as a
purchase acquisition. As a result, the GAAP financial data 

                               33
<PAGE>
<PAGE>

presented
below for periods subsequent to August 13, 1996, are presented on
the Post-Acquisition new basis of accounting while the financial
statement data prior to August 14, 1996 is presented on a Pre-
Acquisition historical basis of accounting.


   
<TABLE>
<CAPTION>
                                                  SELECTED GAAP BASIS FINANCIAL DATA
                                                            (IN THOUSANDS)
                         ----------------------------------------------------------------------------------------
                                POST-ACQUISITION         |                      PRE-ACQUISITION
                         ------------------------------- | --------------------------------------------------------
                            FOR THE 9    FOR THE PERIOD  | FOR THE PERIOD
                           MONTHS ENDED  AUGUST 14, 1996 | JANUARY 1, 1996
                          SEPTEMBER 30,      THROUGH     |     THROUGH     FOR THE FISCAL YEARS ENDED DECEMBER 31
                               1997       DECEMBER 31,   |   AUGUST 13,    ----------------------------------------
                           (UNAUDITED)      1996         |      1996          1995       1994      1993     1992(a)
                         --------------- --------------- | --------------- ---------- ---------- --------  --------
<S>                      <C>             <C>             | <C>             <C>        <C>        <C>       <C>
Annuity and Interest                                     |
 Sensitive Life Product                                  |
 Charges................   $   15,937     $    8,768     |    $12,259     $   18,388 $   17,519 $ 10,192  $    694
Net Income before                                        |
 Federal Income Tax.....   $      343     $      570     |    $ 1,736     $    3,364 $    2,222 $ (1,793) $   (508)
Net Income (Loss).......   $      342     $      350     |    $ 3,199     $    3,364 $    2,222 $ (1,793) $   (508)
Total Assets............   $2,194,532     $1,677,899     |        N/A     $1,203,057 $1,044,760 $886,155  $320,539
Total Liabilities.......   $2,050,911     $1,537,415     |        N/A     $1,104,932 $  955,254 $857,558  $306,197
Total Stockholder's                                      |
 Equity.................   $  143,621     $  140,484     |        N/A     $   98,125 $   89,506 $ 28,597  $ 14,342
</TABLE>
    
________________


(a)Results for 1992 are for the period September 30, 1992 (date of
   acquisition) to December 31, 1992.

The following selected financial data was prepared on the basis of
statutory accounting practices ("SAP"), which have been prescribed
by the Department of Insurance of the State of Delaware and the
National Association of Insurance Commissioners. These practices
differ in certain respects from GAAP. The selected financial data
should be read in conjunction with the financial statements and
notes thereto included in this Prospectus, which describe the
differences between SAP and GAAP. See the Company's Annual Report
for more detail.


   
<TABLE>
<CAPTION>
                                              SELECTED STATUTORY FINANCIAL DATA
                                                        (IN THOUSANDS)
                          ----------------
                          FOR THE 9 MONTHS  ------------------------------------------------------
                         ENDED SEPTEMBER 30,     FOR THE FISCAL YEARS ENDED DECEMBER 31
                                1997        ------------------------------------------------------
                            (UNAUDITED)        1996        1995       1994      1993      1992
                          ----------------  ----------  ----------  --------  --------  --------
<S>                       <C>               <C>         <C>         <C>       <C>       <C>
Premiums & Annuity
 Considerations.........     $  387,606     $  442,852  $  124,687  $294,550  $505,465  $191,039
Net Income (Loss) before
 Federal Income Tax.....     $      314     $   (9,137) $   (4,117) $(11,260) $ (9,417) $ (4,225)
Net Income (Loss).......     $      510     $   (9,188) $   (4,117) $(11,260) $ (9,401) $ (3,986)
Total Assets............     $2,036,172     $1,544,931  $1,124,840  $988,180  $834,123  $302,200
Total Liabilities.......     $1,956,544     $1,464,502  $1,058,483  $921,888  $815,301  $289,995
Total Capital &
 Surplus................     $   79,628     $   80,430  $   66,357  $ 66,292  $ 18,822  $ 12,205
</TABLE>
    

MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS
The purpose of this section is to discuss and analyze the Company's
condensed consolidated results of operations.  In addition, some
analysis and information regarding financial condition and liquidity
and capital resources has also been provided.  This analysis should
be read in conjunction with the condensed consolidated financial
statements and related notes which appear elsewhere in this report.
The Company reports financial results on a consolidated basis.  The
consolidated condensed financial statements include the accounts of
Golden American Life Insurance Company ("Golden American") and its
subsidiary, First Golden American Life Insurance Company of New York
("First Golden," and collectively with Golden American the
"Company").


RESULTS OF OPERATIONS
CHANGE IN CONTROL.  On August 13, 1996, Equitable of Iowa Companies
("Equitable") acquired all of the outstanding capital stock of BT
Variable, Inc. ("BT Variable") and its wholly owned subsidiaries
Golden American and Directed Services Inc. ("DSI") for $144 million.
The purchase price consisted of $93 million in cash paid to
Whitewood (parent of BT Variable) and $51 million in cash paid to
Bankers Trust (parent of Whitewood) to retire certain debt owed by
BT Variable to Bankers Trust.  Subsequent to the acquisition, the BT

                               34
<PAGE>
<PAGE>

Variable, Inc. name was changed to EIC Variable, Inc.  On April 30,
1997, EIC Variable, Inc. was liquidated and its investments in Golden
American and DSI were transferred to Equitable while the remainder
of its net assets were contributed to Golden American.

For financial statement purposes, the change in control of Golden
American through the acquisition of BT Variable was accounted for as
a purchase acquisition effective August 14, 1996.  This acquisition
resulted in a new basis of accounting reflecting estimated fair
values of assets and liabilities at that date. As a result, the
Company's financial statements for periods subsequent to August 13,
1996, are presented on the Post-Acquisition new basis of accounting,
while the financial statements prior to August 13, 1996 are
presented on the Pre-Acquisition historical cost basis of
accounting.

The purchase price was allocated to the three companies purchased -
BT Variable, DSI, and Golden American.  Goodwill of $41.1 million
was established for the excess of the acquisition cost over the fair
value of the assets and liabilities and pushed down to Golden
American.  The acquisition cost was preliminary with respect to the
final settlement of taxes with Bankers Trust and estimated expenses.
At June 30, 1997, goodwill was increased by $1.8 million to adjust
the value of a receivable existing at the acquisition date.  The
allocation of the purchase price to Golden American was
approximately $139.9 million. Goodwill resulting from the
acquisition is being amortized over 25 years on a straight line
basis.  The carrying value will be reviewed periodically for any
indication of impairment in value.

BUSINESS ENVIRONMENT.  The current business and regulatory
environment remains challenging for the insurance industry.
Increasing competition from traditional insurance carriers as well
as banks and mutual fund companies offer consumers many choices.
However, overall demand for variable products remains strong for
several reasons including: strong stock market performance over the
last 3 years; relatively low interest rates; an aging U.S.
population that is increasingly concerned about retirement and
estate planning, as well as maintaining their standard of living in
retirement; and potential reductions in government and employer-
provided benefits at retirement as well as lower public confidence
in the adequacy of those benefits.

   
In 1995, Golden American experienced a significant decline in sales,
due to a number of factors. First, some portfolio managers performed
poorly in 1993 and 1994. Second, as more products came to market the
cost structure of the DVA product became less competitive. Third,
because no fixed interest rate options were available in 1994 during
a time of rising interest rates and flat or declining equity
markets, market share was lost. Consequently, the Company took steps
to respond to these business challenges. Several portfolio managers
were replaced and new funds were added to give contract holders more
options. In October of 1995, the Company introduced the Combination
Deferred Variable and Fixed Annuity (GoldenSelect DVA PLUS) and the
GoldenSelect Genesis I and Genesis Flex life insurance products.
In October of 1997, Golden American introduced three new variable
annuity products which are expected to contribute significantly to
sales.

THE FIRST NINE MONTHS OF 1997 COMPARED TO THE SAME PERIOD OF 1996.

PREMIUMS

<TABLE>
<CAPTION>
                           POST-ACQUISITION         COMBINED    PRE-ACQUISITION
                    ------------------------------------------------------------
                                  |For the Period| Nine Months | For the Period
                     Nine Months  |  August 14,  |    ended    |   January 1,
                        ended     | 1996 through |September 30,|  1996 through
                    September 30, |September 30, |    1996     |   August 13,
                         1997     |     1996     |  Combined   |      1996
- ----------------------------------|--------------|-------------|----------------
                                  |    (Dollars in thousands)  |
<S>                      <C>      |      <C>     |    <C>      |       <C>
Variable annuity                  |              |             |
 premiums:                        |              |             |
  Separate account       $149,726 |      $13,911 |    $140,930 |       $127,019
  Fixed account           228,524 |       16,075 |     147,428 |        131,353
                    --------------|--------------|-------------|----------------
Total variable annuity            |              |             |
 premiums                 378,250 |       29,986 |     288,358 |        258,372
Variable life                     |              |             |
 premiums                  13,639 |        1,451 |      11,957 |         10,506
                    --------------|--------------|-------------|----------------
Total premiums           $391,889 |      $31,437 |    $300,315 |       $268,878
                    ============================================================
</TABLE>

Variable annuity separate account and variable life premiums
increased 6.2% and 14.1%, respectively, during the first nine months
of 1997.  The fixed account portion of the Company's variable
annuity premiums increased 55.0% during the first nine months of
1997 due to the Company's marketing emphasis on fixed rates during
the second and third quarters of 1997.  Premiums, net of
reinsurance, for variable products from six significant sellers
totaled $299.2 million or 76% of total premiums for the first nine
months of 1997.


                               35
<PAGE>
<PAGE>


REVENUES

<TABLE>
<CAPTION>
                        POST-ACQUISITION           COMBINED    PRE-ACQUISITION
                 --------------------------------------------------------------
                               |For the Period | Nine Months  | For the Period
                  Nine Months  |  August 14,   |    ended     |   January 1,
                     ended     | 1996 through  |September 30, |  1996 through
                 September 30, | September 30, |     1996     |   August 13,
                      1997     |     1996      |   Combined   |      1996
- -------------------------------|---------------|--------------|----------------
                               |    (Dollars in thousands)    |
<S>                    <C>     |        <C>    |      <C>     |        <C>
Annuity and                    |               |              |
 interest sensi-               |               |              |
 tive life                     |               |              |
 product charges       $15,937 |        $2,397 |      $14,656 |        $12,259
Management fee                 |               |              |
 revenue                 2,014 |           280 |        1,670 |          1,390
Net investment                 |               |              |
 income                 18,955 |         1,656 |        6,646 |          4,990
Realized gains                 |               |              |
 (losses) on                   |               |              |
 investments                58 |            -- |         (420)|           (420)
Other income               427 |           143 |          213 |             70
                 --------------|---------------|--------------|----------------
                       $37,391 |        $4,476 |      $22,765 |        $18,289
                 ==============================================================
</TABLE>

Total revenues increased 64.3% in the first nine months of 1997.
Annuity and interest sensitive life product charges increased 8.7%
in the first nine months of 1997 due to additional fees earned from
the increasing block of business under management in the Separate
Accounts and an increase in the collection of surrender charges.

Golden American provides certain managerial and supervisory services
to DSI. This fee, calculated as a percentage of average assets in
the variable separate accounts, was $2.0 million for the first nine
months of 1997 ($0.3 million and $1.4 million for the periods August 14,
1996 through September 30, 1996 and January 1, 1996 through August
13, 1996, respectively).

Net investment income increased 185.2% in the first nine months of
1997 due to the increase in invested assets.  The company had
$58,000 of realized gains on the sale of investments in the first
nine months of 1997, compared a loss of $0.4 million in the same period
of 1996.

Other income increased 100.8% in the first nine months of 1997
primarily as a result of increased income from a modified
coinsurance agreement with an unaffiliated reinsurer.

EXPENSES

Total insurance benefits and expenses increased $14.6 million, or
70.9%, to $35.2 million in the first nine months of 1997.  Interest
credited to account balances increased $10.9 million, or 181.7% to
$16.8 million in the first nine months of 1997 as a result of higher
account balances associated with the Company's fixed account option
within its variable products.  Benefit claims incurred in excess of
account balances decreased $0.8 million, or  86.8%, to $0.1 million in the
first nine months of 1997.

Commissions increased $4.7 million or 24.9%, to $23.3 million, in
the first nine months of 1997. Insurance taxes increased $0.3 million or
22.3%, to $1.7 million, in the first nine months of 1997. Increases
and decreases in commissions and insurance taxes are generally
related to changes in the level of variable product sales. Insurance
taxes are impacted by several other factors as well as the level of
variable product sales.  These factors include an increase in FICA
taxes primarily due to bonuses and an increase in state licenses and
fees. Most costs incurred as the result of new sales have been
deferred, thus having very little impact on earnings.

General expenses increased $0.6 million or 5.6%, to $11.6 million, in
the first nine months of 1997. The Company uses a network of
wholesalers to distribute its products and the salaries of these
wholesalers are included in general expenses. The portion of these
salaries and related expenses which vary with sales production
levels are deferred, thus having little impact on earnings.
Management expects general expenses to continue to increase in 1997
as a result of the emphasis on expanding the salaried wholesaler
distribution network and certain expenses associated with the merger
occurring on October 24, 1997.

The Company's deferred policy acquisition costs ("DPAC"), previous
balance of present value of in force acquired ("PVIF") and unearned
revenue reserve were eliminated as of the purchase date, and an
asset of $85.8 million representing the PVIF was established for all
policies in force at the acquisition date. The amortization of PVIF
and DPAC increased $1.4 million, or 31.7%, in the first nine months
of 1997. During the second quarter of 1997, PVIF was unlocked by
$2.3 million to reflect narrower current spreads than the gross
profit model assumed.  Based on current conditions and assumptions
as to the impact of future events on acquired policies in force,
amortization of PVIF is expected to be approximately $2.3 million
for the remainder of 1997, $10.1 million in 1998, $9.6 million in
1999, $8.3 million in 2000, $7.2 million in 2001 and $6.1 million in
2002. Actual amortization may vary based upon changes in assumptions
and experience. The elimination of the unearned revenue reserve,
related to in force acquired at the acquisition date, will result in
lower annuity and interest sensitive life product charges compared
to pre-acquisition levels on the in force acquired.


                               36
<PAGE>
<PAGE>

Amortization of goodwill during the first nine months of 1997
totaled $1.3 million.  Goodwill resulting from the acquisition is
being amortized on a straight-line basis over 25 years and is
expected to approximate $1.6 million annually.  The amount of goodwill
and corresponding amortization will change as a result of the 
merger which occurred on October 24, 1997.

Interest expense on the surplus note issued in December 1996, was
$1.5 million, in the first nine months of 1997. The Company also
paid $0.3 million in the first nine months of 1997 to Equitable for
interest on the line of credit.


INCOME

Net income for the first nine months of 1997 was $0.3 million, a
decrease of $3.1 million, or 90.2%, from the same period of 1996.
    


1996 COMPARED TO 1995.

The following analysis combines the post-acquisition and pre-
acquisition activity for 1996 in order to compare the results to
1995. Such a comparison does not recognize the impact of the
purchase accounting and goodwill amortization except for the period
after August 13, 1996.

PREMIUMS
<TABLE>
<CAPTION>
                               POST-      |
                            ACQUISITION   |   COMBINED   |       PRE-ACQUISITION
                          --------------- | ------------ | ----------------------------
                          FOR THE PERIOD  | FOR THE YEAR |
                          AUGUST 14, 1996 |    ENDED     | FOR THE PERIOD  FOR THE YEAR
                              THROUGH     | DECEMBER 31, | JANUARY 1,1996     ENDED
                           DECEMBER 31,   |     1996     |     THROUGH     DECEMBER 31,
                               1996       |   COMBINED   | AUGUST 13, 1996     1995
                          --------------- | ------------ | --------------- ------------
                                          |  (DOLLARS IN | THOUSANDS)
<S>                       <C>             | <C>          | <C>             <C>
Variable annuity                          |              |
 premiums...............     $169,258     |   $427,630   |    $258,372       $110,587
Variable life premiums..        3,619     |     14,125   |      10,506          5,114
                             --------     |   --------   |    --------       --------
 Total premiums.........     $172,877     |   $441,755   |    $268,878       $115,701
                             ========     |   ========   |    ========       ========
</TABLE>

Variable annuity premiums increased 286.4%, or $317.0 million, in
1996, and variable life premiums increased 176.2%, or $9.0 million,
in 1996. Strong stock market returns, a relatively low interest rate
environment and flat yield curve have made returns provided by
variable annuities and mutual funds more attractive than fixed rate
products such as certificates of deposits and fixed annuities.
During 1995, the fund offerings underlying Golden American's
variable products were improved and a fixed account option was
added. These changes and the current environment have contributed to
the significant growth in the Company's variable annuity premiums
from 1995. Premiums, net of reinsurance, for variable products from
two significant sellers for the year ended December 31, 1996,
totaled $298.0 million, or 67% of premiums.


REVENUES
<TABLE>
<CAPTION>
                               POST-      |
                            ACQUISITION   |   COMBINED   |       PRE-ACQUISITION
                          --------------- | ------------ | ----------------------------
                          FOR THE PERIOD  | FOR THE YEAR |
                          AUGUST 14, 1996 |    ENDED     | FOR THE PERIOD  FOR THE YEAR
                              THROUGH     | DECEMBER 31, | JANUARY 1, 1996    ENDED
                           DECEMBER 31,   |     1996     |     THROUGH     DECEMBER 31,
                               1996       |   COMBINED   | AUGUST 13, 1996     1995
                          --------------- | ------------ | --------------- ------------
                                              (DOLLARS IN THOUSANDS)
<S>                       <C>               <C>            <C>             <C>
Annuity and interest                      |              |
 sensitive life product                   |              |     
 charges................      $ 8,768     |   $21,027    |    $12,259       $18,388
Management fee revenue..          877     |     2,267    |      1,390           987
Net investment income...        5,795     |    10,785    |      4,990         2,818
Realized gains (losses)                   |              |     
 on investments.........           42     |      (378)   |       (420)          297
Other income............          486     |       556    |         70            63
                              -------     |   -------    |     -------       -------
                              $15,968     |   $34,257    |     $18,289       $22,553
                              =======     |   =======    |     =======       =======
</TABLE>

Total revenues increased 51.9%, or $11.7 million, to $34.3 million
in 1996. Annuity and interest sensitive life product charges
increased 14.4%, or $2.6 million in 1996. The increase is due to
additional fees earned from the increasing block of business under
management in the Separate Accounts and an increase in the
collection of surrender charges partially offset by a decrease in
the revenue recognition of net distribution fees.


                               37
<PAGE>
<PAGE>

Golden American provides certain managerial and supervisory services
to DSI. This fee, calculated as a percentage of average assets in
the variable separate accounts, was $2.3 million for 1996 and $1.0
million for 1995.

Net investment income increased 282.7%, or $8.0 million, to $10.8
million in 1996 from $2.8 million in 1995. This increase resulted
from growth in invested assets. During 1996, the Company had
realized losses on the disposal of investments, which were the
result of voluntary sales, of $0.4 million compared to realized
gains of $0.3 million in 1995.


EXPENSES
<TABLE>
<CAPTION>
                                             POST-      |
                                          ACQUISITION   |   COMBINED   |       PRE-ACQUISITION
                                        --------------- | ------------ | -----------------------------
                                         FOR THE PERIOD | FOR THE YEAR | FOR THE PERIOD
                                        AUGUST 14, 1996 |    ENDED     | JANUARY 1, 1996 FOR THE YEAR
                                            THROUGH     | DECEMBER 31, |    THROUGH          ENDED
                                         DECEMBER 31,   |     1996     |  AUGUST 13,      DECEMBER 31,
                                             1996       |   COMBINED   |      1996           1995
                                        --------------- | ------------ | --------------- -------------
                                                          (DOLLARS IN THOUSANDS)
<S>                                     <C>               <C>            <C>             <C>
Insurance benefits and expenses:                        |              |
 Annuity and interest sensitive                         |              |
   life benefits:                                       |              |
 Interest credited to account balances.... $  5,741     |   $ 10,096   |    $  4,355       $ 1,322
 Benefit claims incurred in excess of                   |              |
   account balances.......................    1,262     |      2,177   |         915         1,824
Underwriting, acquisition, and insurance                |              |
   expenses:                                            |              |
 Commissions..............................    9,866     |     26,415   |      16,549         7,983
 General expenses.........................    5,906     |     15,328   |       9,422        12,650
 Insurance taxes..........................      672     |      1,897   |       1,225           952
 Policy acquisition costs deferred........  (11,712)    |    (31,012)  |     (19,300)       (9,804)
 Amortization:                                          |              |
  Deferred policy acquisition costs.......      244     |      2,680   |       2,436         2,710
  Present value of in force acquired......    2,745     |      3,696   |         951         1,552
  Goodwill................................      589     |        589   |          --            --
                                           --------     |   --------   |    --------       -------
                                           $ 15,313     |   $ 31,866   |    $ 16,553       $19,189
                                           ========     |   ========   |    ========       =======
</TABLE>

Total insurance benefits and expenses increased 66.1%, or $12.7
million, in 1996 from $19.2 million in 1995. Interest credited to
account balances increased 663.6%, or $8.8 million, in 1996 as a
result of higher account balances associated with the Company's
fixed account option within its variable products. Benefit claims
incurred in excess of account balances increased 19.4%, or $0.4
million, in 1996 from $1.8 million in 1995.

Commissions increased 230.9%, or $18.4 million, in 1996 from $8.0
million in 1995. Insurance taxes increased 99.3%, or $0.9 million,
in 1996 from $1.0 million in 1995. Increases and decreases in
commissions and insurance taxes are generally related to changes in
the level of variable product sales. Most costs incurred as the
result of new sales have been deferred, thus having very little
impact on earnings.

General expenses increased 21.2%, or $2.7 million, in 1996 from
$12.7 million in 1995. The Company uses a network of wholesalers to
distribute its products and the salaries of these wholesalers are
included in general expenses. The portion of these salaries and
related expenses which vary with sales production levels are
deferred, thus having little impact on earnings. Management expects
general expenses to continue to increase in 1997 as a result of the
emphasis on expanding the salaried wholesaler distribution network.

The Company's deferred policy acquisition costs ("DPAC"), previous
balance of present value of in force acquired ("PVIF") and unearned
revenue reserve, as of the purchase date, were eliminated and an
asset of $85.8 million representing the PVIF was established for all
policies in force at the acquisition date. The amortization of PVIF
and DPAC increased $2.1 million, or 49.6%, in 1996. Based on current
conditions and assumptions as to the impact of future events on
acquired policies in force, amortization of PVIF is expected to be
approximately $9.7 million in 1997, $10.1 million in 1998, $9.2
million in 1999, $7.9 million in 2000 and $6.8 million in 2001. The
elimination of the unearned revenue reserve, related to in force
acquired at the acquisition date, will result in lower annuity and
interest sensitive life product charges compared to 1995 levels.

                               38
<PAGE>
<PAGE>

Amortization of goodwill during the period from the acquisition date
to December 31, 1996 totaled $0.6 million. Goodwill resulting from
the acquisition is being amortized on a straight-line basis over 25
years and is expected to total $1.6 million annually.

INCOME.  Net income on a combined basis for 1996 was $3.5 million,
an increase of $0.2 million, or 5.5%, from 1995.


1995 COMPARED TO 1994.  

Net income for 1995 was $3.4 million, an increase of $1.1 million or
51% from 1994.

Variable life and annuity product fees and policy charges were $18.4
million in 1995, an increase of $0.9 million or 5% from 1994. This
increase was due to an additional $0.9 million in fees earned from
the increasing block of business under management in the separate
accounts, an increase of $1.5 million in the collection of surrender
charges, and a decrease of $1.5 million in the revenue recognition
of net distribution fees.

Net investment income was $2.8 million for 1995, an increase of $2.3
million or 403% over the comparable 1994 period. Approximately $1.5
million of the increase was due to the additional investment income
earned on invested assets held to back the fixed interest divisions
that were introduced in 1995. The balance of the increase in
investment income was attributable to an increase in the investment
income on surplus.

In 1995, the service agreement between DSI and Golden American was
amended to provide for a management fee from DSI to Golden American
for certain managerial and supervisory services provided by Golden
American. This fee, calculated as a percentage of average assets in
the variable separate accounts, was $1.0 million for 1995.

Policy benefits were $3.2 million for 1995, an increase of $3.1
million from 1994. In 1995, benefit expenses increased $1.3 million
as a result of interest credited to policyholders related to the
fixed interest divisions introduced in 1995. Additionally, death
benefit costs net of reinsurance increased by $0.3 million in 1995 as
compared to 1994. Additionally, 1994 policy benefits reflected a
$1.5 million decrease in mortality reserves.

Commissions and overrides were $7.7 million in 1995, a decrease of
$9.1 million or 54% from 1994. The decrease in commissions resulted
from the decrease in new business premium receipts which went from
$310.7 million in 1994 to $130.5 million in 1995, a decrease of 55%.

Employee related expenses and general administrative and operating
expenses were a combined $13.7 million for 1995, an increase of $0.3
million or 2.5% from 1994.

Interest expense was $0 for 1995 as compared to $2.0 million in
1994. The elimination of interest expense in 1995 resulted from the
retirement of the Company's debt in December 1994 with the proceeds
from the issuance of preferred stock. In 1995, the Company paid
dividends on preferred stock of $3.4 million. There were no
preferred stock dividends in 1994.

Amortization of intangible assets, deferred policy acquisition costs
and unamortized cost assigned to insurance contracts in force, was
$4.3 million for 1995, a decrease of $2.5 million or 37% from the
prior year. The intangible assets are being amortized over the lives
of the policies in relation to the present value of estimated future
gross profits. The relatively strong performance of the funds in
1995 has slowed the amortization in 1995 as compared to 1994.
Additionally, amortization was increased in 1994 due to the decrease
in mortality reserves during 1994.


FINANCIAL CONDITION

INVESTMENTS

   
The financial statement carrying value of the Company's total
investment portfolio grew 46.0% in the first nine months of 1997 and
381.9% in 1996. The amortized cost basis of the Company's total 
investment portfolio grew 44.8%  and 388.3% during the same respective
periods.  All of the Company's investments, other than mortgage loans,
are carried at fair value in the Company's financial statements.  As
such, growth in the carrying value of the Company's investment 
portfolio included changes in unrealized appreciation and depreciation
of fixed maturity and equity securities as well as growth in the cost
basis of these securities.  Growth in the cost basis of the Company's
investment portfolio resulted from the investment of premiums from the
sale of the Company's fixed account option. The Company manages the 
growth of its insurance operations in order to maintain adequate 
capital ratios.

To support the fixed account option of the Company's variable
insurance products, cash flow was invested primarily in fixed
maturity securities and mortgage loans. At September 30, 1997, the
Company's investment portfo-

                               39
<PAGE>
<PAGE>

lio at amortized cost was $455.8 million
with a yield of 7.1% and carrying value of $460.1 million.  At 
December 31, 1996, the Company's investment portfolio at amortized 
cost was $314.7 million with a yield of 6.9% and carrying value of
$315.1 million.

FIXED MATURITY SECURITIES:  At September 30, 1997, the company had
fixed maturities with an amortized cost of $384.8 million and an
estimated fair value of $389.2 million and at December 31, 1996, 
an amortized cost of $275.2 million and a market value of $275.6 
million.  At September 30, 1997, the ratings assigned by
Standard & Poor's Corporation ("Standard & Poor's") to the
individual securities in the Company's fixed maturities portfolio
(at amortized cost) include investment grade securities comprising
U.S. governments, agencies and AAA to BBB- corporates ($340.9
million or 88.6%), and below investment grade securities BB+ to BB-
($41.1 million or 10.7%).  Securities not rated by Standard & Poor's
had an NAIC rating of 1 or 3 ($2.8 million or 0.7%).

The Company classifies 100% of its securities as available for sale.
On September 30, 1997, fixed income securities with an amortized cost
of $384.8 million and an estimated fair value of $389.2 million were
designated as available for sale, and on December 31, 1996, fixed 
income securities with an amortized cost of $275.2 million and an 
estimated fair value of $275.6 million were designated as available
for sale. At September 30, 1997, net unrealized appreciation of fixed
maturity securities of $4.4 million was comprised of gross 
appreciation of $4.6 million and gross depreciation of $0.2 million.
At December 31, 1997, net unrealized appreciation of fixed maturity
securities of $0.4 million was comprised of gross appreciation of 
$1.2 million and gross depreciation of $0.8 million.  Unrealized 
holding gains on these securities, net of adjustments to deferred
policy acquisition costs, present value of in force acquired and
deferred income taxes, increased stockholder's equity by $2.0 million
and $0.3 million at September 30, 1997 and December 30, 1997, 
respectively.

The Company began investing in below investment grade securities
during 1996. At September 30, 1997, the amortized cost value of the
Company's total investment in below investment grade securities was
$39.0 million, or 8.5%, of the Company's investment portfolio.  The
Company intends to purchase additional below investment grade
securities, but it does not expect the percentage of its portfolio
invested in below investment grade securities to exceed 10% of its
investment portfolio.  At September 30, 1997, the yield at amortized
cost on the Company's below investment grade portfolio was 8.7%
compared to 6.8% for the Company's investment grade corporate bond
portfolio. The Company estimates the fair value of its below
investment grade portfolio was $39.8 million, or 102.2% of amortized
cost value, at September 30, 1997. 

Below investment grade securities have different characteristics
than investment grade corporate debt securities. Risk of loss upon
default by the borrower is significantly greater with respect to
below investment grade securities than with other corporate debt
securities. Below investment grade securities are generally
unsecured and are often subordinated to other creditors of the
issuer.   Also, issuers of below investment grade securities usually
have higher levels of debt and are more sensitive to adverse
economic conditions, such as recession or increasing interest rates,
than are investment grade issuers. The Company attempts to reduce
the overall risk in its below investment grade portfolio, as in all
of its investments, through careful credit analysis, strict
investment policy guidelines, and diversification by company and by
industry.

The Company analyzes its investment portfolio, including below
investment grade securities, at least quarterly in order to
determine if its ability to realize its carrying value on any
investment has been impaired. For debt and equity securities, if
impairment in value is determined to be other than temporary (i.e.
if it is probable that the Company will be unable to collect all
amounts due according to the contractual terms of the security), the
cost basis of the impaired security is written down to fair value,
which becomes the security's new cost basis. The amount of the write-
down is included in earnings as a realized loss. Future events may
occur, or additional or updated information may be received, which
may necessitate future write-downs of securities in the Company's
portfolio.  Significant write-downs in the carrying value of
investments could materially adversely affect the Company's net
income in future periods.

During the first nine months of 1997, fixed maturity securities
designated as available for sale with a combined amortized cost of
$23.8 million were called or repaid by their issuers.  In total, net
pre-tax gains from sales, calls and repayments of fixed maturity
investments amounted to $58,000 in the first nine months of 1997.

At September 30, 1997, no fixed maturity securities were deemed to
have impairments in value that are other than temporary.  The
Company's fixed maturity investment portfolio had a combined yield
at amortized cost of 7.1% at September 30, 1997.

EQUITY SECURITIES:    At September 30, 1997, the Company owned
equity securities with a combined cost of $4.9 million and an
estimated fair value of $4.8 million.  Gross unrealized depreciation
of equity securities totaled $0.1 million. Equity securities are
primarily comprised of the Company's investment in shares of the
mutual funds underlying the Company's registered separate accounts.

MORTGAGE LOANS:  Mortgage loans represent 14.1% of the Company's
investment portfolio. Mortgages outstanding were $64.5 million at
September 30, 1997, with an estimated fair value of $66.5 million.
The Company's mortgage loan portfolio includes 39 loans with an
average size of $1.7 million and average seasoning of 1.2 years if
weighted by the number of loans, and .5 years if weighted by
mortgage loan carrying values. The 

                               40
<PAGE>
<PAGE>

Company's mortgage loans are
typically secured by occupied buildings in major metropolitan
locations and not speculative developments, and are diversified by
type of property and geographic location. At September 30, 1997, the
yield on the Company's mortgage loan portfolio was 7.8%.

At September 30, 1997, no mortgage loans were delinquent by 90 days
or more.  The Company does not expect to incur material losses from
its mortgage loan portfolio.  The Company's loan investment strategy
is consistent with other life insurance subsidiaries of its ultimate
parent, Equitable. Equitable has experienced a historically low
default rate in its mortgage loan portfolio and has been able to
recover 100.8% of the principal amount of problem mortgages resolved
in the last three years.

At September 30, 1997, the Company had no investments in default.
The Company estimates its total investment portfolio, excluding
policy loans, had a fair value approximately equal to 101.4% of its
amortized cost value for accounting purposes at September 30, 1997.

OTHER ASSETS

Accrued investment income increased $2.8 million during the first
nine months of 1997 due to an increase in the overall size of the
portfolio resulting from the investment of premiums allocated to the
fixed account option of the Company's variable products.

The Company's DPAC and previous balance of PVIF were eliminated as
of the purchase date, and an asset representing the PVIF was
established for all policies in force at the acquisition date.  PVIF
is amortized into income in proportion to the expected gross profits
of the in force acquired in a manner similar to DPAC amortization.
Any expenses which vary with the sales of the Company's products are
deferred and amortized. At September 30, 1997, the Company had DPAC
and PVIF balances of $34.6 million and $78.2 million, respectively.

Goodwill totaling $41.1 million, representing the excess of the
acquisition cost over the fair value of net assets acquired, was
established at the acquisition date.  At June 30, 1997, goodwill was
increased by $1.8 million to adjust the value of a receivable
existing at the acquisition date.  Amortization of goodwill through
September 30, 1997, was $1.3 million.

At September 30, 1997, the Company had $1.5 billion of separate
account assets compared to $1.2 billion at December 31, 1996.  The
increase in separate account assets is due to growth in sales of the
Company's variable annuity and variable life separate account
products.

At September 30, 1997, the Company had total assets of $2.2 billion,
a 30.8% increase from December 31, 1996.

LIABILITIES

In conjunction with the volume of variable insurance sales, the
Company's total liabilities increased $513.5 million, or 33.4%,
during the first nine months of 1997 and totaled $2.1 billion at
September 30, 1997. Future policy benefits for annuity and interest
sensitive life products increased $155.2 million, or 54.4%, to
$440.4 million reflecting premium growth in the Company's fixed
account option of its variable products. Premium growth, net of
redemptions and market appreciation also accounted for the $332.6
million, or 27.6%, increase in separate account liabilities to $1.5
billion at September 30, 1997.

On December 17, 1996, Golden American issued a $25 million, 8.25%
surplus note to Equitable.  The note matures on December 17, 2026.
During the nine months ended September 30, 1997, Golden American
made interest payments totaling $1.5 million.  On December 17, 1996,
Golden American contributed the $25 million to First Golden,
acquiring 200,000 shares of common stock (100% of shares
outstanding) of First Golden.

Golden American maintained a line of credit agreement with Equitable
to facilitate the handling of unusual and/or unanticipated short-
term cash requirements.  Under the current agreement, which became
effective December 1, 1996 and expired on December 31, 1997, Golden
American could borrow up to $25 million. Interest on any borrowings is
charged at the rate of Equitable's monthly average aggregate cost of
short-term funds plus 1.00%. The Company incurred interest expense
of $0.3 million during the first nine months of 1997 under this
agreement.  At September 30, 1997, $17.0 million was outstanding
under this agreement. As of the date of this prospectus, the 
Company anticipates funding its short term capital needs for 1998 
and beyond through a credit facility with an ING affiliate.

The effects of inflation and changing prices on the Company are not
material since insurance assets and liabilities are both primarily
monetary and remain in balance.  An effect of inflation, which has
been low in recent years, is a decline in purchasing power when
monetary assets exceed monetary liabilities.

LIQUIDITY AND CAPITAL RESOURCES

The liquidity requirements of the Company are met by cash flow from
variable insurance premiums, investment income and maturities of
fixed maturity investments and mortgage loans.  The Company
primarily uses funds for the payment of insurance benefits,
commissions, operating expenses and the purchase of new investments.


                               41
<PAGE>
<PAGE>

The Company's home office operations are currently housed in a
leased location in Wilmington, Delaware and a leased location in New
York, New York.  The Company intends to spend $1.2 million on
capital needs during 1997.
    

The ability of Golden American to pay dividends to its parent is
restricted because prior approval of insurance regulatory
authorities is required for payment of dividends to the stockholder
which exceed an annual limitation. During the remainder of 1997,
Golden American could pay dividends to its parent of approximately
$2.2 million without prior approval of statutory authorities.  The
Company has maintained adequate statutory capital and surplus and
has not used surplus relief or financial reinsurance, which have
come under scrutiny by many state insurance departments.

The NAIC's risk-based capital requirements require insurance
companies to calculate and report information under a risk-based
capital formula.  These requirements are intended to allow insurance
regulators to identify inadequately capitalized insurance companies
based upon the type and mixture of risks inherent in the company's
operations.  The formula includes components for asset risk,
liability risk, interest rate exposure and other factors. Golden
American and First Golden have complied with the NAIC's risk-based
capital reporting requirements. Amounts reported indicate that
Golden American and First Golden have total adjusted capital well
above all required capital levels.

SURPLUS NOTE:  On December 17, 1996, Golden American issued a
surplus note in the amount of $25 million to Equitable.  The note
matures on December 17, 2026 and accrues interest of 8.25% per annum
until paid. The note and accrued interest thereon shall be
subordinate to payments due to policyholders, claimant and
beneficiary claims, as well as debts owed to all other classes of
debtors of Golden American.  Any payment of principal made shall be
subject to the prior approval of the Delaware Insurance
Commissioner.  On December 17, 1996, Golden American contributed the
$25 million to First Golden acquiring 200,000 shares of common stock
(100% of shares outstanding) of First Golden.

   
LINE OF CREDIT:  Golden American maintained a line of credit
agreement with Equitable to facilitate the handling of unusual
and/or unanticipated short-term cash requirements.  The maximum
borrowing allowed under this facility is $25 million which expired on
December 31, 1997.  At September 30, 1997, $17.0 million was
outstanding under this agreement.  As of the date of this 
prospectus, the Company anticipates funding its short term 
capital needs for 1998 and beyond through a credit facility with
an ING affiliate.

YEAR 2000 PROJECT:  The Company has studied its computer software
and hardware to determine its exposure to the change of the century
date issue (year 2000 date problem).  Management believes the 
systems are compliant and has engaged third-party consultants to
validate this assumption.  The only system known to be affected by
this issue is a system maintained by an affiliate who will incur the
related costs.

MERGER:   On October 23, 1997, Equitable of Iowa Companies
("Equitable") shareholders approved the Agreement and Plan of Merger
("Merger Agreement") dated as of July 7, 1997, among Equitable, PFHI
Holdings, Inc. ("PFHI"), and ING Groep N.V ("ING").  On October 24,
1997, PFHI, a Delaware corporation, acquired all of the outstanding
capital stock of Equitable pursuant to the Merger Agreement.  PFHI
is a wholly owned subsidiary of ING, a global financial services
holding company based in The Netherlands. Equitable, an Iowa
corporation, in turn, owns all the outstanding capital stock of
Equitable Life Insurance Company of Iowa and Golden American Life
Insurance Company and their wholly owned subsidiaries. Equitable
also owns all the outstanding capital stock of Locust Street
Securities, Inc., Equitable Investment Services, Inc. ("EISI"), Directed
Services, Inc., Equitable of Iowa Companies Capital Trust, Equitable
of Iowa Companies Capital Trust II and Equitable of Iowa Securities
Network, Inc.  In exchange for the outstanding capital stock of
Equitable, ING paid total consideration of approximately $2.1
billion in cash and stock plus the assumption of approximately $400
million in debt according to the Merger Agreement.  As a result of
the merger, Equitable of Iowa Companies was merged into PFHI which
was simultaneously renamed Equitable of Iowa Companies, Inc. 
Subsequent to the merger, during 1998, the remainder of EISI's 
net assets will be liquidated and transferred to various Equitable
of Iowa Companies, Inc. subsidiaries and ING Investment Management,
LLC, another ING affiliate, and its investment management 
responsibilities were assumed in part by DSI.

ACCOUNTING TREATMENT:  The merger will be accounted for as a
purchase resulting in a new basis of accounting, reflecting
estimated fair values for assets and liabilities for Equitable and
its subsidiaries as of the date of the merger.  The excess of the
total acquisition cost over the fair value of the net assets
acquired will be recorded as goodwill.
    

CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING STATEMENTS

Any forward-looking statement contained herein or in any other oral
or written statement by the Company or any of its officers,
directors or employees is qualified by the fact that actual results
of the Company may differ materially from such statement due to the
following important factors, among other risks and uncertainties
inherent in the Company's business:

1. Prevailing interest rate levels and stock market performance,
   which may affect the ability of the Company to sell its
   products, the market value of the Company's investments and the
   lapse rate of the Company's policies, notwithstanding product
   design features intended to enhance persistency of the Company's
   products.

2. Changes in the federal income tax laws and regulations which may
   affect the relative tax advantages of the Company's products.

3. Changes in the regulation of financial services, including bank
   sales and underwriting of insurance products, which may affect
   the competitive environment for the Company's products.

4. Increasing competition in the sale of the Company's products.


                               42
<PAGE>
<PAGE>

5. Other factors affecting the performance of the Company,
   including, but not limited to, market conduct claims and other
   litigation, insurance industry insolvencies, investment
   performance of the underlying portfolios of the variable
   products, variable product design and sales volume by
   significant sellers of the Company's variable products.

   
SEGMENT INFORMATION.  During the period since the acquisition by
Bankers Trust, September 30, 1992 to date of this Prospectus, Golden
American's operations consisted of one business segment, the sale of
annuity and life insurance products. Golden American and its
affiliate Directed Services, Inc. are party to in excess of 140
sales agreements with broker-dealers, two of whom, Locust Street
Securities, Inc. and Vestax Securities Coproration, are affiliates
of Golden American. Six broker-dealers, including Locust Street 
Securities, Inc., sell a substantial portion of its business.
    

REINSURANCE.  Golden American reinsures its mortality risk
associated with the Contract's guaranteed death benefit with one or
more appropriately licensed insurance companies. Golden American
also, effective June 1, 1994, entered into a reinsurance agreement
on a modified coinsurance basis with an affiliate of a broker-dealer
which distributes Golden American's products with respect to 25% of
the business produced by that broker-dealer.

RESERVES.  In accordance with the life insurance laws and
regulations under which Golden American operates, it is obligated to
carry on its books, as liabilities, actuarially determined reserves
to meet its obligations on outstanding Contracts. Reserves, based on
valuation mortality tables in general use in the United States,
where applicable, are computed to equal amounts which, together with
interest on such reserves computed annually at certain assumed
rates, make adequate provision according to presently accepted
actuarial standards of practice, for the anticipated cash flows
required by the contractual obligations and related expenses of
Golden American.

COMPETITION.  Golden American is engaged in a business that is
highly competitive because of the large number of stock and mutual
life insurance companies and other entities marketing insurance
products comparable to those of Golden American. There are
approximately 2,350 stock, mutual and other types of insurers in the
life insurance business in the United States, a substantial number
of which are significantly larger than Golden American.

CERTAIN AGREEMENTS.  Beginning in 1994 and continuing until August
13, 1996, Bankers Trust (Delaware), a subsidiary of Bankers Trust
New York Corporation ("BT New York Corporation"), and Golden
American became parties to a service agreement pursuant to which
Bankers Trust (Delaware) agreed to provide certain accounting,
actuarial, tax, underwriting, sales, management and other services
to Golden American. Expenses incurred by Bankers Trust (Delaware) in
relation to this service agreement were reimbursed by Golden
American on an allocated cost basis. Charges billed to Golden
American by Bankers Trust (Delaware) pursuant to the service
agreement for 1996 through its termination as of August 13, 1996,
1995 and 1994 were $0.5 million, $0.8 million and $0.3 million
respectively.

Prior to 1994, Golden American had arranged with EIC Variable to
perform services related to the development and administration of
its products. For the year 1993, fees earned by EIC Variable from
Golden American for these services aggregated $2.7 million. The
agreement was terminated as of January 1, 1994.

In addition, one or more affiliates of Equitable of Iowa provided to
Golden American certain personnel to perform management,
administrative and clerical services and the use of certain of its
facilities. Golden American was charged for such expenses and all
other general and administrative costs, first on the basis of direct
charges when identifiable, and second allocated based on the
estimated amount of time spent by an affiliate's employees on behalf
of Golden American. For the year 1993, EIC Variable allocated to
Golden American $1.5 million. The agreement was terminated on
January 1, 1994. During 1994, such expenses were allocated directly
by BT New York Corporation to Golden American and totaled $1.4
million for the year.

DISTRIBUTION AGREEMENT.  Prior to 1994, Golden American had entered
into agreements with DSI to perform services related to the
management of its investments and the distribution of its products.
For the year 1993, Golden American incurred $0.3 million,
respectively, for such services. The agreement was terminated as of
January 1, 1994.

   
Under a distribution agreement, DSI acts as the principal
underwriter (as defined in the Securities Act of 1933 and the
Investment Company Act of 1940, as amended) of the variable
insurance products issued by Golden 

                               43
<PAGE>
<PAGE>

American which as of December
31, 1996, are sold primarily through two broker/dealer institutions.
For the first nine months of 1997 and the years 1996, 1995 and 1994, 
commissions paid by Golden American to DSI aggregated $23.3 million, 
$27.1 million, $8.4 million and $17.6 million, respectively.
    

Golden American provided to DSI certain of its personnel to perform
management, administrative and clerical services and the use of
certain facilities. Golden American charged DSI for such expenses
and all other general and administrative costs, first on the basis
of direct charges when identifiable, and the remainder allocated
based on the estimated amount of time spent by Golden American's
employees on behalf of DSI. In the opinion of management, this
method of cost allocation is reasonable. For the years ended
December 31, 1994 and 1993, expenses allocated to DSI were $2.0
million and $2.0 million, respectively, which were comprised of
allocated salary charges, premise and equipment charges, and other
expenses.

In 1995, the service agreement between DSI and Golden American was
amended to provide for a management fee from DSI to Golden American
for managerial and supervisory services provided by Golden American.
This fee, calculated as a percentage of average assets in the
variable separate accounts, was $2.0 million, $2.3 million and $1.0
million for the first nine months of 1997 and the years 1996 and 1995,
respectively.

EMPLOYEES.  Golden American, as a result of its Service Agreements
with each of Bankers Trust (Delaware) and EIC Variable had very few
direct employees. Instead, various management services were provided
by Bankers Trust (Delaware), EIC Variable and Bankers Trust New York
Corporation, as described above under "Certain Agreements." The cost
of these services were allocated to Golden American. Since August
14, 1996, Golden American has looked to Equitable of Iowa and its
affiliates for management services.

Certain officers of Golden American are also officers of EIC
Variable and DSI, and their salaries are allocated among the three
companies. Certain officers of Golden American are also officers of
Equitable of Iowa. See "Directors and Executive Officers."

PROPERTIES.  Golden American's principal office is located at 1001
Jefferson Street, Suite 400, Wilmington, Delaware 19801, where all
of Golden American's records are maintained. This office space is
leased.


DIRECTORS AND EXECUTIVE OFFICERS
   
<TABLE>
<CAPTION>
                                                      POSITION(S) WITH THE
         NAME (AGE)                                          COMPANY 
- -----------------------------                      ---------------------------
<S>                                                <C>
Terry L. Kendall (51)                              Director, President and
                                                    Chief Executive Officer
Myles R. Tashman (55)                              Director, Executive Vice
                                                    President, General 
                                                    Counsel and Secretary
Susan B. Watson (31)                               Director, Senior Vice 
                                                    President and Chief 
                                                    Financial Officer
Beth B. Neppl (40)                                 Director and Vice President
Paul E. Larson (45)                                Director
Paul R. Schlaack (51)                              Director and Chairman
Barnett Chernow (48)                               Executive Vice President
James R. McInnis (49)                              Executive Vice President
Dennis D. Hargens (55)                             Treasurer
David L. Jacobson (48)                             Senior Vice President
                                                    and Assistant Secretary
Stephen J. Preston (40)                            Senior Vice President
                                                    and Chief Actuary
William B. Lowe (33)                               Senior Vice President
Edward M. Syring, Jr. (59)                            Senior Vice President
</TABLE>
    

Each director is elected to serve for one year or until the next
annual meeting of shareholders or until his or her successor is
elected. Most directors are directors of insurance company
subsidiaries of Golden American's parent, Equitable of Iowa
Companies, Inc.

The principal positions of Golden American's directors and senior
executive officers for the past five years are listed below:

Mr. Terry L. Kendall became Director, President and Chief Executive
Officer of Golden American in September, 1993. From September 1993
through September 1996, he also served as Chairman of Golden
American. Since June, 1996, he has also served as President, Chief
Executive Officer and Chairman of First Golden Amer-

                               44
<PAGE>
<PAGE>

ican Life
Insurance Company of New York, Golden American's New York
subsidiary. From 1982 through June 1993, he was President and Chief
Executive Officer of United Pacific Life Insurance Company.


   
Mr. Myles R. Tashman joined Golden American in August 1994 as Senior
Vice President and was named Executive Vice President, General
Counsel and Secretary effective January 1, 1996. He was elected to 
serve as a director of Golden American in January, 1998.  From 1986
through 1993, he was Senior Vice President and General Counsel of 
United Pacific Life Insurance Company.

Ms. Susan B. Watson joined Equitable Life Insurance Company of 
Iowa ("Equitable Life") in 1991 as an Assistant Vice Presidant and
Corporate Actuary and is currently Senior Vice President and Chief
Financial Officer for Equitable of Iowa and its subsidiaries.  She 
was elected to serve as a director of Golden American in 
January, 1998. 
    

Ms. Beth B. Neppl joined Equitable of Iowa in 1987 and is currently
a Vice President. She was elected to serve as a director of Golden
American in August 1996.

   
Mr. Paul E. Larson joined Equitable of Iowa in 1977 and is currently
President of Equitable Life. 
He was elected to serve as a director of Golden American in
August, 1996. He also served as Executive Vice President, CFO, and 
Assistant Secretary of Golden American from December, 1996 through 
December, 1997.

Mr. Paul R. Schlaack joined Equitable Investment Services, Inc. in
1984.  He currently serves as the Chairman or as a director of many 
of the Equitable of Iowa Companies. He was elected to serve as a 
director of Golden American in August, 1996 and as Chairman of the
Board in January, 1998. 
    

Mr. Barnett Chernow joined Golden American in October 1993 as
Executive Vice President. From 1977 through 1993, he held various
positions with Reliance Insurance Companies and was Senior Vice
President and Chief Financial Officer of United Pacific Life
Insurance Company from 1984 through 1993.

   
Mr. James R. McInnis joined Golden American in December, 1997 as
Executive Vice President. From 1982 through November, 1997, 
he was with the Endeavor Group and was President upon
leaving.
    

Mr. Dennis D. Hargens was elected Treasurer of Golden American in
December, 1996. He joined Equitable Life Insurance Company of Iowa in
1961 and is currently Treasurer and was elected Treasurer of USG
Annuity & Life Company in 1996.

Mr. David L. Jacobson joined Golden American in November, 1993 as
Senior Vice President and Assistant Secretary. From April, 1974
through November, 1993, he held various positions with United Pacific
Life Insurance Company and was Vice President upon leaving.

Mr. Stephen J. Preston joined Golden American in December, 1993 as
Senior Vice President, Chief Actuary and Controller. He currently
serves as Senior Vice President and Chief Actuary. From September
1993 through November, 1993, he was Senior Vice President and Actuary
for Mutual of America Insurance Company. From July, 1987 through
August 1993, he held various positions with United Pacific Life
Insurance Company and was Vice President and Actuary upon leaving.

   
Mr. William B. Lowe joined Equitable Life as Vice President, Sales
& Marketing in January, 1994. He became a Senior Vice President, Sales
& Marketing, of Golden American in August, 1997. He is also President 
of Equitable of Iowa Securities Network, Inc. Prior to joining 
Equitable Life, he was an Associate Vice President of Lincoln Benefit
Life from July, 1990 through December, 1993.

Mr. Edward Syring, Jr. joined Golden American in February as a Senior 
Vice President, Sales & Marketing. Prior to joining Golden American, 
he was with Putnam Mutual Funds form April, 1991 through February, 1995.
    

COMPENSATION TABLES AND OTHER INFORMATION
The following sets forth information with respect to the Chief
Executive Officer of Golden American as well as the annual salary
and bonus for the next five highly compensated executive officers
for the fiscal year ended December 31, 1996. Certain executive
officers of Golden American are also officers of DSI. The salaries
of such individuals are allocated between Golden American and DSI.
Executive officers of Golden American are also officers of DSI. The
salaries of such individuals are allocated between Golden American
and DSI pursuant to an arrangement among these companies. Throughout
1995 and until August 13, 1996, Mr. Kendall served as a Managing
Director at Bankers Trust New York Corporation. Compensation amounts
for Mr. Kendall which are 

                               45
<PAGE>
<PAGE>

reflected throughout these tables prior to
August 14, 1996 were not charged to Golden American, but were
instead absorbed by Bankers Trust New York Corporation.

EXECUTIVE COMPENSATION TABLE
The following table sets forth information with respect to the
annual salary and bonus for Golden American's Chief Executive
Officer and the next five most highly compensated executive officers
for the fiscal year ended December 31, 1996.  (Information for 1997
is not yet available.)

<TABLE>
<CAPTION>
                                                         LONG-TERM
                             ANNUAL COMPENSATION        COMPENSATION
                             -------------------- ------------------------
                                                   RESTRICTED   SECURITIES
NAME AND                                          STOCK AWARDS  UNDERLYING  ALL OTHER
PRINCIPAL POSITION      YEAR  SALARY  BONUS (/1/) OPTIONS (/2/)  OPTIONS   COMPENSATION
- ------------------      ---- -------- ----------- ------------- ---------- ------------
<S>                     <C>  <C>      <C>         <C>           <C>        <C>
Terry L. Kendall,...... 1996 $288,298  $400,000                              $ 11,535(/4/)
 President and Chief    1995 $250,000  $400,000                   8,000      $  6,706(/4/)
 Executive Officer(/3/) 1994 $250,000  $200,000     $103,551      8,000
 (September 1993 to
 Present)
Barnett Chernow,....... 1996 $207,526  $150,000                              $  7,755(/4/)
 Executive Vice         1995 $190,000  $165,000                              $ 15,444(/4/)(/5/)
 President              1994 $185,000  $ 35,000                     500      $ 98,212(/5/)
Edward C. Wilson,...... 1996 $190,582  $327,473
 Executive Vice
 President
Myles R. Tashman,...... 1996 $176,138  $ 90,000                              $  5,127(/4/)
 Executive Vice         1995 $160,000  $ 25,000
 President, General     1994 $ 66,667
 Counsel and Secretary
Mitchell R. Katcher,... 1996 $116,667  $150,000                              $130,068(/4/)(/6/)
 Former Executive Vice  1995 $175,000  $150,000                              $  9,389(/4/)
 President              1994 $175,000  $ 62,500
Stephen J. Preston,.... 1996 $156,937  $ 58,326                              $  9,734(/4/)
 Senior Vice President  1995 $140,000  $ 50,000                              $  4,721(/5/)
 and Chief Actuary and  1994 $131,667
 Controller
</TABLE>
________________

   (1)  The amount shown relates to bonuses paid in 1996, 1995 and
   1994. $50,000 of Mr. Wilson's bonus paid in 1996 and Mr.
   Chernow's bonus paid in 1994 represent signing bonuses.

   (2)  The number of shares underlying the restricted stock award
   granted in 1994 represented 1,870 shares of Bankers Trust New
   York Corporation at the end of 1994. The value shown above was
   computed using the price of common stock of Bankers Trust New
   York Corporation at the end of 1994. As of 1996, none of the
   executive officers listed above had any restricted stock
   holdings of Bankers Trust New York Corporation. During 1996,
   Bankers Trust New York Corporation redeemed the following
   restricted stock holdings: Mr. Kendall 3,000 shares, value
   $233,062; Mr. Chernow 500 shares, value $38,844.

   (3)  Mr. Kendall has served as President and Chief Executive
   Officer of Golden American since September of 1993. From that
   time until September of 1996, he also served as Chairman of
   Golden American. Until August 14, 1996, Mr. Kendall's salary and
   bonuses were paid directly by Bankers Trust New York
   Corporation.

   (4)  Contributions were made by the Company on behalf of the
   employee to PartnerShare, the deferred compensation plan
   sponsored by Bankers Trust New York Corporation and its
   affiliates for the benefit of all Bankers Trust employees, in
   February of the current year to employees on record as of
   December 31 of the previous year, after the employee completes
   one year of service with the company. This contribution may be
   in the form of deferred compensation and/or a cash payment. In
   1996, Mr. Kendall received $9,000 of deferred compensation and
   $2,535 of cash payment from the plan; Mr. Chernow received
   $6,000 of deferred compensation and $1,755 of cash payment from
   the plan; Mr. Tashman received $4,000 of deferred compensation
   and $1,127 of cash payment from the plan; Mr. Preston received
   $5,433 of deferred compensation and $4,301 of cash payment from
   the plan; Mr. Katcher received $9,000 of deferred compensation
   and $2,535 of cash payment from the plan. Mr. Wilson was not
   eligible for contributions to the PartnerShare Plan in 1996. In
   1995, Mr. Kendall received $2,956 of deferred compensation and
   $3,750 of cash payment from the plan; Mr. Chernow received
   $1,013 of deferred compensation and $1,267 of cash payment from
   the plan; Mr. Katcher received $4,139 of deferred compensation
   and $5,250 of cash payment from the plan. Mr. Wilson, Mr.
   Tashman and Mr. Preston were not eligible for contributions to
   the PartnerShare Plan in 1995. In 1994, all executives listed
   above were not eligible for contributions to the PartnerShare
   Plan in 1994.

   (5)  Amounts shown for 1994 and 1995 represent relocation
   expenses paid on behalf of the employee.

   (6)  Amount shown for 1996 includes $118,533 severance
   compensation.



                               46
<PAGE>
<PAGE>

OPTION GRANTS IN LAST FISCAL YEAR (1996)
   
On October 24, 1997, in conjunction with the acquisition of
Equitable of Iowa, all outstanding options vested and were
cashed out for the difference between $68.00 and the strike
price.  The table below represents the options granted in
1996.  Information for 1997 is not yet available.
    

<TABLE>
<CAPTION>
                                                                              POTENTIAL
                                                                         REALIZABLE VALUE AT
                                                                           ASSUMED ANNUAL
                                       % OF TOTAL                          RATES OF STOCK
                           NUMBER OF    OPTIONS                          PRICE APPRECIATION
                          SECURITIES   GRANTED TO                            FOR OPTION
                          UNDERLYING   EMPLOYEES                             TERM (/4/)
                            OPTIONS    IN FISCAL   EXERCISE   EXPIRATION -------------------
NAME                     GRANTED (/1/)    YEAR    PRICE (/2/) DATE (/3/)    5%       10%
- ----                     ------------- ---------- ----------- ---------- -------- ----------
<S>                      <C>           <C>        <C>         <C>        <C>      <C>
Terry L. Kendall........    20,000        36.4      $37.50    8/13/2006  $471,671 $1,195,307
Barnett Chernow.........     8,000        14.5      $37.50    8/13/2006  $188,668 $  478,123
Edward C. Wilson........     8,000        14.5      $37.50    8/13/2006  $188,668 $  478,123
Myles Tashman...........     6,000        10.9      $37.50    8/13/2006  $141,501 $  358,592
Stephen J. Preston......     2,000         3.6      $37.50    8/13/2006  $ 47,167 $  119,531
</TABLE>
________________

   (1)  Stock options granted on August 13, 1996 by Equitable of
   Iowa to the officers of Golden American have a five-year vesting
   period with 20% exercisable after 3rd year, an additional 30%
   after 4th year, and the final 50% after 5th year. The options
   will vest in the event of a change of control of Equitable of
   Iowa.

   (2)  The exercise price was equal to the fair market value of
   the Common Stock on the date of grant.

   (3)  Incentive Stock Options have a term of ten years. They are
   subject to earlier termination in certain events related to
   termination of employment.

   (4)  Total dollar gains based on indicated rates of appreciation
   of share price over a ten-year term.

Directors of Golden American receive no additional compensation for
serving as a director.

____________________________________________________________________

FEDERAL TAX CONSIDERATIONS

INTRODUCTION
The following discussion of the federal income tax treatment of the
Contract is not exhaustive, does not purport to cover all
situations, and is not intended as tax advice. The federal income
tax treatment of the Contract is unclear in certain circumstances,
and a qualified tax adviser should always be consulted with regard
to the application of the tax law to individual circumstances. This
discussion is based on the Internal Revenue Code of 1986, as amended
(the "Code"), Treasury Department regulations, and interpretations
existing on the date of this prospectus. These authorities, however,
are subject to change by Congress, the Treasury Department, and
judicial decisions.

This discussion does not address state or local tax consequences
associated with the purchase of the contract. In addition, GOLDEN
AMERICAN MAKES NO GUARANTEE REGARDING ANY TAX TREATMENT - FEDERAL,
STATE OR LOCAL - OF ANY CONTRACT OR OF ANY TRANSACTION INVOLVING A
CONTRACT.

TAX STATUS OF GOLDEN AMERICAN
Golden American is taxed as a life insurance company under the Code.
Since the operations of Account B are a part of, and are taxed with,
the operations of Golden American, Account B is not separately taxed
as a "regulated investment company" under the Code. Under existing
federal income tax laws, investment income and capital gains of
Account B are not taxed to Golden American to the extent they are
applied to increase reserves under a contract. Since, under the
contracts, investment income and realized capital gains of Account B
attributable to contract obligations are automatically applied to
increase reserves, Golden American does not anticipate that it will
incur any federal income tax liability in Account B attributable to
contract obligations, and therefore Golden American does not intend
to make provision for any such taxes. If Golden American is taxed on
investment income or capital gains of Account B, then Golden
American may impose a charge against Account B, as appropriate, in
order to make provision for such taxes.

TAXATION OF NON-QUALIFIED ANNUITIES
TAX DEFERRAL DURING ACCUMULATION PERIOD.  Under existing provisions
of the Code, except as described below, any increase in an owner's
Accumulation Value is generally not taxable to the owner until
amounts are received from the Contract, either in the form of
annuity payments as contemplated by the Contract, or in some other
form of distribution. However, this rule allowing deferral applies
only if (1) the investments of Account B are "adequately
diversified" in accordance with Treasury Department regulations, (2)
Golden Amer-

                               47
<PAGE>
<PAGE>

ican, rather than the owner, is considered the owner of
the assets of Account B for federal income tax purposes, and (3) the
owner is an individual. In addition to the foregoing, if the
Contract's Annuity Commencement Date occurs at a time when the
annuitant is at an advanced age, such as over age 85, it is possible
that the owner will be taxable currently on the annual increase in
the Accumulation Value.

Diversification Requirements. The Code and Treasury Department
regulations prescribe the manner in which the investments of a
segregated asset account, such as the Divisions of Account B, are to
be "adequately diversified." If a Division of Account B failed to
comply with these diversification standards, contracts based on that
segregated asset account would not be treated as an annuity contract
for federal income tax purposes and the Owner would generally be
taxable currently on the income on the contract (as defined in the
tax law) beginning with the period of non-diversification. Golden
American expects that the Divisions of Account B will comply with
the diversification requirements prescribed by the Code and Treasury
Department regulations.

Ownership Treatment. In certain circumstances, variable annuity
contract owners may be considered the owners, for federal income tax
purposes, of the assets of a segregated asset account, such as the
Divisions of Account B, used to support their contracts. In those
circumstances, income and gains from the segregated asset account
would be includible in the contract owners' gross income. The
Internal Revenue Service (the "IRS") has stated in published rulings
that a variable contract owner will be considered the owner of the
assets of a segregated asset account if the owner possesses
incidents of ownership in those assets, such as the ability to
exercise investment control over the assets. In addition, the
Treasury Department announced, in connection with the issuance of
regulations concerning investment diversification, that those
regulations "do not provide guidance concerning the circumstances in
which investor control of the investments of a segregated asset
account may cause the investor, rather than the insurance company,
to be treated as the owner of the assets in the account." This
announcement also stated that guidance would be issued by way of
regulations or rulings on the "extent to which policyholders may
direct their investments to particular sub-accounts (of a segregated
asset account) without being treated as owners of the underlying
assets." As of the date of this prospectus, no such guidance has
been issued.

The ownership rights under the Contract are similar to, but
different in certain respects from, those described by the IRS in
rulings in which it was determined that contract owners were not
owners of the assets of a segregated asset account. For example, the
Owner of this Contract has the choice of more investment options to
which to allocate purchase payments and the Accumulation Value, and
may be able to transfer among investment options more frequently,
than in such rulings. These differences could result in the Owner
being treated as the owner of all or a portion of the assets of
Account B. In addition, Golden American does not know what standards
will be set forth in the regulations or rulings which the Treasury
Department has stated it expects to issue. Golden American therefore
reserves the right to modify the Contract as necessary to attempt to
prevent Contract Owners from being considered the owners of the
assets of Account B. However, there is no assurance that such
efforts would be successful.

Frequently, if the IRS or the Treasury Department sets forth a new
position which is adverse to taxpayers, the position is applied on a
prospective basis only. Thus, if the IRS or the Treasury Department
were to issue regulations or a ruling which treated an Owner of this
Contract as the owner of Account B, that treatment might apply on a
prospective basis. However, if the regulations or ruling were not
considered to set forth a new position, an owner might retroactively
be determined to be the owner of the assets of Account B.

Non-Natural Owner. As a general rule, contracts held by "non-natural
persons" such as a corporation, trust or other similar entity, as
opposed to a natural person, are not treated as annuity contracts
for federal tax purposes. The income on such contracts (as defined
in the tax law) is taxed as ordinary income that is received or
accrued by the Owner of the Contract during the taxable year. There
are several exceptions to this general rule for non-natural Owners.
First, contracts will generally be treated as held by a natural
person if the nominal Owner is a trust or other entity which holds
the Contract as an agent for a natural person. However, this special
exception will not apply in the case of any employer who is the
nominal Owner of a contract under a non-qualified deferred
compensation arrangement for its employees.

In addition, exceptions to the general rule for non-natural Owners
will apply with respect to (1) Contracts acquired by an estate of a
decedent by reason of the death of the decedent, (2) certain
Contracts issued in connection with qualified retirement plans, (3)
certain Contracts purchased by employers upon the termination of
certain qualified retirement plans, (4) certain Contracts used in
connection with structured settlement agreements, and (5) Contracts
purchased with a single purchase payment when the annuity starting
date (as 

                               48
<PAGE>
<PAGE>

defined in the tax law) is no later than a year from
purchase of the Contract and substantially equal periodic payments
are made, not less frequently than annually, during the annuity
period.

The remainder of this discussion assumes that the Contract will be
treated as an annuity contract for federal income tax purposes.

TAXATION OF PARTIAL WITHDRAWALS AND SURRENDERS.  In the case of a
partial withdrawal prior to the Annuity Commencement Date, amounts
received generally are includible in income to the extent the
Owner's Accumulation Value (determined without regard to any
surrender charge, within the meaning of the tax law) before the
surrender exceeds his or her "investment in the contract." In the
case of a surrender of the Contract for the Cash Surrender Value,
amounts received are includible in income to the extent they exceed
the "investment in the contract." For these purposes, the investment
in the Contract at any time equals the total of the premium payments
made under the Contract to that time (to the extent such payments
were neither deductible when made nor excludable from income as, for
example, in the case of certain contributions to IRAs and other
qualified retirement plans) less any amounts previously received
from the Contract which were not includible in income.

In the case of systematic partial withdrawals, the amount of each
withdrawal will generally be taxed in the same manner as a partial
withdrawal made prior to the Annuity Commencement Date, as described
above. However, there is some uncertainty regarding the tax
treatment of systematic partial withdrawals, and it is possible that
additional amounts may be includible in income.

The Contract provides a Death Benefit that in certain circumstances
may exceed the greater of the premium payments and the Accumulation
Value. As described elsewhere in this prospectus, Golden American
imposes certain charges with respect to the Death Benefit. It is
possible that some portion of those charges could be treated for
federal tax purposes as a partial withdrawal from the Contract.

In certain circumstances, surrender charges may be waived because of
the Owner's need for extended medical care or because of the Owner's
terminal illness. Distributions made in respect of which surrender
charges are waived are treated as partial withdrawals or surrenders,
as the case may be, for income tax purposes.

TAXATION OF ANNUITY PAYMENTS.  Normally, the portion of each annuity
payment taxable as ordinary income is equal to the excess of the
payment over the exclusion amount. In the case of fixed annuity
payments, the exclusion amount is the amount determined by
multiplying (1) the fixed annuity payment by (2) the ratio of the
"investment in the contract" (defined above), adjusted for any
period certain or refund feature, allocated to the fixed annuity
option to the total expected amount of fixed annuity payments for
the period of the Contract (determined under Treasury Department
regulations). In the case of variable annuity payments, the
exclusion amount for each variable annuity payment is a specified
dollar amount equal to the investment in the Contract allocated to
the variable annuity option when payments begin divided by the
number of variable payments expected to be made (determined by
Treasury Department regulations).

Once the total amount of the investment in the Contract is excluded
using these formulas, annuity payments will be fully taxable. If
annuity payments cease because of the death of the Annuitant and
before the total amount of the investment in the Contract is
recovered, the unrecovered amount generally will be allowed as a
deduction to the annuitant or beneficiary (depending upon the
circumstances).

TAXATION OF DEATH BENEFIT PROCEEDS.  Prior to the Annuity
Commencement Date, amounts may be distributed from a Contract
because of the death of an Owner or, in certain circumstances, the
death of the Annuitant. Such Death Benefit proceeds are includible
in income as follows: (1) if distributed in a lump sum, they are
taxed in the same manner as a surrender, as described above, or (2)
if distributed under an annuity option, they are taxed in the same
manner as annuity payments, as described above. After the Annuity
Commencement Date, where a guaranteed period exists under an annuity
option and the Annuitant dies before the end of that period,
payments made to the Beneficiary for the remainder of that period
are includible in income as follows: (1) if received in a lump sum,
they are includible in income to the extent that they exceed the
unrecovered investment in the contract at that time, or (2) if
distributed in accordance with the existing annuity option selected,
they are fully excludable from income until the remaining investment
in the contract is deemed to be recovered, and all annuity payments
thereafter are fully includible in income.

If certain amounts become payable in a lump sum from a Contract,
such as the Death Benefit, it is possible that such amounts might be
viewed as constructively received and thus subject to tax, even
though not actually received. A lump sum will not be constructively
received if it is applied under an annuity option within 60 days

                               49
<PAGE>
<PAGE>

after the date on which it becomes payable. (Any annuity option
selected must comply with applicable minimum distribution
requirements imposed by the Code.)

ASSIGNMENTS, PLEDGES, AND GRATUITOUS TRANSFERS.  Other than in the
case of Contracts issued as IRAs or in connection with certain other
qualified retirement plans (which generally cannot be assigned or
pledged), any assignment or pledge (or agreement to assign or
pledge) of any portion of the value of the Contract is treated for
federal income tax purposes as a partial withdrawal of such amount
or portion. The investment in the Contract is increased by the
amount includible as income with respect to such assignment or
pledge, though it is not affected by any other aspect of the
assignment or pledge (including its release). If an Owner transfers
a Contract without adequate consideration to a person other than the
Owner's spouse (or to a former spouse incident to divorce), the
Owner will be taxed on the difference between the cash surrender
value (within the meaning of the tax law) and the investment in the
contract at the time of transfer. In such case, the transferee's
investment in the contract will be increased to reflect the increase
in the transferor's income.

SECTION 1035 EXCHANGES.  Code section 1035 provides that no gain or
loss is recognized when an annuity contract is received in exchange
for a life, endowment, or annuity contract, provided that no cash or
other property is received in the exchange transaction. Special
rules and procedures apply in order for an exchange to meet the
requirements of section 1035. Also, there are additional tax
considerations involved when the contracts are issued in connection
with qualified retirement plans. Prospective Owners of this Contract
should consult a tax advisor before entering into a section 1035
exchange (with respect to non-qualified annuity contracts) or a
trustee-to-trustee transfer or rollover (with respect to qualified
annuity contracts).

PENALTY TAX ON PREMATURE DISTRIBUTIONS.  Where a contract has not
been issued as an IRA or in connection with another qualified
retirement plan, there generally is a 10% penalty tax on the taxable
amount of any payment from the Contract unless the payment is: (a)
received on or after the Owner reaches age 59 1/2; (b) attributable to
the Owner's becoming disabled (as defined in the tax law); (c) made
on or after the death of the Owner or, if the Owner is not an
individual, on or after the death of the primary annuitant (as
defined in the tax law); (d) made as a series of substantially equal
periodic payments (not less frequently than annually) for the life
(or life expectancy) of the Owner or the joint lives (or joint life
expectancies) of the Owner and a designated beneficiary (as defined
in the tax law), or (e) made under a Contract purchased with a
single purchase payment when the annuity starting date (as defined
in the tax law) is no later than a year from purchase of the
Contract and substantially equal periodic payments are made, not
less frequently than annually, during the annuity period.

In the case of systematic partial withdrawals, it is unclear whether
such withdrawals will qualify for exception (d) above. (For
reporting purposes, we currently treat such withdrawals as if they
do not qualify for this exception). In addition, if withdrawals are
of interest amounts only, as is the case with systematic partial
withdrawals from a Fixed Allocation, exception (d) will not apply.

AGGREGATION OF CONTRACTS.  In certain circumstances, the amount of
an annuity payment, withdrawal or surrender from a Contract that is
includible in income is determined by combining some or all of the
annuity contracts owned by an individual not issued in connection
with qualified retirement plans. For example, if a person purchases
two or more deferred annuity contracts from the same insurance
company (or its affiliates) during any calendar year, all such
contracts will be treated as one contract for purposes of
determining whether any payment not received as an annuity
(including withdrawals and surrenders prior to the Annuity
Commencement Date) is includible in income. In addition, if a person
purchases a Contract offered by this prospectus and also purchases
at approximately the same time an immediate annuity, the IRS may
treat the two contracts as one contract. The effects of such
aggregation are not clear, however, it could affect the time when
income is taxable and the amount which might be subject to the 10%
penalty tax described above.

IRA CONTRACTS AND OTHER QUALIFIED RETIREMENT PLANS
IN GENERAL.  In addition to issuing the Contracts as non-qualified
annuities, Golden American also currently issues the Contracts as
IRAs. (As indicated above, in this prospectus, IRAs are referred to
as "qualified plans.") Golden American may also issue the Contracts
in connection with certain other types of qualified retirement plans
which receive favorable treatment under the Code. Numerous special
tax rules apply to the owners under IRAs and other qualified
retirement plans and to the contracts used in connection with such
plans. These tax rules vary according to the type of plan and the
terms and conditions of the plan itself. For example, for both
surrenders and annuity payments under certain contracts issued in
connection with qualified retirement plans, 

                               50
<PAGE>
<PAGE>

there may be no
"investment in the contract" and the total amount received may be
taxable. Also, special rules apply to the time at which
distributions must commence and the form in which the distributions
must be paid. Therefore, no attempt is made to provide more than
general information about the use of Contracts with the various
types of qualified retirement plans. A qualified tax advisor should
be consulted before purchase of a Contract in connection with a
qualified retirement plan.

When issued in connection with a qualified retirement plan, a
Contract will be amended as necessary to conform to the requirements
of the plan. However, Owners, Annuitants, and Beneficiaries are
cautioned that the rights of any person to any benefits under
qualified retirement plans may be subject to the terms and
conditions of the plans themselves, regardless of the terms and
conditions of the Contract. In addition, Golden American is not
bound by terms and conditions of qualified retirement plans to the
extent such terms and conditions contradict the Contract, unless
Golden American consents.

INDIVIDUAL RETIREMENT ANNUITIES.  As indicated above, Golden
American currently issues the Contract as an IRA. If the Contract is
used for this purpose, the Owner must be the Annuitant.

Premium Payments. Both the premium payments that may be paid, and
the tax deduction that the owner may claim for such premium
payments, are limited under an IRA. In general, the premium payments
that may be made for an IRA for any year are limited to the lesser
of $2,000 or 100% of the individual's earned income for the year.
Also, in the case of an individual who has less income than his or
her spouse, premium payments may be made by that individual into an
IRA to the extent of (1) $2,000, or the (2) sum of (i) the
compensation includible in the gross income of the individual's
spouse for the taxable year and (ii) the compensation includible in
the gross income of the individual's spouse for the taxable year
reduced by the amount allowed as a deduction for IRA contributions
to such spouse. An excise tax is imposed on IRA contributions that
exceed the law's limits.

The deductible amount of the premium payments made for an IRA for
any taxable year (including a contract for a noncompensated spouse)
is limited to the amount of premium payments that may be paid for
the contract for that year, or a lesser amount where the individual
or his or her spouse is an active participant in certain qualified
retirement plans. For a single person who is an active participant
in a qualified retirement plan (including a qualified pension,
profit-sharing, or annuity plan, a simplified employee pension plan,
or a "section 403(b)" annuity plan, as discussed below) and who has
adjusted gross income in excess of $35,000 may not deduct premium
payments, and such a person with adjusted gross income between
$25,000 and $35,000 may deduct only a portion of such payments.
Also, married persons who file a joint return, one of whom is an
active participant in a qualified retirement plan, and who have
adjusted gross income in excess of $50,000 may not deduct premium
payments, and those with adjusted gross income between $40,000 and
$50,000 may deduct only a portion of such payments. Married persons
filing separately may not deduct premium payments if either the
taxpayer or the taxpayer's spouse is an active participant in a
qualified retirement plan.

In applying these and other rules applicable to an IRA, all
individual retirement accounts and IRAs owned by an individual are
treated as one contract, and all amounts distributed during any
taxable year are treated as one distribution.

Tax Deferral During Accumulation Period. Until distributions are
made from an IRA, increases in the Accumulation Value of the
Contract are not taxed.

IRAs and individual retirement accounts (that may invest in this
contract) generally may not invest in life insurance contracts, but
an annuity contract that is issued as an IRA (or that is purchased
by an individual retirement account) may provide a death benefit
that equals the greater of the premiums paid and the contract's cash
value. The Contract provides a Death Benefit that in certain
circumstances may exceed the greater of the premium payments and the
Accumulation Value.

Taxation of Distributions and Rollovers. If all premium payments
made to an IRA were deductible, all amounts distributed from the
Contract are included in the recipient's income when distributed.
However, if nondeductible premium payments were made to an IRA
(within the limits allowed by the tax laws), a portion of each
distribution from the Contract typically is includible in income
when it is distributed. In such a case, any amount distributed as an
annuity payment or in a lump sum upon death or surrender is taxed as
described above in connection with such a distribution from a non-
qualified contract, treating as the investment in the 

                               51
<PAGE>
<PAGE>

contract the
sum of the nondeductible premium payments at the end of the taxable
year in which the distribution commences or is made (less any
amounts previously distributed that were excluded from income).
Also, in such a case, any amount distributed upon a partial
withdrawal is partially includible in income. The includible amount
is the excess of the distribution over the exclusion amount, which
in turn generally equals the distribution multiplied by the ratio of
the investment in the Contract to the Accumulation Value.

In any event, subject to the direct rollover and mandatory
withholding requirements (discussed below), amounts may be "rolled
over" from certain qualified retirement plans to an IRA (or from one
IRA or individual retirement account to an IRA) without incurring
current income tax if certain conditions are met. Only certain types
of distributions to eligible individuals from qualified retirement
plans, individual retirement accounts, and IRAs may be rolled over.

Penalty Taxes. Subject to certain exceptions, a penalty tax is
imposed on distributions from an IRA equal to 10% of the amount of
the distribution includible in income. (Amounts rolled over from an
IRA generally are excludable from income.) The exceptions provide,
however, that this penalty tax does not apply to distributions made
to the Owner (1) on or after age 59 1/2, (2) on or after death or
because of disability (as defined in the tax law), or (3) as part of
a series of substantially equal periodic payments over the life (or
life expectancy) of the Owner or the joint lives (or joint life
expectancies) of the Owner and his or her beneficiary (as defined in
the tax law). In addition to the foregoing, failure to comply with a
minimum distribution requirement will result in the imposition of a
penalty tax of 50% of the amount by which a minimum required
distribution exceeds the actual distribution from an IRA. Under this
requirement, distributions of minimum amounts from an IRA as
specified in the tax law must generally commence by April 1 of the
calendar year following the calendar year in which the Owner attains
age 70 1/2.

OTHER TYPES OF QUALIFIED RETIREMENT PLANS.  The following sections
describe tax considerations of Contracts used in connection with
various types of qualified retirement plans other than IRAs. Golden
American does not currently offer all of the types of qualified
retirement plans described and may not offer them in the future.
Prospective purchasers of Contracts for use in connection with such
qualified retirement plans should therefore contact Golden
American's Customer Service Center to ascertain the availability of
the Contract for qualified retirement plans at any given time.

Simplified Employee Pensions (SEP-IRAs). Section 408(k) of the Code
allows employers to establish simplified employee pension plans for
their employees, using the employees' IRAs for such purposes, if
certain criteria are met. Under these plans the employer may, within
specified limits, make deductible contributions on behalf of the
employees to IRAs. Employers intending to use the contract in
connection with such plans should seek competent advice.

SIMPLE IRAs. Section 408(p) of the Code permits certain small
employers to establish "SIMPLE retirement accounts," including
SIMPLE IRAs, for their employees. Under SIMPLE IRAs, certain
deductible contributions are made by both employees and employers.
SIMPLE IRAs are subject to various requirements, including limits on
the amounts that may be contributed, the persons who may be
eligible, and the time when distributions may commence. Employers
intending to use the Contract in connection with a SIMPLE retirement
account should seek competent advice.

   
Roth IRAs.  Effective immediately, Golden American is offering
Contracts in connection with Roth Individual Retirement Annuities
("Roth IRAs").  New Section 408A of the Code permits eligible
individuals to contribute to Roth IRAs.  Under applicable 
limitations, certain amounts may be contributed to a Roth IRA.  The
contributions are not deductible from the individual's gross income,
but if certain qualifications are met, distributions of earnings are
not included in taxable income.  Rollovers from regular IRAs or
conversions of regular IRAs to Roth IRAs are permitted, but the 
owner must include the amount rolled over or converted in taxable
income (with the ability to spread the tax liability over four years
if the rollover or conversion takes place in 1998). Roth IRAs are
subject to limitations on eligibility, contributions, 
transferability, and distributions.  Purchasers of Contracts who
intend for them to be qualified as Roth IRAs should seek competent
tax advice.  Please check with Golden American's Customer Service
Center for state availability.
     
Generally, earnings on a ROTH IRA accrue federally tax-deferred, and
distributions are not subject to federal income tax or 10% penalty 
tax if five years have passed since the first contribution was made 
or any conversion from a traditional IRA was effected, and the 
distribution is made (a) once the owner is 59 1/2 or older, (b) upon
the death or disability of the owner, or (c) for a limited amount, 
for qualified first-time home buyer expenses.  Distributions that do
not meet these conditions would be subject to ordinary federal income
tax and may be subject to the 10% penalty tax.  Roth IRAs are not
subject to required distributions at age 70 1/2.
    

Corporate and Self-Employed ("H.R. 10" or "Keogh") Pension and
Profit-Sharing Plans. Sections 401(a) and 403(a) of the Code permit
corporate employers to establish various types of tax-favored
retirement plans for employees. The Self-Employed Individuals' Tax
Retirement Act of 1962, as amended, commonly referred to as "H.R.
10" or "Keogh," permits self-employed individuals also to establish
such tax-favored retirement plans for themselves and their
employees. Such retirement plans may permit the purchase of the
Contract in order to provide benefits under the plans. The Contract
provides a Death Benefit that in certain circumstances may exceed
the greater of the premium payments and the Accumulation Value. It
is possible that such Death Benefit could be characterized as an
incidental death benefit. There are limitations on the amount of
incidental benefits that may be provided under pension and profit
sharing plans. In addition, the provision of such benefits may
result in currently taxable income to participants. Employers
intending to use the Contract in connection with such plans should
seek competent advice.


                               52
<PAGE>
<PAGE>

Section 403(b) Annuity Contracts. Section 403(b) of the Code permits
public school employees, employees of certain types of charitable,
educational and scientific organizations exempt from tax under
section 501(c)(3) of the Code, and employees of certain types of
State educational organizations specified in section
170(b)(l)(A)(ii), to have their employers purchase annuity contracts
for them and, subject to certain limitations, to exclude the amount
of premium payments from gross income for federal income tax
purposes. Purchasers of the contracts for use as a "Section 403(b)
Annuity Contract" should seek competent advice as to eligibility,
limitations on permissible amounts of premium payments and other tax
consequences associated with such contacts. In particular,
purchasers and their advisors should consider that this Contract
provides a Death Benefit that in certain circumstances may exceed
the greater of the premium payments and the Accumulation Value. It
is possible that such Death Benefit could be characterized as an
incidental death benefit. If the Death Benefit were so
characterized, this could result in currently taxable income to
purchasers. In addition, there are limitations on the amount of
incidental death benefits that may be provided under a Section
403(b) Annuity Contract. Even if the Death Benefit under the
contract were characterized as an incidental death benefit, it is
unlikely to violate those limits unless the purchaser also purchases
a life insurance contract as part of his or her Section 403(b)
Annuity Contract.

Section 403(b) Annuity Contracts contain restrictions on withdrawals
of (i) contributions made pursuant to a salary reduction agreement
in years beginning after December 31, 1988, (ii) earnings on those
contributions, and (iii) earnings after 1988 on amounts attributable
to salary reduction contributions (and earnings on those
contributions) held as of the last year beginning before January 1,
1989. These amounts can be paid only if the employee has reached age
59 1/2, separated from service, died, become disabled (within the
meaning of the tax law), or in the case of hardship. Amounts
permitted to be distributed in the event of hardship are limited to
actual contributions; earnings thereon cannot be distributed on
account of hardship. (These limitations on withdrawals do not apply
to the extent Golden American is directed to transfer some or all of
the Accumulation Value as a tax-free direct transfer to the issue of
another Section 403(b) Annuity Contract or into a section 403(b)(7)
custodial account subject to withdrawal restrictions which are at
least as stringent.)

Eligible Deferred Compensation Plans of State and Local Governments
and Tax-Exempt Organizations. Section 457 of the Code permits
employees of state and local governments and tax-exempt
organizations to defer a portion of their compensation without
paying current federal income taxes. The employees must be
participants in an eligible deferred compensation plan. Generally, a
Contract purchased by a state or local government or a tax-exempt
organization will not be treated as an annuity contract for federal
income tax purposes. Those who intend to use the contracts in
connection with such plans should seek competent advice.

DIRECT ROLLOVERS AND FEDERAL INCOME TAX WITHHOLDING FOR "ELIGIBLE
ROLLOVER DISTRIBUTIONS."  In the case of an annuity contract used in
connection with a pension, profit-sharing, or annuity plan qualified
under sections 401(a) or 403(a) of the Code, or that is a Section
403(b) Annuity Contract, any "eligible rollover distribution" from
the contract will be subject to direct rollover and mandatory
withholding requirements. An eligible rollover distribution
generally is the taxable portion of any distribution from a
qualified pension plan under section 401(a) of the Code, qualified
annuity plan under Section 403(a) of the Code, or Section 403(b)
Annuity or custodial account, excluding certain amounts (such as
minimum distributions required under section 401(a)(9) of the Code
and distributions which are part of a "series of substantially equal
periodic payments" made for the life (or life expectancy) of the
employee, or for the joint lives (or joint life expectancies) of the
employee and the employee's designated beneficiary (within the
meaning of the tax law), or for a specified period of 10 years or
more).

Under these new requirements, federal income tax equal to 20% of the
eligible rollover distribution will be withheld from the amount of
the distribution. Unlike withholding on certain other amounts
distributed from the Contract, discussed below, the taxpayer cannot
elect out of withholding with respect to an eligible rollover
distribution. However, this 20% withholding will not apply to that
portion of the eligible rollover distribution which, instead of
receiving, the taxpayer elects to have directly transferred to
certain eligible retirement plans (such as to this Contract when
issued as an IRA).

If this Contract is issued in connection with a pension, profit-
sharing, or annuity plan qualified under sections 401(a) or 403(a)
of the Code, or is a Section 403(b) Annuity Contract, then, prior to
receiving an eligible rollover distribution, the owner will receive
a notice (from the plan administrator or Golden American) explaining
generally the direct rollover and mandatory withholding requirements
and how to avoid the 20% withholding by electing a direct transfer.


                               53
<PAGE>
<PAGE>

FEDERAL INCOME TAX WITHHOLDING
Golden American will withhold and remit to the federal government a
part of the taxable portion of each distribution made under the
Contract unless the distributee notifies Golden American at or
before the time of the distribution that he or she elects not to
have any amounts withheld. In certain circumstances, Golden American
may be required to withhold tax, as explained above. The withholding
rates applicable to the taxable portion of periodic annuity payments
(other than eligible rollover distributions) are the same as the
withholding rates generally applicable to payments of wages. In
addition, the withholding rate applicable to the taxable portion of
non-periodic payments (including surrenders prior to the Annuity
Commencement Date) is 10%. Regardless of whether you elect to have
federal income tax withheld, you are still liable for payment of
federal income tax on the taxable portion of the payment. As
discussed above, the withholding rate applicable to eligible
rollover distributions is 20%.



                               54
<PAGE>
<PAGE>

____________________________________________________________________

UNAUDITED FINANCIAL STATEMENTS OF GOLDEN AMERICAN LIFE INSURANCE COMPANY

            FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1997




                               55
<PAGE>
<PAGE>

                                  
               GOLDEN AMERICAN LIFE INSURANCE COMPANY
                                  
       CONDENSED CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)
                                  
                       (DOLLARS IN THOUSANDS)

<TABLE>
<CAPTION>
                                  POST-ACQUISITION            | PRE-ACQUISITION
                        --------------------------------------| ----------------
                                              For the Period  |  For the Period
                           For the Nine      August 14, 1996  | January 1, 1996
                           Months ended          through      |     through
                        September 30, 1997  September 30, 1996| August 13, 1996
                        --------------------------------------| ----------------
                          (Current Year)     (Preceding Year) | (Preceding Year)
                                                              |
                                       (Dollars in thousands) |
<S>                               <C>                  <C>    |         <C>
REVENUES:                                                     |
 Annuity and interest                                         |
  sensitive life                                              |
  product charges                 $15,937              $2,397 |         $12,259
 Management fee revenue             2,014                 280 |           1,390
 Net investment income             18,955               1,656 |           4,990
 Realized gains (losses)                                      |
  on investments                       58                  -- |            (420)
 Other income                         427                 143 |              70
                        ------------------  ------------------| ----------------
                                   37,391               4,476 |          18,289
                                                              |
INSURANCE BENEFITS AND                                        |
 EXPENSES:                                                    |
 Annuity and interest                                         |
  sensitive life benefits:                                    |
  Interest credited to                                        |
   account balances                16,840               1,624 |           4,355
  Benefit claims incurred                                     |
   in excess of                                               |
   account balances                   118                 (25)|             915
 Underwriting, acquisition,                                   |
  and insurance expenses:                                     |
  Commissions                      23,323               2,118 |          16,549
  General expenses                 11,552               1,517 |           9,422
  Insurance taxes                   1,693                 160 |           1,225
  Policy acquisition                                          |
   costs deferred                 (25,464)             (2,625)|         (19,300)
  Amortization:                                               |
   Deferred policy                                            |
    acquisition costs               1,433                 176 |           2,436
   Present value of in                                        |
    force acquired                  4,465                 915 |             951
   Goodwill                         1,261                 196 |              --
                        ------------------  ------------------| ----------------
                                   35,221               4,056 |          16,553
Interest expense                    1,827                  -- |             --
                        ------------------  ------------------|---------------- 
                                   37,048               4,056 |         16,553
                        ------------------  ------------------|---------------- 
                                      343                 420 |          1,736
                                                              |
Income taxes expense                                          |
 (benefit):                                                   |
 Current                               54                 147 |             --
 Deferred                             (53)                 -- |         (1,463)
                        ------------------  ------------------|---------------- 
                                        1                 147 |         (1,463)
                        ------------------  ------------------|---------------- 
NET INCOME                           $342                $273 |         $3,199
                        ==================  ==================|================
</TABLE>





                    See accompanying notes.
                               56
<PAGE>
<PAGE>

               GOLDEN AMERICAN LIFE INSURANCE COMPANY
                                  
          CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED)
                                  
                       (DOLLARS IN THOUSANDS)

<TABLE>
<CAPTION>
                                        September 30, 1997     December 31, 1996
                                        -------------------    -----------------

                                                  (Dollars in thousands)
<S>                                             <C>                  <C>
ASSETS                                                       
Investments:                                                 
 Fixed maturities available for sale,                        
  at fair value (cost: 1997 - $384,765;                      
  1996 - $275,153)                                $389,172             $275,563
 Equity securities, at fair value                            
  (cost: 1997 - $4,901; 1996 - $36)                  4,766                   33
 Mortgage loans                                     64,500               31,459
 Policy loans                                        8,316                4,634
 Short-term investments                              1,478               12,631
                                        -------------------    -----------------
    Total Investments                              468,232              324,320
                                                             
Cash and cash equivalents                           18,672                5,839
                                                             
Due from affiliates                                    246                   --
                                                             
Accrued investment income                            6,901                4,139
                                                             
Deferred policy acquisition costs                   34,638               11,468
                                                             
Present value of in force acquired                  78,156               83,051
                                                             
Current income taxes recoverable                       229                   --
                                                             
Property and equipment, less allowances                      
 for depreciation of $624 in 1997 and                        
 $63 in 1996                                         1,262                  699
                                                             
Goodwill, less accumulated amortization                      
 of $1,850 in 1997 and $589 in 1996                 39,263               38,665
                                                             
Other assets                                         7,074                2,471
                                                             
Separate account assets                          1,539,859            1,207,247
                                        -------------------    -----------------
    TOTAL ASSETS                                $2,194,532           $1,677,899
                                        ===================    =================
LIABILITIES AND STOCKHOLDER'S EQUITY                         
Policy liabilities and accruals:                             
 Annuity and interest sensitive life                         
  products                                        $440,441             $285,287
 Unearned revenue reserve                            5,092                2,063
                                        -------------------    -----------------
                                                   445,533              287,350
                                                             
Deferred income taxes                                1,210                  365
Line of credit with affiliate                       16,960                   --
Surplus note                                        25,000               25,000
Due to affiliates                                      720                1,504
Accrued expenses and other liabilities              21,629               15,949
Separate account liabilities                     1,539,859            1,207,247
                                        -------------------    -----------------
    TOTAL LIABILITIES                            2,050,911            1,537,415
                                                             
Commitments and contingencies                                
                                                             
Stockholder's equity:                                        
 Redeemable preferred stock, par value                       
  $5,000 per share, 50,000 shares                            
  authorized                                            --                   --
 Common stock, par value $10 per share,                      
  authorized, issued and outstanding                         
  250,000 shares                                     2,500                2,500
 Additional paid-in capital                        138,492              137,372
 Unrealized appreciation of securities                       
  at fair value                                      1,937                  262
 Retained earnings                                     692                  350
                                        -------------------    -----------------
    TOTAL STOCKHOLDER'S EQUITY                     143,621              140,484
                                        -------------------    -----------------
    TOTAL LIABILITIES AND STOCKHOLDER'S                      
     EQUITY                                     $2,194,532           $1,677,899
                                        ===================    =================
</TABLE>



                       See accompanying notes.
                                  
                               57
<PAGE>
<PAGE>

               GOLDEN AMERICAN LIFE INSURANCE COMPANY
                                  
     CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
                                  
                       (DOLLARS IN THOUSANDS)
<TABLE>
<CAPTION>
                                  POST-ACQUISITION              PRE-ACQUISITION
                         -----------------------------------| -----------------
                          For the Nine      For the Period  |  For the Period
                          Months ended     August 14, 1996  |  January 1, 1996
                          September 30,        through      |      through
                              1997        September 30, 1996|  August 13, 1996
                         -----------------------------------| -----------------
                         (Current Year)    (Preceding Year) | (Preceding Year)
                                                            |
                                      (Dollars in thousands)|
<S>                            <C>                  <C>     |         <C>
NET CASH USED IN                                            |
 OPERATING ACTIVITIES           ($1,659)            ($1,440)|          ($4,320)
                                                            |
INVESTING ACTIVITIES                                        |
 Sale, maturity or                                          |
  repayment of investments:                                 |
  Fixed maturities                                          |
   - available for sale          35,590                 391 |           55,091
  Mortgage loans on real                                    |
   estate                         5,017                  -- |               --
  Short-term investments                                    |
   - net                         11,153                  -- |              354
                         ---------------  ------------------| -----------------
                                 51,760                 391 |           55,445
                                                            |
 Acquisition of investments:                                |
  Fixed maturities                                          |
   - available for sale        (146,376)                 -- |         (184,589)
  Equity securities              (4,864)                 -- |               --
  Mortgage loans on real                                    |
   estate                       (38,058)                 -- |               --
  Policy loans - net             (3,682)               (161)|           (1,977)
  Short-term investments                                    |
   - net                             --             (12,626)|               --
                         ---------------  ------------------| -----------------
                               (192,980)            (12,787)|         (186,566)
  Purchase of property and                                  |
   equipment                       (659)                (15)|               --
                         ---------------  ------------------| -----------------
NET CASH USED IN                                            |
 INVESTING ACTIVITIES          (141,879)            (12,411)|         (131,121)
                                                            |
FINANCING ACTIVITIES                                        |
 Issuance of notes                                          |
  payable                        86,522                  -- |               --
 Repayment of notes                                         |
  payable                       (69,562)                 -- |               --
 Receipts from annuity and                                  |
  interest sensitive life                                   |
  policies credited to                                      |
  policyholder account                                      |
  balances                      232,635              18,930 |          149,750
 Return of policyholder                                     |
  account balances on                                       |
  annuity and interest                                      |
  sensitive life                                            |
  policies                      (12,674)             (1,061)|           (2,695)
 Net reallocations to                                       |
  Separate Accounts             (81,561)             (2,144)|           (8,286)
 Dividends paid on                                          |
  preferred stock                    --                  -- |             (719)
 Contribution from parent         1,011                  -- |               --
                         ---------------  ------------------| -----------------
NET CASH PROVIDED BY                                        |
 FINANCING ACTIVITIES           156,371              15,725 |          138,050
                                                            |
INCREASE IN CASH AND                                        |
 CASH EQUIVALENTS                12,833               1,874 |            2,609
                                                            |
CASH AND CASH EQUIVALENTS                                   |
 AT BEGINNING OF PERIOD           5,839               7,655 |            5,046
                         ---------------  ------------------| -----------------
CASH AND CASH EQUIVALENTS                                   |
 AT END OF PERIOD               $18,672              $9,529 |           $7,655
                         ===============  ==================| =================
SUPPLEMENTAL DISCLOSURE                                     |
 OF CASH FLOW INFORMATION                                   |
                                                            |
Cash paid during the period
 for income taxes                  $283                  --                 --

Non-cash financing activities:
 Contribution of property,
  plant and equipment from
  EIC Variable, Inc. net of
  $353 of accumulated
  depreciation                     $110                  --                 --
</TABLE>

                                
                                 
                       See accompanying notes.

                               58
<PAGE>
<PAGE>

               GOLDEN AMERICAN LIFE INSURANCE COMPANY
                                  
     NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                  
                         SEPTEMBER 30, 1997

1. BASIS OF PRESENTATION

   The accompanying unaudited condensed consolidated financial
statements have been prepared in accordance with generally accepted
accounting principles for interim financial information and the
instructions to Form 10-Q and Article 10 of Regulation S-X.  This
form is being filed with the reduced disclosure format specified in
General Instruction H (1)(a) and (b) of Form 10-Q.  Accordingly, the
financial statements do not include all of the information and
footnotes required by generally accepted accounting principles for
complete financial statements.  In the opinion of management, all
adjustments considered necessary for a fair presentation have been
included. All adjustments were of a normal recurring nature, unless
otherwise noted in Management's Discussion and Analysis and the
Notes to Financial Statements. Operating results for the nine months
ended September 30, 1997 are not necessarily indicative of the
results that may be expected for periods reported at December 31,
1997.  For further information, refer to the financial statements
and footnotes thereto included in the Golden American Life Insurance
Company Annual Report on Form 10-K for the year ended December 31,
1996.

Consolidation
   The condensed consolidated financial statements include Golden
American Life Insurance Company ("Golden American") and its wholly 
owned subsidiary, First Golden American Life Insurance Company of
New York ("First Golden" and collectively the "Company").  First
Golden was capitalized by Golden American on December 17, 1996.  All
significant intercompany accounts and transactions have been
eliminated.

Organization
   Golden American offers variable insurance products and is 
licensed as a life insurance company in the District of Columbia and
all states except New York.  On January 2, 1997, First Golden became
licensed to sell insurance products in the state of New York.  The
Company's products are marketed by broker/dealers, financial
institutions and insurance agents.  The Company's primary customers
are individuals and families.

   On August 13, 1996, Equitable of Iowa Companies ("Equitable")
acquired all of the outstanding capital stock of BT Variable, Inc.
("BT Variable") and its wholly owned subsidiaries, Golden American
and Directed Services, Inc. ("DSI") from Whitewood Properties
Corporation ("Whitewood") pursuant to the terms of a Stock Purchase
Agreement between Equitable and Whitewood (the "Purchase
Agreement"). Subsequent to the acquisition, the BT Variable, Inc.
name was changed to EIC Variable, Inc.  On April 30, 1997, EIC
Variable, Inc. was liquidated and its investment in Golden American
and DSI were transferred to Equitable while the remainder of its net
assets were contributed to Golden American.  Refer to Note 3 for additional
information.

   For financial statement purposes, the change in control of Golden
American through the acquisition of BT Variable was accounted for as
a purchase acquisition effective August 14, 1996.  This acquisition
resulted in a new basis of accounting reflecting estimated fair
values of assets and liabilities at that date.  As a result, the
Company's financial statements for periods subsequent to August 13,
1996, are presented on the Post-Acquisition new basis of accounting,
while the financial statements prior to August 13, 1996 are
presented on the Pre-Acquisition historical cost basis of
accounting.

   For purposes of the condensed consolidated statements of cash
flows, the Company considers all demand deposits and interest
bearing accounts not related to the investment function to be cash
equivalents.  All interest-bearing accounts classified as cash
equivalents have original maturities of three months or less.


                               59
<PAGE>
<PAGE>

               GOLDEN AMERICAN LIFE INSURANCE COMPANY
                                  
     NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
     (CONTINUED)
                                  
                         SEPTEMBER 30, 1997

1. BASIS OF PRESENTATION -- (CONTINUED)

   Certain amounts in the 1996 financial statements have been
reclassified to conform to the 1997 financial statement
presentation.

2. INVESTMENTS

   At September 30, 1997 and December 31, 1996, amortized cost, gross
unrealized gains and losses and estimated fair values of fixed
maturity securities, all of which are designated as available for
sale, are as follows:

<TABLE>
<CAPTION>
                                                Gross       Gross   Estimated
                                Amortized  Unrealized  Unrealized        Fair
September 30, 1997                   Cost       Gains      Losses       Value
- ------------------------------------------------------------------------------
                                             (Dollars in thousands)
<S>                              <C>           <C>          <C>      <C>
U.S. government and
 governmental agencies
 and authorities:
  Mortgage-backed securities      $65,243        $517       ($104)    $65,656
  Other                             3,069           7          --       3,076
Foreign governments                 2,050          30          --       2,080
Public utilities                   26,717         258          (4)     26,971
Investment grade corporate        213,422       2,750         (79)    216,093
Below investment grade
 corporate                         38,951         884         (22)     39,813
Mortgage-backed securities         35,313         199         (29)     35,483
                               -----------------------------------------------
Total                            $384,765      $4,645       ($238)   $389,172
                               ===============================================
</TABLE>
<TABLE>
<CAPTION>
                                                Gross       Gross   Estimated
                                Amortized  Unrealized  Unrealized        Fair
December 31, 1996                    Cost       Gains      Losses       Value
- ------------------------------------------------------------------------------
                                             (Dollars in thousands)
<S>                              <C>           <C>          <C>      <C>
U.S. government and
 governmental agencies
 and authorities:
  Mortgage-backed securities      $70,902        $122       ($247)    $70,777
  Other                             3,082           2          (4)      3,080
Public utilities                   35,893         193         (38)     36,048
Investment grade corporate        134,487         586        (466)    134,607
Below investment grade
 corporate                         25,921         249         (56)     26,114
Mortgage-backed securities          4,868          69          --       4,937
                               -----------------------------------------------
Total                            $275,153      $1,221       ($811)   $275,563
                               ===============================================
</TABLE>


   No fixed maturity securities were designated as held for 
investment at September 30, 1997 or December 31, 1996. Short-term
investments with maturities of 30 days or less have been excluded
from the above schedules. Amortized cost approximates fair value for
these securities.

   Amortized cost and estimated fair value of fixed maturity
securities designated as available for sale, by contractual
maturity, at September 30, 1997, are shown below.  Expected maturities
will differ from contractual maturities because borrowers may have
the right to call or prepay obligations with or without call or
prepayment penalties.


                               60
<PAGE>
<PAGE>

               GOLDEN AMERICAN LIFE INSURANCE COMPANY
                                  
     NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
     (CONTINUED)
                                  
                         SEPTEMBER 30, 1997


2. INVESTMENTS -- (CONTINUED)

<TABLE>
<CAPTION>
                                                                   Estimated
                                                   Amortized            Fair
September 30, 1997                                      Cost           Value
- -----------------------------------------------------------------------------
                                                    (Dollars in thousands)
<S>                                                 <C>             <C>
Due within one year                                  $10,926         $10,947
Due after one year through five years                131,585         133,293
Due after five years through ten years               131,544         133,196
Due after ten years                                   10,154          10,597
                                                -------------   -------------
                                                     284,209         288,033
Mortgage-backed securities                           100,556         101,139
                                                -------------   -------------
Total                                               $384,765        $389,172
                                                =============   =============
</TABLE>

   During the first nine months of 1997, fixed maturity securities
designated as available for sale with a combined amortized cost of
$23,792,000 were called or repaid by their issuers.  In total, net
pre-tax gains from sales, calls and repayments of fixed maturity
investments amounted to $58,000 in the first nine months of 1997.

   During the first nine months of 1997, no investments were
identified as having an impairment other than temporary.

   Investment Diversifications:  The Company's investment policies
related to its investment portfolio require diversification by asset
type, company and industry and set limits on the amount which can be
invested in an individual issuer.  Such policies are at least as
restrictive as those set forth by regulatory authorities. The
following percentages relate to holdings at September 30, 1997 and
December 31, 1996, respectively. Fixed maturity investments included
investments in various government bonds and government or agency
mortgage-backed securities (18% in 1997, 27% in 1996), public
utilities (7% in 1997, 13% in 1996), basic industrials (31% in 1997,
30% in 1996) and financial companies (24% in 1997, 18% in 1996).
Mortgage loans on real estate have been analyzed by geographical
location with concentrations by state identified as Utah (14% in
1997, 4% in 1996) and California (12% in 1997, 7% in 1996), and 
Georgia (8% in 1997, 17% in 1996).  There are no other
concentrations of mortgage loans in any state exceeding ten percent
at September 30, 1997 and December 31, 1996.  Mortgage loans on real
estate have also been analyzed by collateral type with significant
concentrations identified in office buildings (41% in 1997, 36% in
1996), industrial buildings (37% in 1997, 31% in 1996), multi-family
residential buildings (12% in 1997, 27% in 1996) and retail
facilities (10% in 1997, 6% in 1996).  Equity securities (which
represent 1.1% of the Company's investments) consists primarily of
investments in the Company's registered separate accounts. Equity
securities and investments accounted for by the equity method are
not significant to the Company's overall investment portfolio.

3. ACQUISITION

   Transaction:  On August 13, 1996, Equitable acquired all of the
outstanding capital stock of BT Variable from Whitewood, a wholly 
owned subsidiary of Bankers Trust, pursuant to the terms of the
Purchase Agreement dated as of May 3, 1996 between Equitable and
Whitewood. In exchange for the outstanding capital stock of BT
Variable, Equitable paid $93,000,000 in cash to Whitewood in
accordance with the terms of the Purchase Agreement.  Equitable also
paid $51,000,000 in cash to Bankers Trust to retire certain debt
owed by BT Variable to Bankers Trust pursuant to a revolving credit
arrangement.  Subsequent to the acquisition, the BT Variable, Inc.
name was changed to EIC Variable, Inc.  On April 30, 1997, EIC
Variable, Inc. was liquidated and its investments in Golden American
and DSI were transferred to Equitable while the remainder of its net
assets were contributed to Golden American.

                               61
<PAGE>
<PAGE>

               GOLDEN AMERICAN LIFE INSURANCE COMPANY
                                  
     NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
     (CONTINUED)
                                  
                         SEPTEMBER 30, 1997

3. ACQUISITION -- (CONTINUED)

   Accounting Treatment:  The acquisition was accounted for as a
purchase resulting in a new basis of accounting, reflecting
estimated fair values for assets and liabilities at August 13, 1996.
The purchase price was allocated to the three companies purchased -
BT Variable, DSI and Golden American.  Goodwill was established for
the excess of the acquisition cost over the fair value of the net
assets acquired and pushed down to Golden American.  The acquisition
cost was preliminary with respect to the final settlement of taxes
with Bankers Trust and estimated expenses. The allocation of the
purchase price to Golden American was approximately $139,872,000.
The amount of goodwill relating to the acquisition was $41,113,000
at the acquisition date, and is being amortized over 25 years on a
straight line basis.  At June 30, 1997, goodwill was increased by 
$1,848,000 to adjust the value of a receivable existing at the
acquisition date.  The carrying value of goodwill will be reviewed
periodically for any indication of impairment in value.

   Present Value of In Force Acquired:  As part of the acquisition,
a portion of the acquisition cost was allocated to the right to
receive future cash flows from the insurance contracts existing with
Golden American at the date of acquisition.  This allocated cost
represents the present value of in force acquired ("PVIF") which
reflects the value of those purchased policies calculated by
discounting the actuarially determined expected future cash flows at
the discount rate determined by Equitable.

   An analysis of the PVIF asset is as follows:

<TABLE>
<CAPTION>

                                               For the Nine
                                               Months ended
                                            September 30, 1997
                                        -----------------------
                                        (Dollars in thousands)
<S>                                                    <C>
Beginning balance                                      $83,051
Imputed interest                                         4,653
Amortization                                            (9,118)
Adjustment for unrealized gains
 on available for sale securities                         (430)
                                        -----------------------
Ending balance                                         $78,156
                                        =======================
</TABLE>

   Interest is imputed on the unamortized balance of PVIF at rates
of 7.70% to 7.80%.  Amortization of PVIF is charged to expense and
the asset is adjusted for the change in unrealized gains (losses) on
available for sale securities. During the second quarter of 1997,
PVIF was unlocked by $2,293,000 to reflect narrower current spreads than the
gross profit model assumed.  Based on current conditions and
assumptions as to the effect of future events on acquired policies
in force, the expected approximate net amortization for the next
five years, relating to the balance of the PVIF as of September
30, 1997, is as follows:

<TABLE>
<CAPTION>

             Year                            Amount
- ----------------------------------------------------
                  (Dollars in thousands)
<S>                                          <C>
Remainder of 1997                            $2,300
             1998                            10,100
             1999                             9,600
             2000                             8,300
             2001                             7,200
             2002                             6,100
</TABLE>


Actual amortization may vary from the schedule above based upon
changes in assumptions and experience.

                               62
<PAGE>
<PAGE>

               GOLDEN AMERICAN LIFE INSURANCE COMPANY
                                  
     NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
     (CONTINUED)
                                  
                         SEPTEMBER 30, 1997

4. MERGER

 Transaction: On October 23, 1997, Equitable shareholders approved
the Agreement and Plan of Merger ("Merger Agreement")
dated as of July 7, 1997, between Equitable, PFHI Holdings, Inc.
("PFHI"), and ING Groep, N.V. ("ING").
On October 24, 1997, PFHI, a Delaware corporation, acquired all of
the outstanding capital stock of Equitable pursuant to the Merger
Agreement. PFHI is a wholly owned subsidiary of ING, a global
financial services holding company based in The Netherlands.
Equitable, an Iowa corporation, in turn, owns all the outstanding
capital stock of
Equitable Life Insurance Company of Iowa and Golden American Life
Insurance Company and their wholly owned subsidiaries.  Equitable
also owns all the outstanding capital stock of Locust Street
Securities, Inc., Equitable Investment Services, Inc., Directed
Services, Inc., Equitable of Iowa Companies Capital Trust, Equitable
of Iowa Companies Capital Trust II, and Equitable of Iowa Securities
Network, Inc. In
exchange for the outstanding capital stock of Equitable, ING will
pay total consideration of approximately $2,100,000,000 in cash and
stock plus the assumption of approximately $400,000,000 in debt
according to the Merger Agreement.  As a result of the merger, 
Equitable of Iowa Companies was merged into PFHI which was
simultaneously renamed Equitable of Iowa Companies, Inc.

 Accounting Treatment:  The merger will be accounted for as a
purchase resulting in a new basis of accounting, reflecting
estimated fair values for assets and liabilities for Equitable and
its subsidiaries as of the date of the merger.  The excess of the
total acquisition cost over the fair value of the net assets
acquired will be recorded as goodwill.

5. RELATED PARTY TRANSACTIONS

   DSI acts as the principal underwriter (as defined in the
Securities Act of 1933 and the Investment Company Act of 1940, as
amended) of the variable insurance products issued by the Company,
which as of September 30, 1997, are sold primarily through six
broker/dealer institutions.  The Company paid commissions to DSI
totaling $8,849,000 in the third quarter and $23,113,000 for the
first nine months of 1997, ($17,070,000 for the period January 1,
1996 through August 13, 1996 and $1,955,000 for the period August 14,
1996 through September 30, 1996).

   Golden American provides certain managerial and supervisory
services to DSI.  The fee for these services is calculated as a
percentage of average assets in the variable separate accounts.  For
the third quarter and the first nine months of 1997, the fee was
$736,000 and $2,014,000, respectively ($1,390,000 for the period
January 1, 1996 through August 13, 1996 and $280,000 for the period
August 14, 1996 through September 30, 1996).

 On August 14, 1996, the Company began purchasing investment
management services from an affiliate. Payments for these services
totaled $263,000 for the third quarter and $673,000 for the first
nine months of 1997 ($3,000 for the period August 14, 1996 through
September 30, 1996).  On August 14, 1996, all employees of Golden
American, except wholesalers, became statutory employees of
Equitable Life Insurance Company of Iowa ("Equitable Life"), an
affiliate.

   Golden American has a guaranty agreement with Equitable Life.  In
consideration of an annual fee, payable June 30, Equitable Life
guarantees to Golden American that it will make funds available, if
needed, to Golden American to pay the contractual claims made under
the provisions of Golden American's life insurance and annuity
contracts.  The agreement is not, and nothing contained therein or
done pursuant thereto by Equitable Life shall be deemed to
constitute, a direct or indirect guaranty by Equitable Life of the
payment of any debt or other obligation, indebtedness or liability,
of any kind or character whatsoever, of Golden American.  The
agreement does not guarantee the value of the underlying assets held
in separate accounts in which funds of variable life insurance and
variable annuity policies have been invested.  The calculation of
the annual fee is based on risk based capital.  As Golden American's
risk based capital level was above required amounts, no annual fee
was payable.

   Surplus Note:  On December 17, 1996, Golden American issued an
8.25% surplus note in the amount of $25,000,000 to Equitable.
Golden American made interest payments totaling $510,000 during the
third quarter and $1,548,000 during the first nine months of 1997.
On December 17, 1996, Golden American contributed the $25,000,000 to
First Golden acquiring 200,000 shares of common stock (100% of
outstanding stock) of First Golden.

   Line of Credit:  Golden American maintains a line of credit
agreement with Equitable to facilitate the handling of unusual
and/or unanticipated short-term cash requirements.  Under the
current agreement, which became effective December 1, 1996 and
expires on December 31, 1997, Golden 

                               63
<PAGE>
<PAGE>

               GOLDEN AMERICAN LIFE INSURANCE COMPANY
                                  
     NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
     (CONTINUED)
                                  
                         SEPTEMBER 30, 1997

5. RELATED PARTY TRANSACTIONS -- (CONTINUED)

American can borrow up to
$25,000,000.  Interest on any borrowings is charged at the rate of
Equitable's monthly average aggregate cost of short-term funds plus
1.00%. The Company incurred interest expense of $165,000 during the
third quarter and $279,000 during the first nine months of 1997
under this agreement.  At September 30, 1997, $16,960,000 was outstanding
under this agreement.

6. COMMITMENTS AND CONTINGENCIES

   Reinsurance:  At September 30, 1997, Golden American had reinsurance 
treaties with 5 unaffiliated reinsurers covering a significant
portion of the mortality risks under its variable contracts.  Golden
American remains liable to the extent its reinsurers do not meet
their obligations under the reinsurance agreements. At September 30,
1997, the Company has a net payable of $4,000 for reserve
credits, reinsurance claims or other receivables from these
reinsurers comprised of $199,000 for claims recoverable from
reinsurers and a payable of $203,000 for reinsurance premiums.
Included in the accompanying financial statements are net
considerations to reinsurers of $467,000 during the third quarter
and $1,318,000 for the first nine months of 1997 ($467,000 and
$600,000, for the periods August 14, 1996 through September 30, 1996
and for January 1, 1996 through August 13, 1996, respectively). Also
included in the accompanying financial statements are net policy 
benefits of $142,000 during the third quarter and $571,000 for the
first nine months of 1997 ($206,000 and $1,267,000, for the periods
August 14, 1996 through September 30, 1996, and for January 1, 1996
through August 13, 1996, respectively).

   Effective June 1, 1994, Golden American entered into a modified
coinsurance agreement with an unaffiliated reinsurer. The
accompanying financial statements are presented net of the effects
of the treaty which resulted in other income of $430,000 in 1997.

 Investment Commitments:  At September 30, 1997, outstanding
commitments to fund mortgage loans on real estate totaled
$9,175,000.

   Guaranty Fund Assessments:  Assessments are levied on the Company
by life and health guaranty associations in most states in which the
Company is licensed to cover losses of policyholders of insolvent or
rehabilitated insurers.  In some states, these assessments can be
partially recovered through a reduction in future premium taxes.
The Company cannot predict whether and to what extent legislative
initiatives may affect the right to offset.  The associated cost for
a particular insurance company can vary significantly based upon its
fixed account premium volume by line of business and state premiums
levels as well as its potential for premium tax offset.  The Company
has established a reserve to cover such assessments and regularly
reviews information regarding known failures and revises its
estimates of future guaranty fund assessments.  Accordingly, the
Company accrued and charged to expense an additional $135,000 for
the third quarter and $417,000 for the first nine months of 1997.
At September 30, 1997, the Company has an undiscounted reserve of
$1,188,000 to cover estimated future assessments (net of related
anticipated premium tax credits) and has established an asset
totaling $22,000 for assessments paid which may be recoverable
through future premium tax offsets. The Company believes this
reserve is sufficient to cover expected future insurance guaranty
fund assessments, based upon previous premium levels, and known
insolvencies at this time.

 Litigation:  The Company is not involved in any legal proceeding as
of the date of this report.

   Vulnerability from Concentrations:  The Company has various
concentrations in its investment portfolio (see Note 2 for further
information).  The Company's asset growth, net investment income and
cash flow are primarily generated from the sale of variable products
and associated future policy benefits and separate account
liabilities.  A significant portion of the Company's sales are
generated by six broker/dealers. Substantial changes in tax laws
that would make these products less attractive to consumers, extreme
fluctuations in interest rates or stock market returns which may
result in higher lapse experience than assumed, could cause a severe
impact to the Company's financial condition.











                               64
<PAGE>
<PAGE>


____________________________________________________________________

AUDITED FINANCIAL STATEMENTS OF GOLDEN AMERICAN LIFE INSURANCE
COMPANY


REPORT OF INDEPENDENT AUDITORS

The Board of Directors and Stockholder
Golden American Life Insurance Company

   We have audited the accompanying consolidated balance sheets of
Golden American Life Insurance Company as of December 31, 1996 and
1995, and the related consolidated statements of income, changes in
stockholder's equity, and cash flows for the post-acquisition period
from August 14, 1996 to December 31, 1996 and the pre-acquisition
period from January 1, 1996 to August 13, 1996 and for each of the
years ended December 31, 1995 and 1994. 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 consolidated financial statements referred to
above present fairly, in all material respects, the consolidated
financial position of Golden American Life Insurance Company at
December 31, 1996 and 1995, and the consolidated results of their
operations and their cash flows for the post-acquisition period from
August 14, 1996 to December 31, 1996 and the pre-acquisition period
from January 1, 1996 to August 13, 1996 and for each of the years
ended December 31, 1995 and 1994, in conformity with generally
accepted accounting principles.



                                                   Ernst & Young LLP


Des Moines, Iowa
February 11, 1997

                               65
<PAGE>
<PAGE>
                                 
               GOLDEN AMERICAN LIFE INSURANCE COMPANY
                                  
                     CONSOLIDATED BALANCE SHEETS
                                  
            (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)

<TABLE>
<CAPTION>
                                                                 POST-ACQUISITION  |  PRE-ACQUISITION
                                                                 ----------------- | -----------------
                                                                 DECEMBER 31, 1996 | DECEMBER 31, 1995
                                                                 ----------------- | -----------------
<S>                                                              <C>                 <C>
ASSETS:                                                                            |
Investments:                                                                       |
 Fixed maturities, available for sale, at fair value                               |
  (cost: 1996 -- $275,153; 1995 -- $48,671)....................     $  275,563     |    $   49,629
 Equity securities, at fair value (cost: 1996 -- $36;                              |
  1995 -- $27).................................................             33     |            29
 Mortgage loans on real estate.................................         31,459     |            --
 Policy loans..................................................          4,634     |         2,021
 Short-term investments........................................         12,631     |        15,614
                                                                    ----------     |    ----------
  Total Investments............................................        324,320     |        67,293
Cash and cash equivalents......................................          5,839     |         5,046
Accrued investment income......................................          4,139     |           768
Deferred policy acquisition costs..............................         11,468     |        67,314
Present value of in force acquired.............................         83,051     |         6,057
Property and equipment, less allowances for depreciation of                        |
  $63 in 1996 and $86 in 1995..................................            699     |           490
Goodwill, less accumulated amortization of $589 in 1996........         38,665     |            --
Other assets...................................................          2,471     |         7,136
Separate account assets........................................      1,207,247     |     1,048,953
                                                                    ----------     |    ----------
  Total Assets.................................................     $1,677,899     |    $1,203,057
                                                                    ==========     |    ==========
LIABILITIES AND STOCKHOLDER'S EQUITY:                                              |
Policy liabilities and accruals:                                                   |
 Future policy benefits:                                                           |
  Annuity and interest sensitive life products.................     $  285,287     |    $   33,673
  Unearned revenue reserve.....................................          2,063     |         6,556
                                                                    ----------     |    ----------
                                                                       287,350     |        40,229
Deferred income taxes..........................................            365     |            --
Surplus note...................................................         25,000     |            --
Due to affiliates..............................................          1,504     |           675
Other liabilities..............................................         15,949     |        15,075
Separate account liabilities...................................      1,207,247     |     1,048,953
                                                                    ----------     |    ----------
  Total Liabilities............................................      1,537,415     |     1,104,932
Commitments and contingencies                                                      |
STOCKHOLDER'S EQUITY:                                                              |
 Common stock, par value $10 per share, authorized, issued and                     |
   outstanding 250,000 shares..................................          2,500     |         2,500
 Redeemable preferred stock, par value $5,000 per share, 50,000                    |
   shares authorized (1995 -- 10,000 shares issued and                             |
   outstanding)................................................             --     |        50,000
 Additional paid-in capital....................................        137,372     |        45,030
 Unrealized appreciation (depreciation) of securities at fair                      |
   value.......................................................            262     |           658
 Retained earnings (deficit)...................................            350     |           (63)
                                                                    ----------     |    ----------
  Total Stockholder's Equity...................................        140,484     |        98,125
                                                                    ----------     |    ----------
  Total Liabilities and Stockholder's Equity...................     $1,677,899     |    $1,203,057
                                                                    ==========     |    ==========
</TABLE>

                       See accompanying notes.
                                  
                               66
<PAGE>
<PAGE>

               GOLDEN AMERICAN LIFE INSURANCE COMPANY
                                  
                  CONSOLIDATED STATEMENTS OF INCOME
                                  
                       (DOLLARS IN THOUSANDS)
                                  
<TABLE>
<CAPTION>
                                POST-ACQUISITION  |                   PRE-ACQUISITION
                                ----------------- | --------------------------------------------------
                                 FOR THE PERIOD   | FOR THE PERIOD
                                 AUGUST 14, 1996  | JANUARY 1, 1996   FOR THE YEAR      FOR THE YEAR
                                     THROUGH      |     THROUGH           ENDED             ENDED
                                DECEMBER 31, 1996 |AUGUST 13, 1996 DECEMBER 31, 1995 DECEMBER 31, 1994
                                ----------------- |--------------- ----------------- -----------------
<S>                             <C>                 <C>             <C>               <C>
REVENUES:                                         | 
 Annuity and interest                             | 
   sensitive life product                         | 
   charges.....................     $  8,768      |    $ 12,259          $18,388          $ 17,519
 Management fee revenue........          877      |       1,390              987                --
 Net investment income.........        5,795      |       4,990            2,818               560
 Realized gains (losses) on                       | 
   investments.................           42      |        (420)             297                65
 Other income..................          486      |          70               63                --
                                    --------      |    --------          -------          --------
                                      15,968      |      18,289           22,553            18,144
                                                  |                                               
INSURANCE BENEFITS AND EXPENSES:                  | 
 Annuity and interest                             | 
   sensitive life benefits:                       | 
  Interest credited to account                    | 
   balances....................        5,741      |       4,355            1,322                40
  Benefit claims incurred in                      | 
   excess of account balances..        1,262      |         915            1,824                (5)
 Underwriting, acquisition,                       | 
   and insurance expenses:                        | 
  Commissions..................        9,866      |      16,549            7,983            16,978
  General expenses.............        5,906      |       9,422           12,650            12,921
  Insurance taxes..............          672      |       1,225              952               373
  Policy acquisition costs                        | 
   deferred....................      (11,712)     |     (19,300)          (9,804)          (23,119)
  Amortization:                                   | 
   Deferred policy acquisition                    | 
     costs.....................          244      |       2,436            2,710             4,608
   Present value of in force                      | 
     acquired..................        2,745      |         951            1,552             2,164
   Goodwill....................          589      |          --               --                --
                                    --------      |    --------          -------          --------
                                      15,313      |      16,553           19,189            13,960
Interest expense...............           85      |          --               --             1,962
                                    --------      |    --------          -------          --------
                                      15,398      |      16,553           19,189            15,922
                                    --------      |    --------          -------          --------
                                         570      |       1,736            3,364             2,222
Income taxes...................          220      |      (1,463)              --                --
                                    --------      |    --------          -------          --------
Net Income.....................     $    350      |    $  3,199          $ 3,364          $  2,222
                                    ========      |    ========          =======          ========
</TABLE>

                       See accompanying notes.
                                  
                               67
<PAGE>
<PAGE>
               GOLDEN AMERICAN LIFE INSURANCE COMPANY
                                  
     CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDER'S EQUITY
                                  
            (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)
                                  
<TABLE>
<CAPTION>
                                                            PRE-ACQUISITION
                                   -------------------------------------------------------------------
                                                                  UNREALIZED
                                                                 APPRECIATION
                                          REDEEMABLE ADDITIONAL (DEPRECIATION) RETAINED      TOTAL
                                   COMMON PREFERRED   PAID-IN   OF SECURITIES  EARNINGS  STOCKHOLDER'S
                                   STOCK    STOCK     CAPITAL   AT FAIR VALUE  (DEFICIT)    EQUITY
                                   ------ ---------- ---------- -------------- --------- -------------
<S>                                <C>    <C>        <C>        <C>            <C>       <C>
Balance at January 1, 1994........ $2,500             $ 28,336     $    62      $(2,301)   $ 28,597
 Issuance of 10,000 shares of 
 preferred stock..................     --  $ 50,000         --          --           --      50,000
 Contribution of capital..........     --        --      8,750          --           --       8,750
 Net income for 1994..............     --        --         --          --        2,222       2,222
 Unrealized depreciation of 
 securities at fair value.........     --        --         --         (63)          --         (63)
                                   ------  --------   --------     -------      -------    --------
Balance at December 31, 1994......  2,500    50,000     37,086          (1)         (79)     89,506
 Contribution of capital..........     --        --      7,944          --           --       7,944
 Net income for 1995..............     --        --         --          --        3,364       3,364
 Preferred stock dividends........     --        --         --          --       (3,348)     (3,348)
 Unrealized appreciation of 
 securities at fair value.........     --        --         --         659           --         659
                                   ------  --------   --------     -------      -------    --------
Balance at December 31, 1995......  2,500    50,000     45,030         658          (63)     98,125
 Net income for the period 
 January 1, 1996 to August 13, 
 1996.............................     --        --         --          --        3,199       3,199
 Preferred stock dividends........     --        --         --          --         (719)       (719)
 Unrealized depreciation of 
 securities at fair value.........     --        --         --      (1,175)          --      (1,175)
                                   ------  --------   --------     -------      -------    --------
Balance at August 13, 1996........ $2,500  $ 50,000   $ 45,030     $  (517)     $ 2,417    $ 99,430
                                   ======  ========   ========     =======      =======    ========
<CAPTION>
                                                            POST-ACQUISITION
                                   -------------------------------------------------------------------
                                                                  UNREALIZED
                                                                 APPRECIATION
                                          REDEEMABLE ADDITIONAL (DEPRECIATION) RETAINED      TOTAL
                                   COMMON PREFERRED   PAID-IN   OF SECURITIES  EARNINGS  STOCKHOLDER'S
                                   STOCK    STOCK     CAPITAL   AT FAIR VALUE  (DEFICIT)    EQUITY
                                   ------ ---------- ---------- -------------- --------- -------------
<S>                                <C>    <C>        <C>        <C>            <C>       <C>
Balance at August 14, 1996........ $2,500  $ 50,000   $ 87,372          --           --    $139,872
 Contribution of preferred 
 stock to additional paid-in
 capital..........................     --   (50,000)    50,000          --           --          --
 Net income for the period 
 August 14, 1996 to December 
 31, 1996.........................     --        --         --          --      $   350         350
 Unrealized appreciation of 
 securities at fair value.........     --        --         --     $   262           --         262
                                   ------  --------   --------     -------      -------    --------
Balance at December 31, 1996...... $2,500  $     --   $137,372     $   262      $   350    $140,484
                                   ======  ========   ========     =======      =======    ========
</TABLE>

                       See accompanying notes.
                                  
                               68
<PAGE>
<PAGE>
               GOLDEN AMERICAN LIFE INSURANCE COMPANY
                                  
                CONSOLIDATED STATEMENTS OF CASH FLOWS
                                  
                       (DOLLARS IN THOUSANDS)
                                  
<TABLE>
<CAPTION>
                                    POST-ACQUISITION  |              PRE-ACQUISITION
                                    ----------------- | -----------------------------------------
                                     FOR THE PERIOD   | FOR THE PERIOD    FOR THE      FOR THE
                                     AUGUST 14, 1996  | JANUARY 1, 1996  YEAR ENDED   YEAR ENDED
                                         THROUGH      |     THROUGH     DECEMBER 31, DECEMBER 31,
                                    DECEMBER 31, 1996 | AUGUST 13, 1996     1995         1994
                                    ----------------- | --------------- ------------ ------------
<S>                                 <C>                 <C>             <C>          <C>
OPERATING ACTIVITIES                                  | 
Net income........................      $    350      |    $  3,199       $ 3,364      $  2,222
Adjustments to reconcile net                          | 
  income to net cash provided by                      | 
  (used in) operations:                               | 
 Adjustments related to annuity                       | 
   and interest sensitive life products:              | 
  Change in annuity and interest                      | 
    sensitive life product                            | 
    reserves......................         5,106      |       4,472         4,664        (1,370)
  Change in unearned revenues.....         2,063      |       2,084         4,949         1,594
 Increase in accrued investment                       | 
   income.........................          (877)     |      (2,494)         (676)          (24)
 Policy acquisition costs                             | 
   deferred.......................       (11,712)     |     (19,300)       (9,804)      (23,119)
 Amortization of deferred policy                      | 
   acquisition costs..............           244      |       2,436         2,710         4,608
 Amortization of present  value                       | 
   of in force acquired...........         2,745      |         951         1,552         2,164
 Change in other assets, other                        | 
   liabilities and accrued                            | 
   income taxes...................           (96)     |       4,672         4,686        (4,543)
 Provision for depreciation and                       | 
   amortization...................         1,242      |         703          (142)           13
 Provision for deferred income                        | 
   taxes..........................           220      |      (1,463)           --            --
 Realized (gains) losses on                           | 
   investments....................           (42)     |         420          (297)          (65)
                                        --------      |    --------       -------      --------
Net cash provided by (used in)                        | 
   operating activities...........          (757)     |      (4,320)       11,006       (18,520)

INVESTING ACTIVITIES                                  | 
Sale, maturity or repayment of                        | 
   investments:                                       | 
 Fixed maturities--available                          | 
   for sale.......................        47,453      |      55,091        24,026            --
 Fixed maturities--held for                           | 
   investment.....................            --      |          --            --           321
 Equity securities................            --      |          --            --           313
 Mortgage loans on real estate....            40      |          --            --            --
 Short-term investments--net......         2,629      |         354            --         1,299
                                        --------      |    --------       -------      --------
                                          50,122      |      55,445        24,026         1,933
Acquisition of investments:                           | 
 Fixed maturities--available                          | 
   for sale.......................      (147,170)     |    (184,589)      (61,723)           --
 Fixed maturities--held for                           | 
   investment.....................            --      |          --            --          (857)
 Equity securities................            (5)     |          --           (10)           (7)
 Mortgage loans on real estate....       (31,499)     |          --            --            --
 Policy loans--net................          (637)     |      (1,977)       (1,508)         (369)
 Short-term investments--net......            --      |          --        (1,681)           --
                                        --------      |    --------       -------      --------
                                        (179,311)     |    (186,566)      (64,922)       (1,233)
 Funds held in escrow pursuant                        | 
   to an Exchange Agreement.......            --      |          --        (1,242)       (1,382)
 Purchase of property and                             | 
   equipment......................          (137)     |          --            --            --
                                        --------      |    --------       -------      --------
Net cash used in investing                            | 
   activities.....................      (129,326)     |    (131,121)      (42,138)         (682)
</TABLE>

                       See accompanying notes.
                                  
                               69
<PAGE>
<PAGE>
               GOLDEN AMERICAN LIFE INSURANCE COMPANY
                                  
         CONSOLIDATED STATEMENTS OF CASH FLOWS - (CONTINUED)
                                  
                       (DOLLARS IN THOUSANDS)
                                  
<TABLE>
<CAPTION>
                                         POST-ACQUISITION  |              PRE-ACQUISITION
                                         ----------------- | -----------------------------------------
                                          FOR THE PERIOD   | FOR THE PERIOD    FOR THE      FOR THE
                                          AUGUST 14, 1996  | JANUARY 1, 1996  YEAR ENDED   YEAR ENDED
                                              THROUGH      |     THROUGH     DECEMBER 31, DECEMBER 31,
                                         DECEMBER 31, 1996 | AUGUST 13, 1996     1995         1994
                                         ----------------- | --------------- ------------ ------------
<S>                                      <C>                 <C>             <C>          <C>
FINANCING ACTIVITIES                                       | 
Retirement of short-term debt...........            --     |           --            --     $(40,000)
Proceeds from issuance of surplus note..     $  25,000     |           --            --           --
Receipts from annuity and interest                         | 
  sensitive life policies credited to                      | 
  policyholder account balances.........       116,819     |    $ 149,750      $ 29,501           --
Return of policyholder account balances                    | 
  on annuity and interest sensitive                        | 
  life policies.........................        (3,315)    |       (2,695)       (1,543)          --
Net reallocations (to) from Separate                       | 
  Accounts..............................       (10,237)    |       (8,286)           --           --
Contributions of capital by parent......            --     |           --         7,944        8,750
Issuance of preferred stock.............            --     |           --            --       50,000
Dividends paid on preferred stock.......            --     |         (719)       (3,348)          --
                                             ---------     |    ---------      --------     --------
Net cash provided by financing                             | 
  activities............................       128,267     |      138,050        32,554       18,750
                                             ---------     |    ---------      --------     --------
Increase (decrease) in cash and                            | 
  cash equivalents......................        (1,816)    |        2,609         1,422         (452)
Cash and cash equivalents at beginning                     | 
  of period.............................         7,655     |        5,046         3,624        4,076
                                             ---------     |    ---------      --------     --------
Cash and cash equivalents at end of                        | 
  period................................     $   5,839     |    $   7,655      $  5,046     $  3,624
                                             =========     |    =========      ========     ========
</TABLE>

                       See accompanying notes.
                                  
                               70
<PAGE>
<PAGE>
               GOLDEN AMERICAN LIFE INSURANCE COMPANY
                                  
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  
                          DECEMBER 31, 1996

1. SIGNIFICANT ACCOUNTING POLICIES

Consolidation
   The consolidated financial statements include Golden American
Life Insurance Company ("Golden American") and its wholly owned
subsidiary, First Golden American Life Insurance Company of New York
("First Golden") collectively the "Company." First Golden was
capitalized by Golden American on December 17, 1996. All significant
intercompany accounts and transactions have been eliminated.

Organization
   Golden American offers variable insurance products and is
licensed as a life insurance company in the District of Columbia and
all states except New York. On January 2, 1997, First Golden became
licensed to sell insurance products in the state of New York. The
Company's products are marketed by broker/dealers, financial
institutions and insurance agents. The Company's primary customers
are individuals and families.

   On August 13, 1996, Equitable of Iowa Companies ("Equitable")
acquired all of the outstanding capital stock of BT Variable, Inc.
("BT Variable") and its wholly owned subsidiaries, Golden American
and Directed Services, Inc. ("DSI") from Whitewood Properties
Corporation ("Whitewood") pursuant to the terms of a Stock Purchase
Agreement between Equitable and Whitewood (the "Purchase
Agreement"). See Note 5 for additional information.

   For financial statement purposes, the change in control of Golden
American through the acquisition of BT Variable was accounted for as
a purchase acquisition effective August 14, 1996. This acquisition
resulted in a new basis of accounting reflecting estimated fair
values of assets and liabilities at that date. As a result, the
Company's financial statements for periods subsequent to August 13,
1996, are presented on the Post-Acquisition new basis of accounting,
while the financial statements for August 13, 1996 and prior periods
are presented on the Pre-Acquisition historical cost basis of
accounting.

Investments
   Fixed Maturities: Statement of Financial Accounting Standards
("SFAS") No. 115, "Accounting for Certain Investments in Debt and
Equity Securities" requires fixed maturity securities to be
designated as either "available for sale," "held for investment" or
"trading." Sales of fixed maturities designated as "available for
sale" are not restricted by SFAS No. 115. Available for sale
securities are reported at fair value and unrealized gains and
losses on these securities are included directly in stockholder's
equity, after adjustment for related changes in deferred policy
acquisition costs, present value of in force acquired, policy
reserves and deferred income taxes. At December 31, 1996 and 1995,
all of the Company's fixed maturity securities are designated as
available for sale although the Company is not precluded from
designating fixed maturity securities as held for investment or
trading at some future date. Securities the Company has the positive
intent and ability to hold to maturity are designated as "held for
investment." Held for investment securities are reported at cost
adjusted for amortization of premiums and discounts. Changes in the
fair value of these securities, except for declines that are other
than temporary, are not reflected in the Company's financial
statements. Sales of securities designated as held for investment
are severely restricted by SFAS No. 115. Securities that are bought
and held principally for the purpose of selling them in the near
term are designated as trading securities. Unrealized gains and
losses on trading securities are included in current earnings.
Transfers of securities between categories are restricted and are
recorded at fair value at the time of the transfer. Securities that
are determined to have a decline in value that is other than
temporary are written down to estimated fair value which becomes the
security's new cost basis by a 

                               71
<PAGE>
<PAGE>
               GOLDEN AMERICAN LIFE INSURANCE COMPANY
                                  
       NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                                  
                          DECEMBER 31, 1996

charge to realized losses in the
Company's Statements of Income. Premiums and discounts are
amortized/accrued utilizing the scientific interest method which
results in a constant yield over the security's expected life.
Amortization/accrual of premiums and discounts on mortgage-backed
securities incorporates a prepayment assumption to estimate the
securities' expected lives.

   Equity Securities: Equity securities are reported at estimated
fair value if readily marketable or at cost if not readily
marketable. The change in unrealized appreciation and depreciation
of marketable equity securities (net of related deferred income
taxes, if any) is included directly in stockholder's equity. Equity
securities that are determined to have a decline in value that is
other than temporary are written down to estimated fair value which
becomes the security's new cost basis by a charge to realized losses
in the Company's Statement of Income.

   Mortgage loans: Mortgage loans on real estate are reported at
cost adjusted for amortization of premiums and accrual of discounts.
If the value of any mortgage loan is determined to be impaired
(i.e., when it is probable that the Company will be unable to
collect all amounts due according to the contractual terms of the
loan agreement), the carrying value of the mortgage loan is reduced
to the present value of expected future cash flows from the loan,
discounted at the loan's effective interest rate, or to the loan's
observable market price, or the fair value of the underlying
collateral. The carrying value of impaired loans is reduced by the
establishment of a valuation allowance which is adjusted at each
reporting date for significant changes in the calculated value of
the loan. Changes in this valuation allowance are charged or
credited to income.

   Other investments: Policy loans are reported at unpaid principal.
Short-term investments are reported at cost adjusted for
amortization of premiums and accrual of discounts.

   Fair Values: Estimated fair values, as reported herein, of
publicly traded fixed maturity securities are as reported by an
independent pricing service. Fair values of conventional mortgage-
backed securities not actively traded in a liquid market are
estimated using a third party pricing system. This pricing system
uses a matrix calculation assuming a spread over U.S. Treasury bonds
based upon the expected average lives of the securities. Fair values
of private placement bonds are estimated using a matrix that assumes
a spread (based on interest rates and a risk assessment of the
bonds) over U.S. Treasury bonds. Estimated fair values of equity
securities which consists of the Company's investment in its
registered separate accounts are based upon the quoted fair value of
the securities comprising the individual portfolios underlying the
separate accounts. Realized gains and losses are determined on the
basis of specific identification and average cost methods for
manager initiated and issuer initiated disposals, respectively.

Cash and Cash Equivalents
   For purposes of the consolidated statement of cash flows, the
Company considers all demand deposits and interest-bearing accounts
not related to the investment function to be cash equivalents. All
interest-bearing accounts classified as cash equivalents have
original maturities of three months or less.

Deferred Policy Acquisition Costs
   Certain costs of acquiring new insurance business, principally
commissions and other expenses related to the production of new
business, have been deferred. Acquisition costs for variable annuity
and life products are being amortized generally in proportion to the
present value (using the assumed crediting rate) of expected future
gross profits. This amortization is adjusted retrospectively, or
"unlocked," when the Company revises its estimate of current or
future gross profits to be realized from a group of products.
Deferred policy acquisition costs are adjusted to reflect the pro
forma impact of unrealized gains and losses on fixed maturity
securities the Company has designated as "available for sale" under
SFAS No. 115.

                               72
<PAGE>
<PAGE>
               GOLDEN AMERICAN LIFE INSURANCE COMPANY
                                  
       NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                                  
                          DECEMBER 31, 1996

Present Value of in Force Acquired
   As a result of the acquisition of Golden American, a portion of
the acquisition cost was allocated to the right to receive future
cash flows from the existing insurance contracts. This allocated
cost represents the present value of in force acquired ("PVIF")
which reflects the value of those purchased policies calculated by
discounting actuarially determined expected cash flows at the
discount rate determined by the purchaser. Interest is imputed on
the unamortized balance of PVIF at rates of 7.70% to 7.80%.
Amortization of PVIF is charged to expense in proportion to expected
gross profits. This amortization is adjusted retrospectively, or
"unlocked," when the Company revises its estimate of current or
future gross profits to be realized from the insurance contracts
acquired. PVIF is adjusted to reflect the pro forma impact of
unrealized gains (losses) on available for sale fixed maturities.

Property and Equipment
   Property and equipment primarily represent leasehold improvements
at the Golden American headquarters, office furniture and equipment
and capitalized computer software and are not considered to be
significant to the Company's overall operations. Property and
equipment are reported at cost less allowances for depreciation.
Depreciation expense is computed primarily on the basis of straight-
line method over the estimated useful lives of the assets.

Goodwill
   Goodwill was established as a result of the acquisition discussed
above and is being amortized over 25 years on a straight line basis.
See Note 5 for additional information.

Future Policy Benefits
   Future policy benefits for fixed interest divisions of the
variable products, are established utilizing the retrospective
deposit accounting method. Policy reserves represent the premiums
received plus accumulated interest, less mortality and
administration charges. Interest credited to these policies ranged
from 4.00% to 7.25% during 1996.

   The unearned revenue reserve represents unearned distribution
fees discussed below. These distribution fees have been deferred and
are amortized over the life of the contract in proportion to its
expected gross profits.

Separate Accounts
   Assets and liabilities of the separate accounts reported in the
accompanying balance sheets represent funds that are separately
administered principally for variable annuity and variable life
contracts. Contractholders, rather than the Company, bear the
investment risk for variable products. At the direction of the
contractholders, the separate accounts invest the premiums from the
sale of variable annuity and variable life products in shares of
specified mutual funds. The assets and liabilities of the separate
accounts are clearly identified and segregated from other assets and
liabilities of the Company. The portion of the separate account
assets applicable to variable annuity and variable life contracts
cannot be charged with liabilities arising out of any other business
the Company may conduct.

   Variable separate account assets carried at fair value of the
underlying investments generally represent contractholder investment
values maintained in the accounts. Variable separate account
liabilities represent account balances for the variable annuity and
variable life contracts invested in the separate accounts. Net
investment income and realized and unrealized capital gains and
losses related to separate account assets are not reflected in the
accompanying Statement of Income.

                               73
<PAGE>
<PAGE>
               GOLDEN AMERICAN LIFE INSURANCE COMPANY
                                  
       NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                                  
                          DECEMBER 31, 1996

   Product charges recorded by the Company from variable annuity and
variable life products consist of charges applicable to each
contract for mortality and expense risk, cost of insurance, contract
administration and surrender charges. In addition, some variable
annuity and all variable life contracts provide for a distribution
fee collected for a limited number of years after each premium
deposit. Revenue recognition of collected distribution fees is
amortized over the life of the contract in proportion to its
expected gross profits. The balance of unrecognized revenue related
to the distribution fees is reported as an unearned revenue reserve.

Deferred Income Taxes
   Deferred tax assets or liabilities are computed based on the
difference between the financial statement and income tax bases of
assets and liabilities using the enacted marginal tax rate. Deferred
tax assets or liabilities are adjusted to reflect the pro forma
impact of unrealized gains and losses on equity securities and fixed
maturity securities the Company has designated as available for sale
under SFAS No. 115. Changes in deferred tax assets or liabilities
resulting from this SFAS No. 115 adjustment are charged or credited
directly to stockholder's equity. Deferred income tax expenses or
credits reflected in the Company's Statement of Income are based on
the changes in the deferred tax asset or liability from period to
period (excluding the SFAS No. 115 adjustment).

Dividend Restrictions
   Golden American's ability to pay dividends to its parent is
restricted because prior approval of insurance regulatory
authorities is required for payment of dividends to the stockholder
which exceed an annual limitation. During 1997, Golden American
could pay dividends to its parent of approximately $2,186,000
without prior approval of statutory authorities. The Company has
maintained adequate statutory capital and surplus and has not used
surplus relief or financial reinsurance, which have come under
scrutiny by many state insurance departments.

Use of Estimates
   The preparation of financial statements in conformity with
generally accepted accounting principles requires management to make
estimates and assumptions that affect the reported assets and
liabilities and disclosure of contingent assets and liabilities at
the date of the financial statements and the reported amounts of
revenue and expenses during the preparation period. Actual results
could differ from those estimates.

   Management is required to utilize historical experience and
assumptions about future events and circumstances in order to
develop estimates of material reported amounts and disclosures.
Included among the material (or potentially material) reported
amounts and disclosures that require extensive use of estimates and
assumptions are (1) estimates of fair values of investments in
securities and other financial instruments, as well as fair values
of policyholder liabilities, (2) policyholder liabilities, (3)
deferred policy acquisition costs and present value of in force
acquired, (4) fair values of assets and liabilities recorded as a
result of acquisition transactions, (5) asset valuation allowances,
(6) guaranty fund assessment accruals, (7) deferred tax benefits
(liabilities) and (8) estimates for commitments and contingencies
including legal matters, if a liability is anticipated and can be
reasonably estimated. Estimates and assumptions regarding all of the
preceding are inherently subject to change and are reassessed
periodically. Changes in estimates and assumptions could materially
impact the financial statements.

Reclassification
   Certain amounts in the 1995 and 1994 financial statements have
been reclassified to conform to the 1996 financial statement
presentation.

                               74
<PAGE>
<PAGE>
               GOLDEN AMERICAN LIFE INSURANCE COMPANY
                                  
       NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                                  
                          DECEMBER 31, 1996

2. BASIS OF FINANCIAL REPORTING

   The financial statements of the Company differ from related
statutory-basis financial statements principally as follows: (1)
acquisition costs of acquiring new business are deferred and
amortized over the life of the policies rather than charged to
operations as incurred; (2) an asset representing the present value
of future cash flows from insurance contracts acquired was
established as a result of an acquisition and is amortized and
charged to expense; (3) future policy benefit reserves for the fixed
interest divisions of the variable products are based on full
account values, rather than the greater of cash surrender value or
amounts derived from discounting methodologies utilizing statutory
interest rates; (4) reserves are reported before reduction for
reserve credits related to reinsurance ceded and a receivable is
established, net of an allowance for uncollectible amounts, for
these credits rather than presented net of these credits; (5) fixed
maturity investments are designated as "available for sale" and
valued at fair value with unrealized appreciation/depreciation, net
of adjustments to deferred income taxes (if applicable) and deferred
policy acquisition costs, credited/charged directly to stockholder's
equity rather than valued at amortized cost; (6) the carrying value
of fixed maturity securities is reduced to fair value by a charge to
realized losses in the Statements of Income when declines in
carrying value are judged to be other than temporary, rather than
through the establishment of a formula-determined statutory
investment reserve (carried as a liability), changes in which are
charged directly to surplus; (7) deferred income taxes are provided
for the difference between the financial statement and income tax
bases of assets and liabilities; (8) net realized gains or losses
attributed to changes in the level of interest rates in the market
are recognized when the sale is completed rather than deferred and
amortized over the remaining life of the fixed maturity security;
(9) a liability is established for anticipated guaranty fund
assessments, net of related anticipated premium tax credits, rather
than capitalized when assessed and amortized in accordance with
procedures permitted by insurance regulatory authorities; (10)
revenues for variable annuity and variable life products consist of
policy charges for the cost of insurance, policy administration
charges, amortization of policy initiation fees and surrender
charges assessed rather than premiums received; and (11) assets and
liabilities are restated to fair values when a change in ownership
occurs, with provisions for goodwill and other intangible assets,
rather than continuing to be presented at historical cost.

   Net income (loss) for Golden American, as determined in
accordance with statutory accounting practices was $(9,188,000) in
1996, $(4,117,000) in 1995 and $(11,260,000) in 1994. Total
statutory capital and surplus was $80,430,000 at December 31, 1996
and $66,357,000 at December 31, 1995.


                               75
<PAGE>
<PAGE>
               GOLDEN AMERICAN LIFE INSURANCE COMPANY
                                  
       NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                                  
                          DECEMBER 31, 1996

3. INVESTMENT OPERATIONS

Investment Results
   Major categories of net investment income are summarized below:

<TABLE>
<CAPTION>
                                         POST-ACQUISITION  |              PRE-ACQUISITION
                                         ----------------- | -----------------------------------------
                                          FOR THE PERIOD   | FOR THE PERIOD    FOR THE      FOR THE
                                          AUGUST 14, 1996  | JANUARY 1, 1996  YEAR ENDED   YEAR ENDED
                                              THROUGH      | THROUGH AUGUST  DECEMBER 31, DECEMBER 31,
                                         DECEMBER 31, 1996 |    13, 1996         1995         1994
                                         ----------------- | --------------- ------------ ------------
                                                             (DOLLARS IN THOUSANDS)
   <S>                                   <C>                 <C>             <C>          <C>
   Fixed maturities.....................      $5,083       |     $4,507         $1,610        $142
   Equity securities....................         103       |         --             --           1
   Mortgage loans on real estate........         203       |         --             --          --
   Policy loans.........................          78       |         73             56          11
   Short-term investments...............         441       |        341            899         226
   Other, net...........................           2       |         22            148          99
   Funds held in escrow.................          --       |        145            166          83
                                              ------       |     ------         ------        ----
   Gross investment income..............       5,910       |      5,088          2,879         562
   Less investment expenses.............        (115)      |        (98)           (61)         (2)
                                              ------       |     ------         ------        ----
   Net investment income................      $5,795       |     $4,990         $2,818        $560
                                              ======       |     ======         ======        ====
</TABLE>

   Realized gains (losses) are as follows:

<TABLE>
<CAPTION>
                                                                   REALIZED*
                                         -------------------------------------------------------------
                                         POST-ACQUISITION  |              PRE-ACQUISITION
                                         ----------------- | -----------------------------------------
                                          FOR THE PERIOD   | FOR THE PERIOD
                                          AUGUST 14, 1996  | JANUARY 1, 1996  YEAR ENDED   YEAR ENDED
                                              THROUGH      | THROUGH AUGUST  DECEMBER 31, DECEMBER 31,
                                         DECEMBER 31, 1996 |    13, 1996         1995         1994
                                         ----------------- | --------------- ------------ ------------
                                                           (DOLLARS IN THOUSANDS)
   <S>                                   <C>                 <C>             <C>          <C>
   Fixed maturities:                                       | 
    Available for sale..................        $42        |      $(420)         $297
    Held for investment.................         --        |         --            --         $ 2
   Equity securities....................         --        |         --            --          63
                                                ---        |      -----          ----         ---
   Realized gains (losses) on                              | 
     investments........................        $42        |      $(420)         $297         $65
                                                ===        |      =====          ====         ===
</TABLE>
     ________________

   *    See Note 6 for the income tax effects attributable to
   realized gains and losses on investments.

                               76
<PAGE>
<PAGE>
               GOLDEN AMERICAN LIFE INSURANCE COMPANY
                                  
       NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                                  
                          DECEMBER 31, 1996

   The change in unrealized appreciation (depreciation) on
securities at fair value is as follows:

<TABLE>
<CAPTION>
                                                                 UNREALIZED
                                       --------------------------------------------------------------
                                        POST-ACQUISITION   |              PRE-ACQUISITION
                                       ------------------- | -----------------------------------------
                                         FOR THE PERIOD    | FOR THE PERIOD
                                         AUGUST 14, 1996   | JANUARY 1, 1996  YEAR ENDED   YEAR ENDED
                                             THROUGH       | THROUGH AUGUST  DECEMBER 31, DECEMBER 31,
                                       DECEMBER 31, 1996** |    13, 1996         1995         1994
                                       ------------------- | --------------- ------------ ------------
                                                            (DOLLARS IN THOUSANDS)
   <S>                                 <C>                   <C>             <C>          <C>
   Fixed maturities:                                       | 
    Available for sale................        $410         |     $(2,087)       $  958       $ (65)
    Held for investment...............          --         |          --            90          --
   Equity securities..................          (3)        |           1             3         (63)
                                              ----         |     -------        ------       -----
   Unrealized appreciation                                 | 
     (depreciation) of securities.....        $407         |     $(2,086)       $1,051       $(128)
                                              ====         |     =======        ======       =====
</TABLE>
   ________________

   **   On August 13, 1996, all fixed maturities and equity
   securities in the Company's investment portfolio were marked to
   market.

   At December 31, 1996 and December 31, 1995, amortized cost, gross
unrealized gains and losses and estimated fair values of fixed
maturity securities, all of which are designated as available for
sale, are as follows:

<TABLE>
<CAPTION>
                                                 POST-ACQUISITION
                                     -----------------------------------------
                                                 GROSS      GROSS    ESTIMATED
                                     AMORTIZED UNREALIZED UNREALIZED   FAIR
   DECEMBER 31, 1996                   COST      GAINS      LOSSES     VALUE
   -----------------                 --------- ---------- ---------- ---------
                                              (DOLLARS IN THOUSANDS)
   <S>                               <C>       <C>        <C>        <C>
   U.S. government and governmental
     agencies and authorities:
      Mortgage-backed securities.... $ 70,902    $  122     $(247)   $ 70,777
      Other.........................    3,082         2        (4)      3,080
   Public utilities.................   35,893       193       (38)     36,048
   Investment grade corporate.......  134,487       586      (466)    134,607
   Below investment grade
    corporate.......................   25,921       249       (56)     26,114
   Mortgage-backed securities.......    4,868        69        --       4,937
                                     --------    ------     -----    --------
   Total............................ $275,153    $1,221     $(811)   $275,563
                                     ========    ======     =====    ========
</TABLE>

<TABLE>
<CAPTION>
                                                   PRE-ACQUISITION
                                      -----------------------------------------
                                                  GROSS      GROSS    ESTIMATED
                                      AMORTIZED UNREALIZED UNREALIZED   FAIR
   DECEMBER 31, 1995                    COST      GAINS      LOSSES     VALUE
   -----------------                  --------- ---------- ---------- ---------
                                               (DOLLARS IN THOUSANDS)
   <S>                                <C>       <C>        <C>        <C>
   U.S. government and governmental
     agencies and authorities--Other   $13,334     $176                $13,510
   Public utilities.................     5,276       26                  5,302
   Investment grade corporate.......    27,042      700       $(31)     27,711
   Mortgage-backed securities.......     3,019       87         --       3,106
                                       -------     ----       ----     -------
   Total............................   $48,671     $989       $(31)    $49,629
                                       =======     ====       ====     =======
</TABLE>

   At December 31, 1996, net unrealized investment gains on fixed
maturities designated as available for sale totaled $410,000. This
appreciation caused an increase to stockholder's equity of $265,000

                               77
<PAGE>
<PAGE>
               GOLDEN AMERICAN LIFE INSURANCE COMPANY
                                  
       NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                                  
                          DECEMBER 31, 1996

at December 31, 1996 (net of deferred income taxes of $145,000). No
fixed maturity securities were designated as held for investment at
December 31, 1996 or 1995. Short-term investments with maturities of
30 days or less have been excluded from the above schedules.
Amortized cost approximates fair value for these securities.

   Amortized cost and estimated fair value of fixed maturities
designated as available for sale, by contractual maturity, at
December 31, 1996, are shown below. Expected maturities will differ
from contractual maturities because borrowers may have the right to
call or prepay obligations with or without call or prepayment
penalties.

<TABLE>
<CAPTION>
                                                              POST-ACQUISITION
                                                             -------------------
                                                                       ESTIMATED
                                                             AMORTIZED   FAIR
   DECEMBER 31, 1996                                           COST      VALUE
   -----------------                                         --------- ---------
                                                           (DOLLARS IN THOUSANDS)
   <S>                                                       <C>       <C>
   Due within one year...................................... $ 15,908  $ 15,930
   Due after one year through five years....................  122,958   123,487
   Due after five years through ten years...................   60,517    60,432
                                                             --------  --------
                                                              199,383   199,849
   Mortgage-backed securities...............................   75,770    75,714
                                                             --------  --------
   Total.................................................... $275,153  $275,563
                                                             ========  ========
</TABLE>

   An analysis of sales, maturities and principal repayments of the
Company's fixed maturities portfolio is as follows:

<TABLE>
<CAPTION>
                                                      GROSS    GROSS   PROCEEDS
                                           AMORTIZED REALIZED REALIZED   FROM
                                             COST     GAINS    LOSSES    SALE
                                           --------- -------- -------- --------
                                                  (DOLLARS IN THOUSANDS)
   <S>                                     <C>       <C>      <C>      <C>
   For the period August 14, 1996 through
   December 31, 1996:
    Scheduled principal repayments, calls
      and tenders.........................  $ 1,612                    $ 1,612
    Sales.................................   45,799    $115    $ (73)   45,841
                                            -------    ----    -----   -------
   Total..................................  $47,411    $115    $ (73)  $47,453
                                            =======    ====    =====   =======
   For the period January 1, 1996 through
   August 13, 1996:
    Scheduled principal repayments, calls
      and tenders.........................  $ 1,801                    $ 1,801
    Sales.................................   53,710    $152    $(572)   53,290
                                            -------    ----    -----   -------
   Total..................................  $55,511    $152    $(572)  $55,091
                                            =======    ====    =====   =======
   Year ended December 31, 1995:
    Scheduled principal repayments, calls
      and tenders.........................  $20,279    $305    $ (16)  $20,568
    Sales.................................    3,450       8       --     3,458
                                            -------    ----    -----   -------
   Total..................................  $23,729    $313    $ (16)  $24,026
                                            =======    ====    =====   =======
   Year ended December 31, 1994:
    Scheduled principal repayments,
      tenders (available for sale only) and
      calls--held for investment..........  $   319    $  2    $  --   $   321
                                            -------    ----    -----   -------
   Total..................................  $   319    $  2    $  --   $   321
                                            =======    ====    =====   =======
</TABLE>

   Investment Valuation Analysis: The company analyzes its
investment portfolio at least quarterly in order to determine if the
carrying value of any of its investments has been impaired. The
carrying 

                               78
<PAGE>
<PAGE>
               GOLDEN AMERICAN LIFE INSURANCE COMPANY
                                  
       NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                                  
                          DECEMBER 31, 1996

value of debt and equity securities is written down to fair
value by a charge to realized losses when an impairment in value
appears to be other than temporary. During 1996 and 1995, no
investments were identified as having an impairment other than
temporary.

   Investments on Deposit: At December 31, 1996 and 1995, affidavits
of deposits covering bonds with a par value of $6,605,000 and
$2,695,000, respectively, were on deposit with regulatory
authorities pursuant to certain statutory requirements.

   Investment Diversifications: The Company's investment policies
related to its investment portfolio require diversification by asset
type, company and industry and set limits on the amount which can be
invested in an individual issuer. Such policies are at least as
restrictive as those set forth by regulatory authorities. Fixed
maturity investments included investments in various government
bonds and government or agency mortgage-backed securities (27% in
1996 and 1995), public utilities (13% in 1996, 11% in 1995), basic
industrials (30% in 1996, 20% in 1995) and financial companies (18%
in 1996, 30% in 1995). Mortgage loans on real estate have been
analyzed by geographical location and 17% of all mortgage loans are
in Georgia. There are no other concentrations of mortgage loans in
any state exceeding ten percent in 1996. Mortgage loans on real
estate have also been analyzed by collateral type with significant
concentrations identified in office buildings (36% in 1996),
industrial buildings (31% in 1996) and multi-family residential
buildings (27% in 1996). Equity securities and investments accounted
for by the equity method are not significant to the Company's
overall investment portfolio.

   No investment in any person or its affiliates (other than bonds
issued by agencies of the United States government) exceeded ten
percent of stockholder's equity at December 31, 1996.

4. FAIR VALUES OF FINANCIAL INSTRUMENTS

   SFAS No. 107, "Disclosures about Fair Value of Financial
Instruments" requires disclosure of estimated fair value of all
financial instruments, including both assets and liabilities
recognized and not recognized in a Company's balance sheet, unless
specifically exempted. SFAS No. 119, "Disclosure about Derivative
Financial Instruments and Fair Value of Financial Instruments"
requires additional disclosures about derivative financial
instruments. Most of the Company's investments, insurance
liabilities and debt fall within the standards' definition of a
financial instrument. Although the Company's insurance liabilities
are specifically exempted from this disclosure requirement,
estimated fair value disclosure of these liabilities is also
provided in order to make the disclosures more meaningful.
Accounting, actuarial and regulatory bodies are continuing to study
the methodologies to be used in developing fair value information,
particularly as it relates to such things as liabilities for
insurance contracts. Accordingly, care should be exercised in
deriving conclusions about the Company's business or financial
condition based on the information presented herein.

   The Company closely monitors the composition and yield of its
invested assets, the duration and interest credited on insurance
liabilities and resulting interest spreads and timing of cash flows.
These amounts are taken into consideration in the Company's overall
management of interest rate risk, which attempts to minimize
exposure to changing interest rates through the matching of
investment cash flows with amounts expected to be due under
insurance contracts. As discussed below, the Company has used
discount rates in its determination of fair values for its
liabilities which are consistent with market yields for related
assets. The use of the asset market yield is consistent with
management's opinion that the risks inherent in its asset and
liability portfolios are similar. This assumption, however, might
not result in values consistent with those obtained through an
actuarial appraisal of the Company's business or values that might
arise in a negotiated transaction.

                               79
<PAGE>
<PAGE>
               GOLDEN AMERICAN LIFE INSURANCE COMPANY
                                  
       NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                                  
                          DECEMBER 31, 1996

   The following compares carrying values as shown for financial
reporting purposes with estimated fair values.

<TABLE>
<CAPTION>
                                                           DECEMBER 31, 1996
                                                         ---------------------
                                                          CARRYING  ESTIMATED
                                                           VALUE    FAIR VALUE
                                                         ---------- ----------
                                                         (DOLLARS IN THOUSANDS)
   <S>                                                   <C>        <C>
   Assets
   Balance sheet financial assets:
    Fixed maturities available for sale................. $  275,563 $  275,563
    Equity securities...................................         33         33
    Mortgage loans on real estate.......................     31,459     30,979
    Short-term investments..............................     12,631     12,631
    Cash and cash equivalents...........................      5,839      5,839
    Other receivables...................................      4,214      4,214
    Separate account assets.............................  1,207,247  1,207,247
                                                         ---------- ----------
                                                          1,536,986  1,536,506
   Deferred policy acquisition costs....................     11,468         --
   Present value of in force acquired...................     83,051         --
   Goodwill.............................................     38,665         --
   Deferred income taxes on fair value adjustments......         --      7,741
   Non-financial assets.................................      3,095      3,095
                                                         ---------- ----------
   Total assets......................................... $1,673,265 $1,547,342
                                                         ========== ==========
   Liabilities and Stockholder's Equity
   Balance sheet financial liabilities:
    Future policy benefits (net of related policy
    loans):
     Annuity products................................... $  280,076 $  253,012
     Interest sensitive life products...................      2,640      2,368
                                                         ---------- ----------
                                                            282,716    255,380
   Surplus note.........................................     25,000     28,878
   Separate account liabilities.........................  1,207,247  1,119,158
                                                         ---------- ----------
                                                          1,514,963  1,403,416
   Non-financial liabilities............................     17,818     17,818
                                                         ---------- ----------
   Total liabilities....................................  1,532,781  1,421,234
   Stockholder's equity.................................    140,484    126,108
                                                         ---------- ----------
   Total liabilities and stockholder's equity........... $1,673,265 $1,547,342
                                                         ========== ==========
</TABLE>

   The following methods and assumptions were used by the Company in
estimating fair values.

   Fixed maturities: Estimated fair values of publicly traded
securities are as reported by an independent pricing service.
Estimated fair values of conventional mortgage-backed securities not
actively traded in a liquid market are estimated using a third party
pricing system. This pricing system uses a matrix calculation
assuming a spread over U.S. Treasury bonds based upon the expected
average lives of the securities.

   Equity securities: Estimated fair values of equity securities,
which consist of the Company's investment in the portfolios
underlying its separate accounts, are based upon the quoted fair
value of the individual securities comprising the individual
portfolios underlying the separate accounts. For equity securities
not actively traded, estimated fair values are based upon values of
issues of comparable yield and quality.

   Mortgage loans on real estate: Fair values are estimated by
discounting expected cash flows, using interest rates currently
offered for similar loans.

                               80
<PAGE>
<PAGE>
               GOLDEN AMERICAN LIFE INSURANCE COMPANY
                                  
       NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                                  
                          DECEMBER 31, 1996

   Short-term investments, cash and cash equivalents, and other
receivables: Carrying values reported in the Company's historical
cost basis balance sheet approximate estimated fair value for these
instruments, due to their short-term nature.

   Deferred policy acquisition costs, present value of in force
acquired and goodwill: For historical cost purposes, the recovery of
policy acquisition costs and present value of in force acquired is
based on the realization, among other things, of future interest
spreads and gross premiums on in force business. Because these cash
flows are considered in the computation of the future policy benefit
cash flows, the deferred policy acquisition cost and present value
of in force acquired balances do not appear on the estimated fair
value balance sheet. Goodwill does not appear in the estimated fair
value balance sheet because no cash flows are related to this asset.

   Separate account assets: Separate account assets represent the
estimated fair values of the underlying securities in the Company's
historical cost and estimated fair value basis balance sheets.

   Future policy benefits: Estimated fair values of the Company's
liabilities for future policy benefits for the fixed interest
division of the variable products are based upon discounted cash
flow calculations. Cash flows of future policy benefits are
discounted using the market yield rate of the assets supporting
these liabilities. Estimated fair values are presented net of the
estimated fair value of corresponding policy loans due to the
interdependent nature of the cash flows associated with these items.

   Surplus note: Estimated fair value of the Company's surplus note
was based upon discounted future cash flows using a discount rate
approximating the Company's return on invested assets.

   Separate account liabilities: Separate account liabilities are
reported at full account value in the Company's historical cost
balance sheet. Estimated fair values of separate account liabilities
are based upon assumptions using an estimated long-term average
market rate of return to discount future cash flows. The reduction
in fair values for separate account liabilities reflect the present
value of future revenue from product charges, distribution fees or
surrender charges.

   Deferred income taxes on fair value adjustments: Deferred income
taxes have been reported at the statutory rate for the differences
(except for those attributed to permanent differences) between the
carrying value and estimated fair value of assets and liabilities
set forth herein.

   Non-financial assets and liabilities: Values are presented at
historical cost. Non-financial assets consist primarily of property
and equipment, receivable from the Separate Accounts and restricted
stock assets. Non-financial liabilities consist primarily of
outstanding checks, guaranty fund assessments payable, payables for
investments and suspense accounts.

   At December 31, 1995, the carrying amounts reported for the
financial instruments consisting primarily of short-term
investments, policy loans, the adjustable principal amount
promissory note and insurance and annuity reserves approximate fair
value.

   SFAS No. 107 and SFAS No. 119 require disclosure of estimated
fair value information about financial instruments, whether or not
recognized in the consolidated balance sheets, for which it is
practicable to estimate that value. In cases where quoted market
prices are not available, estimated fair values are based on
estimates using present value or other valuation techniques. Those
techniques are significantly affected by the assumptions used,
including the discount rate and estimates of future cash flows. In
that regard, the derived fair value estimates cannot be
substantiated by comparison to independent markets and, in many
cases, could not be realized in immediate settlement of the
instrument. The above presentation should not be viewed as an
appraisal as there are several factors, such as the fair value
associated with customer or agent relationships and other intangible
items, which 

                               81
<PAGE>
<PAGE>
               GOLDEN AMERICAN LIFE INSURANCE COMPANY
                                  
       NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                                  
                          DECEMBER 31, 1996

have not been considered. In addition, interest rates
and other assumptions might be modified if an actual appraisal were
to be performed. Accordingly, the aggregate estimated fair value
                 -----------------------------------------------
amounts presented herein are limited by each of these factors and do
- --------------------------------------------------------------------
not purport to represent the underlying value of the Company.
- -------------------------------------------------------------

5. ACQUISITION

   Transaction: On August 13, 1996, Equitable acquired all of the
outstanding capital stock of BT Variable from Whitewood, a wholly
owned subsidiary of Bankers Trust, pursuant to the terms of the
Purchase Agreement dated as of May 3, 1996 between Equitable and
Whitewood. In exchange for the outstanding capital stock of BT
Variable, Equitable paid the sum of $93,000,000 in cash to Whitewood
in accordance with the terms of the Purchase Agreement. Equitable
also paid the sum of $51,000,000 in cash to Bankers Trust to retire
certain debt owed by BT Variable to Bankers Trust pursuant to a
revolving credit arrangement. Subsequent to the acquisition, the BT
Variable, Inc. name was changed to EIC Variable, Inc.

   Accounting Treatment: The acquisition was accounted for as a
purchase resulting in a new basis of accounting, reflecting
estimated fair values for assets and liabilities at August 13, 1996.
The purchase price was allocated to the three companies purchased--
BT Variable, DSI and Golden American. Goodwill was established for
the excess of the acquisition cost over the fair value of the net
assets acquired and pushed down to Golden American. The acquisition
cost is preliminary with respect to the final settlement of taxes
with Bankers Trust and estimated expenses and, as a result, goodwill
may change. The allocation of the purchase price to Golden American
was approximately $139,872,000. The amount of goodwill relating to
the acquisition was $39,254,000 at the acquisition date and is being
amortized over 25 years on a straight line basis. The carrying value
of goodwill will be reviewed periodically for any indication of
impairment in value.

   Pro Forma Information (Unaudited): The following pro forma
information is presented as if the acquisition had occurred on
January 1, 1995. The information is combined to reflect the purchase
accounting in the pre-acquisition periods of January 1, 1996 through
August 13, 1996 and for the year ended December 31, 1995. This
information is intended for informational purposes only and may not
be indicative of the Company's future results of operations.

<TABLE>
<CAPTION>
                                                                   YEAR ENDED
                                                                  DECEMBER 31,
                                                                 ---------------
                                                                  1996    1995
                                                                 ------- -------
                                                                   (DOLLARS IN
                                                                   THOUSANDS)
                                                                   (UNAUDITED)
   <S>                                                           <C>     <C>
   Revenues..................................................... $35,955 $25,149
   Net income...................................................     799   1,093
</TABLE>

   The primary pro forma effects are revised amortization of
deferred policy acquisition costs, present value of in force
acquired, unearned revenue, goodwill and the elimination of deferred
tax benefits.

   Present Value of In Force Acquired: As part of the acquisition, a
portion of the acquisition cost was allocated to the right to
receive future cash flows from the insurance contracts existing with
Golden American at the date of acquisition. This allocated cost
represents the present value of in force acquired ("PVIF") which
reflects the value of those purchased policies calculated by
discounting the actuarially determined expected future cash flows at
the discount rate determined by Equitable.

                               82
<PAGE>
<PAGE>
               GOLDEN AMERICAN LIFE INSURANCE COMPANY
                                  
       NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                                  
                          DECEMBER 31, 1996

   An analysis of the PVIF asset is as follows:

<TABLE>
<CAPTION>
                                         POST-ACQUISITION |             PRE-ACQUISITION
                                         -----------------|-----------------------------------------
                                          FOR THE PERIOD  |FOR THE PERIOD
                                          AUGUST 14, 1996 |JANUARY 1, 1996  YEAR ENDED   YEAR ENDED
                                              THROUGH     |    THROUGH     DECEMBER 31, DECEMBER 31,
                                         DECEMBER 31, 1996|AUGUST 13, 1996     1995         1994
                                         -----------------|--------------- ------------ ------------
                                                            (DOLLARS IN THOUSANDS)
   <S>                                   <C>               <C>             <C>          <C>
   Beginning balance....................      $85,796     |    $ 6,057       $ 7,620      $ 9,784
   Imputed interest.....................        2,465     |        273           548          696
   Amortization.........................       (5,210)    |     (1,224)       (2,100)      (2,860)
   Adjustment for unrealized gains on                     |
     available for sale securities......           --     |         11           (11)          --
                                              -------     |    -------       -------      -------
   Ending balance.......................      $83,051     |    $ 5,117       $ 6,057      $ 7,620
                                              =======     |    =======       =======      =======
</TABLE>

   Pre-Acquisition PVIF represents the remaining value assigned to
in force contracts when Bankers Trust purchased Golden American from
Mutual Benefit on September 30, 1992. See Note 8, contingent
liability for additional information.

   Interest is imputed on the unamortized balance of PVIF at rates
of 7.70% to 7.80% for the period August 14, 1996 through December
31, 1996. PVIF is charged to expense and adjusted for the unrealized
gains (losses) on available for sale securities. Based on current
conditions and assumptions as to the future events on acquired
policies in force, the expected approximate net amortization for the
next five years, relating to the balance of the PVIF as of December
31, 1996, is as follows:

<TABLE>
<CAPTION>
   YEAR                                                           AMOUNT
   ----                                                   ----------------------
                                                          (DOLLARS IN THOUSANDS)
   <S>                                                    <C>
   1997..................................................         $9,664
   1998..................................................         10,109
   1999..................................................          9,243
   2000..................................................          7,919
   2001..................................................          6,798
</TABLE>   

6. INCOME TAXES

   The Company files a federal income tax return separate from its
parent company. Under the Internal Revenue Service Code, a newly
acquired insurance company must file a separate return for 5 years.
Deferred income taxes have been established based upon the temporary
differences, the reversal of which will result in taxable or
deductible amounts in future years when the related asset or
liability is recovered or settled.

   At December 31, 1995 and 1994, Golden American had net operating
loss ("NOL") carryforwards for federal income tax purposes of
approximately $22,600,000 and $17,400,000, respectively. As a result
of the election made in connection with the acquisition, the Company
will be treated as a new taxpayer commencing on August 14, 1996. For
the period August 14, 1996 through December 31, 1996, the Company
incurred a NOL of $4,725,000.


                               83
<PAGE>
<PAGE>
               GOLDEN AMERICAN LIFE INSURANCE COMPANY
                                  
       NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                                  
                          DECEMBER 31, 1996

Income Tax Expense: Income tax expenses (credits) are included in
the consolidated financial statements as follows:

<TABLE>
<CAPTION>
                                                                   POST-ACQUISITION  | PRE-ACQUISITION
                                                                   ----------------- | ---------------
                                                                    FOR THE PERIOD   | FOR THE PERIOD
                                                                    AUGUST 14, 1996  | JANUARY 1, 1996
                                                                        THROUGH      | THROUGH AUGUST
                                                                   DECEMBER 31, 1996 |    13, 1996
                                                                   ----------------- | ---------------
                                                                         (DOLLARS IN THOUSANDS)
   <S>                                                             <C>                 <C>
   Taxes provided in consolidated statements of income--deferred..       $220        |     $(1,463)
   Taxes provided in consolidated statement of changes in                            | 
     stockholder's equity on unrealized gains--deferred...........        145        |          --
                                                                         ----        |     -------
                                                                         $365        |     $(1,463)
                                                                         ====        |     =======
</TABLE>

   Income tax expense (credits) attributed to realized gains and
losses on investments amounted to $15,000 and $(147,000) and for the
periods August 14, 1996 through December 31, 1996, and January 1,
1996 through August 13, 1996, respectively. The effective tax rate
on income before income taxes and equity income (loss) is different
from the prevailing federal income tax rate as follows:

<TABLE>
<CAPTION>
                                         POST-ACQUISITION  |              PRE-ACQUISITION
                                         ----------------- | -----------------------------------------
                                          FOR THE PERIOD   | FOR THE PERIOD
                                          AUGUST 14, 1996  | JANUARY 1, 1996  YEAR ENDED   YEAR ENDED
                                              THROUGH      | THROUGH AUGUST  DECEMBER 31, DECEMBER 31,
                                         DECEMBER 31, 1996 |    13, 1996         1995         1994
                                         ----------------- | --------------- ------------ ------------
                                                            (DOLLARS IN THOUSANDS)
   <S>                                   <C>                 <C>             <C>          <C>
   Income before income taxes...........       $570        |     $ 1,736        $3,364       $2,222
   Income tax at federal statutory rate.        200        |         607         1,177          778
   Tax effect (decrease) of:                               | 
    Realization of NOL carryforwards....         --        |      (1,214)           --           --
    Dividends received deduction........         --        |          --          (350)        (368)
    Other items.........................         20        |          --            17         (210)
    Valuation allowance.................         --        |        (856)         (844)        (200)
                                               ----        |     -------        ------       ------
   Income tax expense (benefit).........       $220        |     $(1,463)       $   --       $   --
                                               ====        |     =======        ======       ======
</TABLE>

                               84
<PAGE>
<PAGE>
               GOLDEN AMERICAN LIFE INSURANCE COMPANY
                                  
       NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                                  
                          DECEMBER 31, 1996

Deferred Income Taxes: The tax effect of temporary differences
giving rise to the Company's deferred income tax assets and
liabilities at December 31, 1996 and 1995 is as follows:

<TABLE>
<CAPTION>
                                                                    POST-ACQUISITION | PRE-ACQUISITION
                                                                    ---------------- | ---------------
December 31,                                                              1996       |      1995
- ------------                                                       ----------------- |----------------
                                                                          (DOLLARS IN THOUSANDS)
   <S>                                                              <C>                <C>
   Deferred tax assets:                                                              | 
    Future policy benefits.........................................     $19,102      |     $15,520
    Deferred policy acquisition costs..............................       1,985      |       3,666
    Goodwill.......................................................       5,918      |          --
    Net operating loss carryforwards...............................       1,653      |       7,891
    Other..........................................................         235      |          57
                                                                        -------      |     -------
                                                                         28,893      |      27,134
   Deferred tax liabilities:                                                         | 
    Net unrealized appreciation of available for sale fixed                          | 
       maturity securities.........................................         145      |          --
    Deferred policy acquisition costs..............................          --      |      23,560
    Unamortized cost assigned to present value of in force acquired      29,068      |       2,120
    Other..........................................................          45      |         598
                                                                        -------      |     -------
                                                                         29,258      |      26,278
   Valuation allowance, for deferred tax assets....................          --      |        (856)
                                                                        -------      |     -------
   Deferred income tax liability...................................     $   365      |     $    --
                                                                        =======      |     =======
</TABLE>

7. RELATED PARTY TRANSACTIONS

   DSI acts as the principal underwriter (as defined in the
Securities Act of 1933 and the Investment Company Act of 1940, as
amended) of the variable insurance products issued by Golden
American which as of December 31, 1996 are sold primarily through
two broker/dealer institutions. For the periods August 14, 1996,
through December 31, 1996 and January 1, 1996 through August 13,
1996, Golden American paid commissions to DSI totaling $9,995,000
and $17,070,000, respectively. For the years ended December 31,
1995, and 1994, commissions paid by Golden American to DSI
aggregated $8,440,000 and $17,569,000, respectively.

   Golden American charged DSI for various expenses and all other
general and administrative costs, first on the basis of direct
charges when identifiable, with the remainder allocated based on the
estimated amount of time spent by Golden American's employees on
behalf of DSI. For the year ended December 31, 1994 expenses
allocated to DSI were $1,983,000.

   Golden American provides certain managerial and supervisory
services to DSI. In 1996 and 1995, this fee was calculated as a
percentage of average assets in the variable separate accounts. For
the periods August 14, 1996 through December 31, 1996 and January 1,
1996 through August 13, 1996 the fee was $877,000 and $1,390,000,
respectively. This fee was $987,000 for 1995.

   On August 14, 1996, the Company began purchasing investment
management services from an affiliate. Payments for these services
totaled $72,000 through December 31, 1996. On August 14, 1996, all
employees of Golden American, except wholesalers, became statutory
employees of Equitable Life Insurance Company of Iowa, an affiliate.

   Surplus Note: On December 17, 1996, Golden American issued a
surplus note in the amount of $25,000,000 to Equitable. The note
matures on December 17, 2026 and will accrue interest of 8.25% per

                               85
<PAGE>
<PAGE>
               GOLDEN AMERICAN LIFE INSURANCE COMPANY
                                  
       NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                                  
                          DECEMBER 31, 1996

annum until paid. The note and accrued interest thereon shall be
subordinate to payments due to policyholders, claimant and
beneficiary claims, as well as debts owed to all other classes of
debtors of Golden American. Any payment of principal made shall be
subject to the prior approval of the Delaware Insurance
Commissioner. On December 17, 1996, Golden American contributed the
$25,000,000 to First Golden acquiring 200,000 shares of common stock
(100% of outstanding stock) of First Golden.

   Line of Credit: Golden American maintains a line of credit
agreement with Equitable to facilitate the handling of unusual
and/or unanticipated short-term cash requirements. Under the current
agreement, which became effective December 1, 1996 and expires on
December 31, 1997, Golden American can borrow up to $25,000,000.
Interest on any borrowings is charged at the rate of Equitable's
monthly average aggregate cost of short-term funds plus 1.00%. For
the period August 14 through December 31, 1996, the Company paid
$85,000 of interest under this agreement. At December 31, 1996, no
amounts were outstanding under this agreement.

   Short-term Debt: All short-term debt was repaid as of December
30, 1994. Interest paid during 1994 was $1,962,000. The repayment of
amounts under this loan had been guaranteed by Bankers Trust.

   Stockholder's Equity: On September 23, 1996, EIC Variable, Inc.
(formally known as BT Variable, Inc.) contributed $50,000,000 of
Preferred Stock to the Company's additional paid-in capital.

8. COMMITMENTS AND CONTINGENCIES

   Contingent Liability: In a transaction that closed on September
30, 1992, Bankers Trust Company ("Bankers Trust") acquired from
Mutual Benefit Life Insurance Company in Rehabilitation ("Mutual
Benefit"), in accordance with the terms of an Exchange Agreement,
all of the issued and outstanding capital stock of Golden American
and DSI and certain related assets for consideration with an
aggregate value of $13,200,000 and contributed them to BT Variable.
The transaction involved settlement of pre-existing claims of
Bankers Trust against Mutual Benefit. The ultimate value of these
claims has not yet been determined by the Superior Court of New
Jersey and, prior to August 13, 1996, was contingently supported by
a $5,000,000 note payable from Golden American and a $6,000,000
letter of credit from Bankers Trust. Bankers Trust had estimated
that the contingent liability due from Golden American amounted to
$439,000 at August 13, 1996 and December 31, 1995. At August 13,
1996 the balance of the escrow account established to fund the
contingent liability was $4,293,000 ($4,150,000 at December 31,
1995).

   On August 13, 1996, Bankers Trust made a cash payment to Golden
American in an amount equal to the balance of the escrow account
less the $439,000 contingent liability discussed above. In exchange,
Golden American irrevocably assigned to Bankers Trust all of Golden
American's rights to receive any amounts to be disbursed from the
escrow account in accordance with the terms of the Exchange
Agreement. Bankers Trust also irrevocably agreed to make all
payments becoming due under the Golden American note and to
indemnify Golden American for any liability arising from the note.

   Reinsurance: At December 31, 1996, Golden American had
reinsurance treaties with reinsurers covering a significant portion
of the mortality risks under its variable contracts with
unaffiliated reinsurers. Golden American remains liable to the
extent its reinsurers do not meet their obligations under the
reinsurance agreements. Reinsurance in force for life mortality
risks were $58,368,000 and $24,709,000 at December 31, 1996 and
1995. Included in the accompanying financial statements are net
considerations to reinsurers of $875,000, $600,000, $2,800,000 and
$2,400,000 and net policy benefits recoveries of $654,000,
$1,267,000, $3,500,000 and $1,900,000 for the periods August 14,
1996 through December 31, 1996, and January 1, 1996 through August
13, 1996 and the years ended 1995 and 1994, respectively.

                               86
<PAGE>
<PAGE>
               GOLDEN AMERICAN LIFE INSURANCE COMPANY
                                  
       NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                                  
                          DECEMBER 31, 1996

   Effective June 1, 1994, Golden American entered into a modified
coinsurance agreement with an unaffiliated reinsurer. The
accompanying financial statements are presented net of the effects
of the treaty which increased income by $10,000 and $56,000 for the
periods August 14, 1996 through December 31, 1996 and January 1,
1996 through December 31, respectively. In 1995 and 1994, net income
was reduced by $109,000 and $27,000, respectively.

   Guaranty Fund Assessments: Assessments are levied on the Company
by life and health guaranty associations in most states in which the
Company is licensed to cover losses of policyholders of insolvent or
rehabilitated insurers. In some states, these assessments can be
partially recovered through a reduction in future premium taxes. The
Company cannot predict whether and to what extent legislative
initiatives may affect the right to offset. Based upon information
currently available from the National Organization of Life and
Health Insurance Guaranty Associations (NOLHGA), the Company
believes that it is probable these insolvencies will result in
future assessments which could be material to the Company's
financial statements if the Company's reserve is not sufficient. The
Company regularly reviews its reserve for these insolvencies and
updates its reserve based upon the Company's interpretation of
information from the NOLHGA annual report. The associated cost for a
particular insurance company can vary significantly based upon its
fixed account premium volume by line of business and state premiums
levels as well as its potential for premium tax offset. Accordingly,
the Company accrued and charged to expense an additional $291,000
for the period August 14, 1996 through December 31, 1996 and
$480,000 for the period January 1, 1996 through August 13, 1996. At
December 31, 1996, the Company has an undiscounted reserve of
$771,000 to cover estimated future assessments (net of related
anticipated premium tax credits) and has established an asset
totaling $3,000 for assessments paid which may be recoverable
through future premium tax offsets. The Company believes this
reserve is sufficient to cover expected future insurance guaranty
fund assessments, based upon previous premium levels, and known
insolvencies at this time.

   Litigation: In the ordinary course of business, the Company is
engaged in litigation, none of which management believes is
material.

   Vulnerability from Concentrations: The Company has various
concentrations in its investment portfolio (see Note 3 for further
information). The Company's asset growth, net investment income and
cash flow are primarily generated from the sale of variable products
and associated future policy benefits and separate account
liabilities. A significant portion of the Company's sales are
generated by two broker/dealers. Substantial changes in tax laws
that would make these products less attractive to consumers, extreme
fluctuations in interest rates or stock market returns which may
result in higher lapse experience than assumed, could cause a severe
impact to the Company's financial condition.

   Other Commitments: At December 31, 1996, outstanding commitments
to fund mortgage loans on real estate totaled $14,250,000.





                               87
<PAGE>
<PAGE>

                                  
          (This page has been intentionally left blank.)
                                  

                               88
<PAGE>
<PAGE>

____________________________________________________________________


                 STATEMENT OF ADDITIONAL INFORMATION
                                  
____________________________________________________________________

                                  


TABLE OF CONTENTS

       ITEM                                              PAGE

       Introduction . . . . . . . . . . . . . . . .       1
       Description of Golden American Life 
         Insurance Company  . . . . . . . . . . . .       1
       Safekeeping of Assets  . . . . . . . . . . .       1
       The Administrator  . . . . . . . . . . . . .       1
       Independent Auditors . . . . . . . . . . . .       2
       Distribution of Contracts  . . . . . . . . .       2
       Performance Information  . . . . . . . . . .       3
       IRA Partial Withdrawal Option  . . . . . . .       9
       Other Information  . . . . . . . . . . . . .       9
       Unaudited Financial Statements of Separate 
         Account B  . . . . . . . . . . . . . . . .      10
       Financial Statements of Separate Account B .      10
]       Appendix - Description of Bond Ratings . . .     A-1


                 STATEMENT OF ADDITIONAL INFORMATION
____________________________________________________________________
                                


Please tear off, complete and return the form below to order a free
statement of additional information for the contracts offered under
the prospectus. Address the form to our customer service center; the
address is shown on the cover.

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

Please send me a free copy of the Statement of Additional
Information for Separate Account B

PLEASE PRINT OR TYPE:


NAME:                    _________________________________________


SOCIAL SECURITY NUMBER:  _________________________________________


STREET ADDRESS:          _________________________________________


CITY, STATE, ZIP:        _________________________________________


(IN G3760 PREMIUM PLUS (2/98)
                                  



                               89
<PAGE>
<PAGE>










           (This page has been intentionally left blank.)



                                  
                                 
<PAGE>
<PAGE>
                             APPENDIX A
                                  
                  MARKET VALUE ADJUSTMENT EXAMPLES
                                  
EXAMPLE #1: FULL SURRENDER -- EXAMPLE OF A NEGATIVE MARKET VALUE
ADJUSTMENT

   Assume $100,000 was allocated to a Fixed Allocation with a
Guarantee Period of ten years, a Guaranteed Interest Rate of 7.50%,
an initial Index Rate ("I") of 7.00%; that a full surrender is
requested three years into the Guarantee Period; that the then Index
Rate for a seven year Guarantee Period ("J") is 8.0%; and that no
prior transfers or partial withdrawals affecting this Fixed
Allocation have been made.

CALCULATE THE MARKET VALUE ADJUSTMENT

   1. The Accumulation Value of the Fixed Allocation on the date of
      surrender is $124,230   
      ( $100,000 X 1.075 ^ 3 )
   2. N = 2,555 ( 365 X 7 )
   3. Market Value Adjustment =  $124,230 X  
      (( 1.07 / 1.0850 ) ^ ( 2,555 / 365 ) - 1 ) = $11,535

   Therefore, the amount paid to you on full surrender ignoring any 
surrender charge is $112,695
( $124,230 - $11,535 ).

EXAMPLE #2: FULL SURRENDER -- EXAMPLE OF A POSITIVE MARKET VALUE
ADJUSTMENT

   Assume $100,000 was allocated to a Fixed Allocation with a
Guarantee Period of ten years, a Guaranteed Interest Rate of 7.5%,
an initial Index Rate ("I") of 7.00%; that a full surrender is
requested three years into the Guarantee Period; that the then Index
Rate for a seven year Guarantee Period ("J") is 6.0%; and that no
prior transfers or partial withdrawals affecting this Fixed
Allocation have been made.

CALCULATE THE MARKET VALUE ADJUSTMENT

   1. The Accumulation Value of the Fixed Allocation on the date of
      surrender is $124,230
      ( $100,000 X 1.075 ^ 3 )
   2. N = 2,555 ( 365 X 7 )
   3. Market Value Adjustment =  $124,230 X  
      (( 1.07 / 1.0650 ) ^ ( 2,555 / 365 ) - 1 ) = $4,141

   Therefore, the amount paid to you on full surrender 
ignoring any surrender charge is $128,371
( $124,230 + $4,141 ).

EXAMPLE #3: PARTIAL WITHDRAWAL -- EXAMPLE OF A NEGATIVE MARKET VALUE
ADJUSTMENT

   Assume $200,000 was allocated to a Fixed Allocation with a
Guarantee Period of ten years, a Guaranteed Interest Rate of 7.5%,
an initial Index Rate ("I") of 7.00%; that a partial withdrawal of
$112,695 is requested three years into the Guarantee period; that
the then Index Rate ("J") for a seven year Guarantee Period is 8.0%;
and that no prior transfers or partial withdrawals affecting this
Fixed Allocation have been made.

   First calculate the amount that must be withdrawn from the Fixed
Allocation to provide the amount requested.

   1. The Accumulation Value of the Fixed Allocation on the date of
      withdrawal is $248,459
      ( $200,000 X 1.075 ^ 3 )
   2. N = 2,555 ( 365 X 7 )
   3. Amount that must be withdrawn = 
      (( $112,695 / ( 1.07 / 1.0850 ) ^ ( 2,555 / 365 )) = $124,230

   Then calculate the Market Value Adjustment on that amount

   4. Market Value Adjustment =  $124,230 X  
      (( 1.07 / 1.0850 ) ^ ( 2,555 / 365 ) - 1 ) = $11,535

   Therefore, the amount of the partial withdrawal paid to you is
$112,695, as requested. The Fixed Allocation will be reduced by the
amount of the partial withdrawal, $112,695, and also reduced by the
Market Value Adjustment of $11,535, for a total reduction in the
Fixed Allocation of $124,230.

                               A1
<PAGE>
<PAGE>

EXAMPLE #4: PARTIAL WITHDRAWAL -- EXAMPLE OF A POSITIVE MARKET VALUE
ADJUSTMENT

   Assume $200,000 was allocated to a Fixed Allocation with a
Guarantee Period of ten years, a Guaranteed Interest Rate of 7.5%,
an initial Index Rate of 7.0%; that a partial withdrawal of $128,371
requested three years into the Guarantee Period; that the then Index
Rate ("J") for a seven year Guarantee Period is 6.0%; and that no
prior transfers or partial withdrawals affecting this Fixed
Allocation have been made.

   First calculate the amount that must be withdrawn from the Fixed
Allocation to provide the amount requested.

   1. The Accumulation Value of Fixed Allocation on the date of
      surrender is $248,459
      ( $200,000 X 1.075 ^ 3 )
   2. N = 2,555 ( 365 X 7 )
   3. Amount that must be withdrawn = 
      (( $128,371 / ( 1.07 / 1.0650 ) ^ ( 2,555 / 365 )) = $124,230

   Then calculate the Market Value Adjustment on that amount

   4. Market Value Adjustment =  $124,230 X  
      (( 1.07 / 1.0650 ) ^ ( 2,555 / 365 ) - 1 ) = $4,141

   Therefore, the amount of the partial withdrawal paid to you is
$128,371, as requested. The Fixed Allocation will be reduced by the
amount of the partial withdrawal, $130,500, but increased by the
Market Value Adjustment of $4,141, for a total reduction in the
Fixed Allocation of $124,230.



                               A2
<PAGE>
<PAGE>
















































               GOLDEN AMERICAN LIFE INSURANCE COMPANY
             Golden American Life Insurance Company is a
           stock company domiciled in Wilmington, Delaware



IN G3760 PREMIUM PLUS 2/98

<PAGE>
<PAGE>


<PAGE>
<PAGE>

PART B

<PAGE>
<PAGE>
                       STATEMENT OF ADDITIONAL INFORMATION
                              GOLDENSELECT PREMIUM PLUS

                          DEFERRED COMBINATION VARIABLE
                           AND FIXED ANNUITY CONTRACT

                                    ISSUED BY
                               SEPARATE ACCOUNT B
                                  ("Account B")
                               (or the "Account")

                                       OF
                     GOLDEN AMERICAN LIFE INSURANCE COMPANY




THIS STATEMENT OF ADDITIONAL INFORMATION IS NOT A PROSPECTUS.  THE
INFORMATION CONTAINED HEREIN SHOULD BE READ IN CONJUNCTION WITH THE
PROSPECTUS FOR THE GOLDEN AMERICAN LIFE INSURANCE COMPANY DEFERRED
VARIABLE ANNUITY CONTRACT WHICH IS REFERRED TO HEREIN.

THE PROSPECTUS SETS FORTH INFORMATION THAT A PROSPECTIVE INVESTOR OUGHT
TO KNOW BEFORE INVESTING.  FOR A COPY OF THE PROSPECTUS, SEND A WRITTEN
REQUEST TO GOLDEN AMERICAN LIFE INSURANCE COMPANY, CUSTOMER SERVICE
CENTER, P.O. BOX 8794, WILMINGTON, DE 19899-8794 OR TELEPHONE
1-800-366-0066.

                             DATE OF PROSPECTUS AND
                      STATEMENT OF ADDITIONAL INFORMATION:

                                  February 12, 1998

<PAGE>
<PAGE>
TABLE OF CONTENTS

ITEM                                                                  PAGE

Introduction . . . . . . . . . . . . . . . . . . . . . . . . . . .      1 
Description of Golden American Life Insurance Company. . . . . . .      1 
Safekeeping of Assets. . . . . . . . . . . . . . . . . . . . . . .      1 
The Administrator. . . . . . . . . . . . . . . . . . . . . . . . .      1 
Independent Auditors . . . . . . . . . . . . . . . . . . . . . . .      2 
Distribution of Contracts. . . . . . . . . . . . . . . . . . . . .      2 
Performance Information. . . . . . . . . . . . . . . . . . . . . .      3
IRA Partial Withdrawal Option. . . . . . . . . . . . . . . . . . .      9 
Other Information. . . . . . . . . . . . . . . . . . . . . . . . .      9 
Financial Statements of Separate Account B . . . . . . . . . . . .     10 
Appendix - Description of Bond Ratings . . . . . . . . . . . . . .     A-1


<PAGE>
<PAGE>
INTRODUCTION

This Statement of Additional Information provides background information
regarding Account B.


              DESCRIPTION OF GOLDEN AMERICAN LIFE INSURANCE COMPANY
   
Golden American Life Insurance Company ("Golden American") is a stock
life insurance company organized under the laws of the State of Delaware.
Prior to December 30, 1993, Golden American was a Minnesota corporation.
From January 2, 1973 through December 31, 1987, the name of the company
was St. Paul Life Insurance Company.  On December 31, 1987, after all of
St. Paul Life Insurance Company's business was sold, the name was changed
to Golden American.  On March 7, 1988, all of the stock of Golden American
was acquired by The Golden Financial Group, Inc. ("GFG"), a financial
services holding company.  On October 19, 1990, GFG merged with and into
MBL Variable, Inc. ("MBLV"), a wholly owned direct subsidiary of The
Mutual Benefit Life Insurance Company ("MBL").  On January 1, 1991, MBLV
became a wholly owned indirect subsidiary of MBL and Golden American
became a wholly owned direct subsidiary of MBL.  Golden American's name
had been changed to MB Variable Life Insurance Company in the state of
Minnesota but subsequently has been changed back to Golden American.
In a transaction that closed on September 30, 1992, Golden American was
acquired by a subsidiary of Bankers Trust Company. On August 13, 1996,
Equitable of Iowa Companies acquired all of the interest in Golden
American and Directed Services, Inc. On October 24, 1997, Equitable of
Iowa Companies and ING Groep, N.V. ("ING") completed a
merger agreement with Equitable of Iowa becoming a wholly owned
subsidiary of ING. ING, headquartered in the Netherlands, is a
global financial services holding company with over $289 billion in
assets.

As of September 30, 1997, Golden American had approximately $143.6 million in
stockholder's equity and approximately $2.2 billion in total assets, including
approximately $1.5  billion of separate account assets. Golden American is
authorized to do business in all jurisdictions except New York. Golden
American offers variable annuities and variable life insurance. Golden
American has formed a subsidiary, First Golden American Life Insurance
Company of New York ("First Golden"), who currently writes variable
annuity business and will write variable life business in the state of
New York. The initial capitalization of First Golden was $25 million.
    

                              SAFEKEEPING OF ASSETS

Golden American acts as its own custodian for Account B.

                                THE ADMINISTRATOR

Effective January 1, 1994, Bankers Trust (Delaware), a subsidiary of
Bankers Trust New York Corporation, and Golden American became parties
to a service agreement pursuant to which Bankers Trust (Delaware)
agreed to provide certain accounting, actuarial, tax, underwriting,
sales, management and other services to Golden

                                   1
<PAGE>
<PAGE>
American.  Expenses incurred by Bankers Trust (Delaware)in relation
to this service agreement were reimbursed by Golden American on an
allocated cost basis.  Charges billed to Golden American by Bankers Trust
(Delaware) pursuant to the service agreement in 1996, 1995 and
1994 were $464,734, $749,741 and $816,264, respectively.  This service
agreement was terminated on August 14, 1996.

                              INDEPENDENT AUDITORS

Ernst & Young LLP, 801 Grand Avenue, Des Moines, Iowa 50309, independent
auditors, will perform annual audits of Golden American and the Account.

                            DISTRIBUTION OF CONTRACTS

The offering of contracts under the prospectus associated with this Statement
of Additional Information is continuous.
   
DSI acts as the principal underwriter (as defined in the Securities Act of
1933 and the Investment Company Act of 1940, as amended) of the variable
insurance products issued by Golden American which, since December 31, 1994,
are sold primarily through two broker/dealer institutions.  For the nine-month
period ended September 30, 1997 and for the years ended 1996, 1995 and 1994
commissions paid by Golden American to DSI aggregated $23,323,000,
$27,065,000, $8,440,000 and $17,569,000, respectively.

Golden American provided to DSI certain of its personnel to perform
management, administrative and clerical services and the use of certain
facilities.  Golden American charged DSI for such expenses and all other
general and administrative costs,

                                   2
<PAGE>
<PAGE>
first on the basis of direct charges when identifiable, and the remainder
allocated based on the estimated amount of time spent by Golden American's
employees on behalf of DSI.  In the opinion of management, this method of
cost allocation is reasonable.  In 1995, the service agreement between DSI
and Golden American was amended to provide for a management fee from DSI to
Golden American for managerial and supervisory services provided by Golden
American.  This fee, calculated as a percentage of average assets in the
variable separate accounts, was $2,014,000, $2,267,000 and $987,000 for the
nine-month period ended September 30, 1997 and for the years ended 1996
and 1995, respectively.
    

                             PERFORMANCE INFORMATION

Performance information for the divisions of Account B, including the yield
and effective yield of the Liquid Asset Division, the yield of the remaining
divisions, and the total return of all divisions, may appear in reports or
promotional literature to current or prospective owners.  Negative values are
denoted by minus signs ("-").  Performance information for measures other
than total return do not reflect any applicable premium tax that can range from
0% to 3.5%.  As described in the prospectus, three death benefit options are
available.  The following performance values reflect the election at issue
of the 7% Solution Enhanced Death Benefit Option providing values reflecting
the highest aggregate contract charges.  If one of the other death benefit
options had been elected, the historical performance values would be higher
than those represented in the examples.

SEC STANDARD MONEY MARKET DIVISION YIELDS
Current yield for the Liquid Asset Division will be based on the change in
the value of a hypothetical investment (exclusive of capital changes) over a
particular 7-day period, less a pro-rata share of division expenses accrued
over that period (the "base period"), and stated as a percentage of the
investment at the start of the base period (the "base period return").  The
base period return is then annualized by multiplying by 365/7, with the
resulting yield figure carried to at least the nearest hundredth of one
percent.  Calculation of "effective yield" begins with the same "base period
return" used in the calculation of yield, which is then annualized to reflect
weekly compounding pursuant to the following formula:

            EFFECTIVE YIELD = [(BASE PERIOD RETURN) +1) ^ (365/7)] - 1
   
The current yield and effective yield of the Liquid Asset Division for 
the 7-day period September 23, 1997 to September 30, 1997 were 3.38% and 
3.44%, respectively.  
    

                                   3
<PAGE>
<PAGE>
SEC STANDARD 30-DAY YIELD FOR NON-MONEY MARKET DIVISIONS

Quotations of yield for the remaining divisions will be based on all
investment income per Unit (accumulation value divided by the index of
investment experience) earned during a particular 30-day period, less
expenses accrued during the period ("net investment income"), and will
be computed by dividing net investment income by the value of an
accumulation unit on the last day of the period, according to the
following formula:

                        YIELD = 2 [ ( a - b  +1)^(6) - 1]
                                      -----
                                       cd

          Where:
               [a]  equals the net investment income earned during the
                    period by the Series attributable to shares owned by a
                    division
               [b]  equals the expenses accrued for the period (net of
                    reimbursements)
               [c]  equals the average daily number of Units outstanding
                    during the period based on the index of investment
                    experience
               [d]  equals the value (maximum offering price) per index of
                    investment experience on the last day of the period

Yield on divisions of Account B is earned from the increase in net asset
value of shares of the Series in which the Division invests and from
dividends declared and paid by the Series, which are automatically
reinvested in shares of the Series.

SEC STANDARD AVERAGE ANNUAL TOTAL RETURN FOR ALL DIVISIONS
Quotations of average annual total return for any division will be expressed
in terms of the average annual compounded rate of return of a hypothetical
investment in a contract over a period of one, five and 10 years (or, if less,
up to the life of the division), calculated pursuant to the formula:

                                  P(1+T)^(n)=ERV

          Where:
               (1)  [P] equals a hypothetical initial premium payment of
                    $1,000
               (2)  [T] equals an average annual total return
               (3)  [n] equals the number of years
               (4)  [ERV] equals the ending redeemable value of a
                    hypothetical $1,000 initial premium payment made at the
                    beginning of the period (or fractional portion thereof)


                                   4
<PAGE>
<PAGE>
All total return figures reflect the deduction of the maximum sales load, the
administrative charges, and the mortality and expense risk charges.  The
Securities and Exchange Commission (the "SEC")
requires that an assumption be made that the contract owner surrenders the
entire contract at the end of the one, five and 10 year periods (or, if less,
up to the life of the security) for which performance is required to be
calculated. This assumption may not be consistent with the typical contract
owner's intentions in purchasing a contract and may adversely affect returns.
Quotations of total return may simultaneously be shown for other periods, as
well as quotations of total return that do not take into account certain
contractual charges such as sales load.
   
Average Annualized Total Return for the Divisions presented on a standardized
basis for the period ending September 30, 1997 were as follows:

<TABLE>
<CAPTION>
Average Annualized Total Return for Periods Ending 09/30/97  -- Standardized
- ----------------------------------------------------------------------------
Division                  One Year Period    Five Year Period   Inception to        Inception Date
                          Ending 09/30/97    Ending 09/30/97    Ending 09/30/97
- --------                  ---------------    ----------------   ---------------     --------------
<S>                       <C>                <C>                <C>                 <C>
Multiple Allocation       12.00%              8.01%*             8.12%*               1/25/89
Fully Managed              9.74%              8.43%*             7.47%*               1/25/89
Capital Appreciation      23.52%             15.37%             14.53%                5/4/92
Rising Dividends          20.35%              n/a               15.99%               10/4/93
All-Growth                 9.06%              4.27%*             4.68%*               1/25/89
Real Estate               33.64%             17.36%*            10.76%*               1/25/89
Hard Assets               24.11%             17.85%*            10.07%*               1/25/89
WP International Equity    6.28%              n/a                4.84%                4/1/96
Int. Fixed Income         -5.66%              n/a                3.33%               10/7/94
Value Equity              29.17%              n/a               23.02%                1/1/95
Strategic Equity          17.59%              n/a               14.66%*              10/2/95
Small Cap                  6.99%              n/a               16.06%                1/2/96
OTC                       12.85%              n/a               21.68%               10/7/94
Research                  18.15%              n/a               22.32%               10/7/94
Total Return              14.30%              n/a               13.89%               10/7/94
Growth & Income           27.69%              n/a               31.05%                4/1/96
Value + Growth            32.15%              n/a               27.02%                4/1/96
Limited Maturity Bond     -2.92%              2.07%*             4.85%*               1/25/89
Liquid Asset              -4.84%              1.28%*             3.20%*               1/25/89

</TABLE>
- --------------
*  Total return calculation reflects partial waiver of fees and expenses.
    

                                   5
<PAGE>
<PAGE>
NON-STANDARD AVERAGE ANNUAL TOTAL RETURN FOR ALL DIVISIONS
Quotations of non-standard average annual total return for any division will
be expressed in terms of the average annual compounded rate of return of a
hypothetical investment in a contract over a  period of one, five and 10
years (or, if less, up to the life of the division), calculated pursuant to
the formula:

                                 [P(1+T)^(n)]=ERV
          Where:
               (1)  [P] equals a hypothetical initial premium payment of
                    $1,000
               (2)  [T] equals an average annual total return
               (3)  [n] equals the number of years
               (4)  [ERV] equals the ending redeemable value of a
                    hypothetical $1,000 initial premium payment made at the
                    beginning of the period (or fractional portion thereof)
                    assuming certain loading and charges are zero.

All total return figures reflect the deduction of the mortality and expense
risk charge and the administrative charges, but not the deduction of the
maximum sales load and the annual contract fee.
   
Average Annualized Total Return for the Divisions presented on a non-
standardized basis for the period ending September 30, 1997 were as follows:

<TABLE>
<CAPTION>
Average Annualized Total Return for Periods Ending 09/30/97 -- Non-Standardized
- -------------------------------------------------------------------------------
Division                  One Year Period    Five Year Period   Inception to        Inception Date
                          Ending 09/30/97    Ending 09/30/97    Ending 09/30/97
- --------                  ---------------    ----------------   ---------------     --------------

<S>                       <C>                <C>                <C>                 <C>
Multiple Allocation       20.10%              8.95%*             8.23%*               1/25/89
Fully Managed             17.84%              9.35%*             7.59%*               1/25/89
Capital Appreciation      31.62%             16.10%             15.18%*               5/4/92
Rising Dividends          28.45%              n/a               17.32%               10/4/93
All-Growth                17.13%              5.34%*             4.83%*               1/25/89
Real Estate               41.74%             18.03%*            10.86%*               1/25/89
Hard Assets               32.21%             18.51%*            10.17%*               1/25/89
WP International Equity   14.38%              n/a               10.05%                4/1/96
Int. Fixed Income          2.24%              n/a                5.88%               10/7/94
Value Equity              37.27%              n/a               25.08%                1/1/95
Strategic Equity          25.70%              n/a               18.19%               10/2/95
Small Cap                 15.09%              n/a               20.17%                1/2/96
OTC                       20.95%              n/a               23.54%               10/7/94
Research                  26.25%              n/a               24.16%               10/7/94
Total Return              22.40%              n/a               16.00%               10/7/94
Growth & Income           35.79%              n/a               35.73%                4/1/96
Value + Growth            27.96%              n/a               23.74%                4/1/96
Limited Maturity Bond     5.18%               3.24%*             4.99%*               1/25/89
Liquid Asset              3.25%               2.48%*             3.36%*               1/25/89
</TABLE>
- --------------
*  Total return calculation reflects partial waiver of fees and expenses.
    
Performance information for a division may be compared, in reports and
promotional literature, to: (i) the Standard & Poor's 500 Stock Index ("S&P
500"), Dow Jones Industrial Average ("DJIA"), Donoghue Money Market
Institutional Averages, or other indices that measure performance of a
pertinent group of securities so that investors may compare a division's
results with those of a group of securities widely regarded by investors
as representative of the securities markets in general; (ii) other groups
of variable annuity separate accounts or other investment products tracked
by Lipper Analytical Services, a widely used independent research firm which
ranks mutual funds and other investment companies by overall performance,
investment objectives, and assets, or tracked by other services, companies,
publications, or persons who rank such investment companies on overall
performance or other criteria; and (iii) the Consumer Price Index (measure
for inflation) to assess the real rate of return from an investment in the
contract. Unmanaged  indices may assume the reinvestment of dividends but
generally do not reflect deductions for administrative and management costs
and expenses.

Performance information for any division reflects only the performance of a
hypothetical contract under which accumulation value is allocated to a
division during a particular time period on which the calculations are based.
Performance information should be considered in light of the investment
objectives and policies, characteristics and quality of the portfolio of the
Series of the Trust in which the Account B divisions invest, and the market
conditions during the given time period, and should not be considered as a
representation of what may be achieved in the future.

Reports and promotional literature may also contain other information
including the ranking of any division derived from rankings of variable
annuity separate accounts or other investment products tracked by Lipper
Analytical Services or by other rating services, companies, publications, or
other persons who rank separate accounts or other investment products on
overall performance or other criteria.

PUBLISHED RATINGS
From time to time, the rating of Golden American as an insurance company by
A.M. Best may be referred to in advertisements or in reports to contract
owners.  Each year the A.M. Best Company reviews the financial status of
thousands of insurers,

                                   7
<PAGE>
<PAGE>
culminating in the assignment of Best's Ratings.  These ratings reflect
their current opinion of the relative financial strength and operating
performance of an insurance company in comparison to the norms of the
life/health insurance industry.  Best's ratings range from A+ + to F.  An
A++ and A+ ratings mean, in the opinion of A.M. Best, that the insurer has
demonstrated the strongest ability to meet its respective policyholder and
other contractual obligations.

INDEX OF INVESTMENT EXPERIENCE
The calculation of the Index of Investment Experience ("IIE") is discussed in
the prospectus for the Contracts under Measurement of Investment Experience.
The following illustrations show a calculation of a new IIE and the purchase
of Units (using hypothetical examples).  Note that the examples below are
calculated for a Contract issued with the 7% Solution Enhanced Death Benefit
Option, the death benefit option with the highest mortality and expense risk
charge.  The mortality and expense risk charge associated with the Annual
Ratchet Enhanced Death Benefit Option and the Standard Death Benefit are
lower than that used in the examples and would result in higher IIE's or
Accumulation Values.

     1.  IIE, beginning of period. . . . . . . . . . . . . . .   $      10.00
     2.  Value of securities, beginning of period. . . . . . .   $      10.00
     3.  Change in value of securities . . . . . . . . . . . .   $       0.10
     4.  Gross investment return (3) divided by (2). . . . . .           0.01
     5.  Less daily mortality and expense charge . . . . . . .     0.00004280
     6.  Less asset based administrative charge. . . . . . . .     0.00000411
     7.  Net investment return (4) minus (5) minus (6) . . . .     0.00995309
     8.  Net investment factor (1.000000) plus (7) . . . . . .     1.00995309
     9.  IIE, end of period (1) multiplied by (8). . . . . . .   $10.0995309

ILLUSTRATION OF PURCHASE OF UNITS (ASSUMING NO STATE PREMIUM TAX)
     Example 2.

     1.  Initial Premium Payment . . . . . . . . . . . . . . .   $      1,000
     2.  IIE on effective date of purchase (see Example 1) . .   $      10.00
     3.  Number of Units purchased [(1) divided by (2)]  . . .            100
     4.  IIE for valuation date following purchase
         (see Example 1) . . . . . . . . . . . . . . . . . . .    $10.0995309
     5.  Accumulation Value in account for valuation date
         following purchase [(3) multiplied by (4)]. . . . . .    $  1,009.95

                                   8
<PAGE>
<PAGE>
                          IRA PARTIAL WITHDRAWAL OPTION

If the contract owner has an IRA contract and will attain age 70 1/2 in the
current calendar year, distributions will be made in accordance with the
requirements of Federal tax law.  This option is available to assure that the
required minimum distributions from qualified plans under the Internal Revenue
Code (the "Code") are made.  Under the Code, distributions must begin no later
than April 1st of the calendar year following the calendar year in which the
contract owner attains age 70 1/2.  If the required minimum distribution is
not withdrawn, there may be a penalty tax in an amount equal to 50% of the
difference between the amount required to be withdrawn and the amount actually
withdrawn.  Even if the IRA Partial Withdrawal Option is not elected,
distributions must nonetheless be made in accordance with the requirements of
Federal tax law.

Golden American notifies the contract owner of these regulations with a letter
mailed on January 1st of the calendar year in which the contract owner reaches
age 70 1/2 which explains the IRA Partial Withdrawal Option and supplies an
election form.  If electing this option, the owner specifies whether the
withdrawal amount will be based on a life expectancy calculated on a single
life basis (contract owner's life only) or, if the contract owner is married,
on a joint life basis (contract owner's and spouse's lives combined).  The
contract owner selects the payment mode on a monthly, quarterly or annual
basis.  If the payment mode selected on the election form is more frequent
than annually, the payments in the first calendar year in which the option is
in effect will be based on the amount of payment modes remaining when Golden
American receives the completed election form. Golden American calculates the
IRA Partial Withdrawal amount each year based on the minimum distribution
rules.  We do this by dividing the accumulation value by the life expectancy.
In the first year withdrawals begin, we use the accumulation value as of the
date of the first payment.  Thereafter, we use the accumulation value on
December 31st of each year.  The life expectancy is recalculated each year.
Certain minimum distribution rules govern payouts if the designated beneficiary
is other than the contract owner's spouse and the beneficiary is more than ten
years younger than the contract owner.

                                OTHER INFORMATION

Registration statements have been filed with the SEC under the Securities
Act of 1933, as amended, with respect to the Contracts discussed in this
Statement of Additional Information.  Not all of the information set forth in
the registration statements, amendments and exhibits thereto has been included
in this Statement of Additional Information.  Statements contained in this
Statement of Additional Information concerning the content of the Contracts
and other legal instruments are intended to be summaries.  For a complete
statement of the terms of these documents, reference should be made to the
instruments filed with the SEC.


                                   9
<PAGE>
<PAGE>
                   FINANCIAL STATEMENTS OF SEPARATE ACCOUNT B

The unaudited financial statements of Separate Account B are listed below and
are included in this Statement of Additional Information:

          Unaudited Financial Statements
               Statement of Assets and Liability as of September 30, 1997
               Statements of Operations for the period ended 
                    September 30, 1997
               Statements of Changes in Net Assets for the Year Ended
                    December 31, 1996 and for the nine-month period 
                    ended September 30, 1997
          Notes to Financial Statements

The audited financial statements of Separate Account B are listed below and
are included in this Statement of Additional Information:

          Report of Independent Auditors
          Audited Financial Statements
               Statement of Assets and Liability as of December 31, 1996
               Statements of Operations for the Year ended December 31, 1996
               Statements of Changes in Net Assets for the Years Ended
                    December 31, 1995 and 1996
          Notes to Financial Statements




                                   10
<PAGE>
<PAGE>









 
                            Financial Statements
                                      
                   Golden American Life Insurance Company
                       Separate Account B (Unaudited)
                                      
           Periods ended September 30, 1997 and December 31, 1996




















































                   Golden American Life Insurance Company
                             Separate Account B
                                      
                            Financial Statements

                                      
            Periods ended September 30, 1997 and December 31, 1996






                                  CONTENTS

Unaudited Financial Statements

Statement of Assets and Liability                         
Statements of Operations                                  
Statements of Changes in Net Assets                       
Notes to Financial Statements                             
































                   GOLDEN AMERICAN LIFE INSURANCE COMPANY
                             SEPARATE ACCOUNT B
                 STATEMENT OF ASSETS AND LIABILITY (Unaudited)
                             SEPTEMBER 30, 1997
                           (Dollars in thousands)
<TABLE>
<CAPTION>
                                                                    Combined
                                                                  ____________
<S>                                                                   <C>
NET ASSETS
 Investments at net asset value:
  The GCG Trust:
     Liquid Asset Series,
      46,785,860 shares (cost - $46,786)                              $46,786
     Limited Maturity Bond Series,
      4,625,301 shares (cost - $48,941)                                50,000
     Hard Assets Series,
      2,474,347 shares (cost - $42,279)                                52,976
     All-Growth Series,
      5,058,608 shares (cost - $66,545)                                77,296
     Real Estate Series,
      3,740,333 shares (cost - $50,896)                                71,216
     Fully Managed Series,
      9,228,767 shares (cost - $123,853)                              152,274
     Multiple Allocation Series,
      19,199,214 shares (cost - $235,340)                             271,668
     Capital Appreciation Series,
      9,560,636 shares (cost - $127,704)                              181,079
     Rising Dividends Series,
      9,631,290 shares (cost - $130,992)                              187,617
     Emerging Markets Series,
      3,999,124 shares (cost - $41,322)                                43,032
     Market Manager Series,
      397,710 shares (cost - $4,149)                                    6,944
     Value Equity Series,
      3,833,190 shares (cost - $53,515)                                68,499
     Strategic Equity Series,
      3,194,661 shares (cost - $35,789)                                44,342
     Small Cap Series,
      3,535,901 shares (cost - $41,374)                                50,174
     Managed Global Series,
      8,473,864 shares (cost - $92,448)                               110,923

  Equi-Select Series Trust:
     OTC Portfolio,
      838,801 shares (cost - $12,139)                                  14,033
     Growth & Income Portfolio,
      1,839,743 shares (cost - $24,141)                                29,617
     Research Portfolio,
      1,052,359 shares (cost - $18,216)                                19,745
     Total Return Portfolio,
      787,663 shares (cost - $11,544)                                  12,152
     Value + Growth Portfolio,
      840,450 shares (cost - $12,001)                                  12,904




</TABLE>                                  
                    GOLDEN AMERICAN LIFE INSURANCE COMPANY
                             SEPARATE ACCOUNT B
                 STATEMENT OF ASSETS AND LIABILITY (Unaudited)
                             SEPTEMBER 30, 1997
                                (Continued)
                          (Dollars in thousands)
<TABLE>
<CAPTION>
                                                                    Combined
                                                                  ____________
<S>                                                                <C>
NET ASSETS - CONTINUED
 Investments at net asset value:
  Smith Barney Series Fund:
     Appreciation Portfolio,
      5,883 shares (cost - $112)                                         $115

  Travelers Series Fund Inc.:
     Smith Barney High Income Portfolio,
      5,215 shares (cost - $68)                                            69
     Smith Barney Income & Growth Portfolio,
      4,470 shares (cost - $82)                                            83
     Smith Barney International Equity Portfolio,
      431 shares (cost - $6)                                                6
     Smith Barney Money Market Portfolio,
      10,116 shares (cost - $10)                                           10
                                                                  ____________
     TOTAL ASSETS (cost - $1,220,252)                               1,503,560

LIABILITY
  Payable to Golden American Life Insurance Company                       994
                                                                  ____________
     TOTAL NET ASSETS                                              $1,502,566
                                                                  ============
NET ASSETS
  For Variable Annuity Insurance Contracts                         $1,483,148
  Retained in Separate Account B by Golden American
   Life Insurance Company                                              19,418
                                                                  ____________
     TOTAL NET ASSETS                                              $1,502,566
                                                                  ============
</TABLE>

















See accompanying notes.
                     GOLDEN AMERICAN LIFE INSURANCE COMPANY
                              SEPARATE ACCOUNT B
                      STATEMENTS OF OPERATIONS (Unaudited)
             For the period ended September 30, 1997, Except as Noted
                            (Dollars in thousands)
<TABLE>
<CAPTION>
                                                            Limited
                                                 Liquid    Maturity     Hard
                                                 Asset       Bond      Assets
                                                Division   Division   Division
                                               ________________________________
<S>                                               <C>        <C>        <C>
INVESTMENT INCOME (LOSS)
  Income:
   Dividends                                      $1,630       $565       $528
   Capital gains distributions                        --         --        618
                                               ________________________________
  TOTAL INVESTMENT INCOME                          1,630        565      1,146

  Expenses:
   Mortality and expense risk and other charges     (373)      (419)      (384)
   Annual administrative charges                     (15)       (14)       (17)
   Minimum death benefit guarantee charges            (5)        (1)        (3)
   Contingent deferred sales charges                (243)       (30)       (34)
   Other contract charges                             (6)        --         (5)
   Amortization of deferred charges related to:
    Deferred sales load                             (402)      (425)      (236)
    Premium taxes                                     (2)        (6)        (4)
                                               ________________________________
  TOTAL EXPENSES BEFORE WAIVER                    (1,046)      (895)      (683)
   Fees waived by Golden American                      5         11          7
                                               ________________________________
  NET EXPENSES                                    (1,041)      (884)      (676)
                                               ________________________________
  NET INVESTMENT INCOME (LOSS)                       589       (319)       470

REALIZED AND UNREALIZED GAIN (LOSS) ON
 INVESTMENTS
  Net realized gain (loss) on investments             --         32      1,985
  Net unrealized appreciation of investments          --      1,824      6,693
                                               ________________________________
NET INCREASE IN NET ASSETS RESULTING
 FROM OPERATIONS                                    $589     $1,537     $9,148
                                               ================================

<FN>
(a) Commencement of operations, February 3, 1997
(b) Commencement of operations, February 4, 1997
(c) Commencement of operations, August 26, 1997
(d) Commencement of operations, September 18, 1997
(e) Commencement of operations, September 24, 1997

</TABLE>





See accompanying notes.
                     GOLDEN AMERICAN LIFE INSURANCE COMPANY
                              SEPARATE ACCOUNT B
                      STATEMENTS OF OPERATIONS (Unaudited)
             For the period ended September 30, 1997, Except as Noted
                                 (Continued)
                            (Dollars in thousands)
<TABLE>
<CAPTION>

                                                 All-       Real       Fully
                                                Growth     Estate     Managed
                                               Division   Division    Division
                                               ________________________________
<S>                                              <C>       <C>         <C>
INVESTMENT INCOME (LOSS)
  Income:
   Dividends                                       $163       $420      $1,094
   Capital gains distributions                       --        545       1,600
                                               ________________________________
  TOTAL INVESTMENT INCOME                           163        965       2,694

  Expenses:
   Mortality and expense risk and other charges    (601)      (499)     (1,188)
   Annual administrative charges                    (28)       (22)        (54)
   Minimum death benefit guarantee charges           (1)        (2)         (2)
   Contingent deferred sales charges                (31)       (30)        (61)
   Other contract charges                            (1)        (3)         (4)
   Amortization of deferred charges related to:
    Deferred sales load                            (518)      (285)       (905)
    Premium taxes                                   (14)        (5)        (22)
                                               ________________________________
  TOTAL EXPENSES BEFORE WAIVER                   (1,194)      (846)     (2,236)
   Fees waived by Golden American                    17          8          28
                                               ________________________________
  NET EXPENSES                                   (1,177)      (838)     (2,208)
                                               ________________________________
  NET INVESTMENT INCOME (LOSS)                   (1,014)       127         486

REALIZED AND UNREALIZED GAIN (LOSS) ON
 INVESTMENTS
  Net realized gain (loss) on investments           283      1,660       1,961
  Net unrealized appreciation of investments      9,308      9,305      13,596
                                               ________________________________
NET INCREASE IN NET ASSETS RESULTING
 FROM OPERATIONS                                 $8,577    $11,092     $16,043
                                               ================================

<FN>
(a) Commencement of operations, February 3, 1997
(b) Commencement of operations, February 4, 1997
(c) Commencement of operations, August 26, 1997
(d) Commencement of operations, September 18, 1997
(e) Commencement of operations, September 24, 1997

</TABLE>




See accompanying notes. 
                     GOLDEN AMERICAN LIFE INSURANCE COMPANY
                              SEPARATE ACCOUNT B
                      STATEMENTS OF OPERATIONS (Unaudited)
             For the period ended September 30, 1997, Except as Noted
                                 (Continued)
                            (Dollars in thousands)
<TABLE>
<CAPTION>
                                                Multiple    Capital
                                                Alloca-    Apprecia-   Rising
                                                  tion       tion    Dividends
                                                Division   Division   Division
                                               ________________________________
<S>                                              <C>        <C>        <C>
INVESTMENT INCOME (LOSS)
  Income:
   Dividends                                      $3,505       $755       $204
   Capital gains distributions                     1,963      1,595        188
                                               ________________________________
  TOTAL INVESTMENT INCOME                          5,468      2,350        392

  Expenses:
   Mortality and expense risk and other charges   (2,102)    (1,333)    (1,389)
   Annual administrative charges                    (104)       (61)       (65)
   Minimum death benefit guarantee charges           (10)        (1)        (3)
   Contingent deferred sales charges                 (55)       (67)      (115)
   Other contract charges                             (9)        (6)        (9)
   Amortization of deferred charges related to:
    Deferred sales load                           (2,008)      (999)      (750)
    Premium taxes                                    (40)       (34)        (9)
                                               ________________________________
  TOTAL EXPENSES BEFORE WAIVER                    (4,328)    (2,501)    (2,340)
   Fees waived by Golden American                     42         35         24
                                               ________________________________
  NET EXPENSES                                    (4,286)    (2,466)    (2,316)
                                               ________________________________
  NET INVESTMENT INCOME (LOSS)                     1,182       (116)    (1,924)

REALIZED AND UNREALIZED GAIN (LOSS) ON
 INVESTMENTS
  Net realized gain (loss) on investments          4,112      6,386      3,006
  Net unrealized appreciation of investments      30,952     30,731     28,876
                                               ________________________________
NET INCREASE IN NET ASSETS RESULTING
 FROM OPERATIONS                                 $36,246    $37,001    $29,958
                                               ================================

<FN>
(a) Commencement of operations, February 3, 1997
(b) Commencement of operations, February 4, 1997
(c) Commencement of operations, August 26, 1997
(d) Commencement of operations, September 18, 1997
(e) Commencement of operations, September 24, 1997

</TABLE>




See accompanying notes.
                     GOLDEN AMERICAN LIFE INSURANCE COMPANY
                              SEPARATE ACCOUNT B
                      STATEMENTS OF OPERATIONS (Unaudited)
             For the period ended September 30, 1997, Except as Noted
                                 (Continued)
                            (Dollars in thousands)
<TABLE>
<CAPTION>

                                                Emerging   Market      Value
                                                Markets    Manager     Equity
                                                Division  Division    Division
                                               ________________________________
<S>                                               <C>       <C>        <C>
INVESTMENT INCOME (LOSS)
  Income:
   Dividends                                         $42        --        $431
   Capital gains distributions                        --        --         102
                                               ________________________________
  TOTAL INVESTMENT INCOME                             42        --         533

  Expenses:
   Mortality and expense risk and other charges     (359)       --        (511)
   Annual administrative charges                     (16)      ($1)        (25)
   Minimum death benefit guarantee charges            (1)       --          (1)
   Contingent deferred sales charges                 (25)       --         (47)
   Other contract charges                             (2)       --          (1)
   Amortization of deferred charges related to:
    Deferred sales load                             (274)      (32)       (197)
    Premium taxes                                     (4)       --          (2)
                                               ________________________________
  TOTAL EXPENSES BEFORE WAIVER                      (681)      (33)       (784)
   Fees waived by Golden American                      5        --           6
                                               ________________________________
  NET EXPENSES                                      (676)      (33)       (778)
                                               ________________________________
  NET INVESTMENT INCOME (LOSS)                      (634)      (33)       (245)

REALIZED AND UNREALIZED GAIN (LOSS) ON
 INVESTMENTS
  Net realized gain (loss) on investments           (275)      135         835
  Net unrealized appreciation of investments       4,255     1,607      12,513
                                               ________________________________
NET INCREASE IN NET ASSETS RESULTING
 FROM OPERATIONS                                  $3,346    $1,709     $13,103
                                               ================================

<FN>
(a) Commencement of operations, February 3, 1997
(b) Commencement of operations, February 4, 1997
(c) Commencement of operations, August 26, 1997
(d) Commencement of operations, September 18, 1997
(e) Commencement of operations, September 24, 1997

</TABLE>




See accompanying notes.
                     GOLDEN AMERICAN LIFE INSURANCE COMPANY
                              SEPARATE ACCOUNT B
                      STATEMENTS OF OPERATIONS (Unaudited)
             For the period ended September 30, 1997, Except as Noted
                                 (Continued)
                            (Dollars in thousands)
<TABLE>
<CAPTION>

                                               Strategic    Small      Managed
                                                 Equity      Cap        Global
                                                Division   Division    Division
                                               _________________________________
<S>                                               <C>        <C>        <C>
INVESTMENT INCOME (LOSS)
  Income:
   Dividends                                        $575         --      $1,501
   Capital gains distributions                        58         --          --
                                               _________________________________
  TOTAL INVESTMENT INCOME                            633         --       1,501

  Expenses:
   Mortality and expense risk and other charges     (360)     ($383)       (834)
   Annual administrative charges                     (13)       (19)        (36)
   Minimum death benefit guarantee charges            (1)        (1)         (1)
   Contingent deferred sales charges                (116)       (35)        (50)
   Other contract charges                             (1)        (3)         (3)
   Amortization of deferred charges related to:
    Deferred sales load                              (88)       (98)       (535)
    Premium taxes                                     (1)        (1)        (12)
                                               _________________________________
  TOTAL EXPENSES BEFORE WAIVER                      (580)      (540)     (1,471)
   Fees waived by Golden American                      7          4          13
                                               _________________________________
  NET EXPENSES                                      (573)      (536)     (1,458)
                                               _________________________________
  NET INVESTMENT INCOME (LOSS)                        60       (536)         43

REALIZED AND UNREALIZED GAIN (LOSS) ON
 INVESTMENTS
  Net realized gain (loss) on investments            983       (450)      1,693
  Net unrealized appreciation of investments       5,878      8,126      14,056
                                               _________________________________
NET INCREASE IN NET ASSETS RESULTING
 FROM OPERATIONS                                  $6,921     $7,140     $15,792
                                               =================================

<FN>
(a) Commencement of operations, February 3, 1997
(b) Commencement of operations, February 4, 1997
(c) Commencement of operations, August 26, 1997
(d) Commencement of operations, September 18, 1997
(e) Commencement of operations, September 24, 1997

</TABLE>




See accompanying notes.
                     GOLDEN AMERICAN LIFE INSURANCE COMPANY
                              SEPARATE ACCOUNT B
                      STATEMENTS OF OPERATIONS (Unaudited)
             For the period ended September 30, 1997, Except as Noted
                                 (Continued)
                            (Dollars in thousands)
<TABLE>
<CAPTION>

                                                          Growth &    Research
                                                  OTC      Income     Division
                                                Division  Division      (b)
                                               ________________________________
<S>                                               <C>       <C>         <C>
INVESTMENT INCOME (LOSS)
  Income:
   Dividends                                         $89      $138         $39
   Capital gains distributions                        --        --          39
                                               ________________________________
  TOTAL INVESTMENT INCOME                             89       138          78

  Expenses:
   Mortality and expense risk and other charges      (86)     (179)        (67)
   Annual administrative charges                      (6)      (12)        (10)
   Minimum death benefit guarantee charges            --        --          --
   Contingent deferred sales charges                  (7)      (11)         (1)
   Other contract charges                             (1)       (1)         --
   Amortization of deferred charges related to:
    Deferred sales load                              (27)      (58)        (10)
    Premium taxes                                     --        (1)         --
                                               ________________________________
  TOTAL EXPENSES BEFORE WAIVER                      (127)     (262)        (88)
   Fees waived by Golden American                      1         3          --
                                               ________________________________
  NET EXPENSES                                      (126)     (259)        (88)
                                               ________________________________
  NET INVESTMENT INCOME (LOSS)                       (37)     (121)        (10)

REALIZED AND UNREALIZED GAIN (LOSS) ON
 INVESTMENTS
  Net realized gain (loss) on investments            (21)       97          (3)
  Net unrealized appreciation of investments       2,019     5,207       1,529
                                               ________________________________
NET INCREASE IN NET ASSETS RESULTING
 FROM OPERATIONS                                  $1,961    $5,183      $1,516
                                               ================================

<FN>
(a) Commencement of operations, February 3, 1997
(b) Commencement of operations, February 4, 1997
(c) Commencement of operations, August 26, 1997
(d) Commencement of operations, September 18, 1997
(e) Commencement of operations, September 24, 1997

</TABLE>




See accompanying notes.
                     GOLDEN AMERICAN LIFE INSURANCE COMPANY
                              SEPARATE ACCOUNT B
                      STATEMENTS OF OPERATIONS (Unaudited)
             For the period ended September 30, 1997, Except as Noted
                                 (Continued)
                            (Dollars in thousands)
<TABLE>
<CAPTION>
                                                 Total      Value +    Appre-
                                                 Return     Growth    ciation
                                                Division   Division   Division
                                                  (a)         (b)       (c)
                                               ________________________________
<S>                                                 <C>      <C>            <C>
INVESTMENT INCOME (LOSS)
  Income:
   Dividends                                         $13         $3         --
   Capital gains distributions                        10         --         --
                                               ________________________________
  TOTAL INVESTMENT INCOME                             23          3         --

  Expenses:
   Mortality and expense risk and other charges      (41)       (40)        --
   Annual administrative charges                      (6)        (6)        --
   Minimum death benefit guarantee charges            --         (1)        --
   Contingent deferred sales charges                  (2)        --         --
   Other contract charges                             --         --         --
   Amortization of deferred charges related to:
    Deferred sales load                              (11)       (16)        --
    Premium taxes                                     --         --         --
                                               ________________________________
  TOTAL EXPENSES BEFORE WAIVER                       (60)       (63)        --
   Fees waived by Golden American                     --         --         --
                                               ________________________________
  NET EXPENSES                                       (60)       (63)        --
                                               ________________________________
  NET INVESTMENT INCOME (LOSS)                       (37)       (60)        --

REALIZED AND UNREALIZED GAIN (LOSS) ON
 INVESTMENTS
  Net realized gain (loss) on investments             18        394         --
  Net unrealized appreciation of investments         608        903         $3
                                               ________________________________
NET INCREASE IN NET ASSETS RESULTING
 FROM OPERATIONS                                    $589     $1,237         $3
                                               ================================

<FN>
(a) Commencement of operations, February 3, 1997
(b) Commencement of operations, February 4, 1997
(c) Commencement of operations, August 26, 1997
(d) Commencement of operations, September 18, 1997
(e) Commencement of operations, September 24, 1997

</TABLE>




See accompanying notes.
                     GOLDEN AMERICAN LIFE INSURANCE COMPANY
                              SEPARATE ACCOUNT B
                      STATEMENTS OF OPERATIONS (Unaudited)
            For the period ended September 30, 1997, Except as Noted
                                 (Continued)
                            (Dollars in thousands)
<TABLE>
<CAPTION>
                                                                       Inter-
                                                  High    Income &    national
                                                 Income    Growth      Equity
                                                Division  Division    Division
                                                  (c)        (c)         (d)
                                               ________________________________
<S>                                                   <C>       <C>         <C>
INVESTMENT INCOME (LOSS)
  Income:
   Dividends                                          --        --          --
   Capital gains distributions                        --        --          --
                                               ________________________________
  TOTAL INVESTMENT INCOME                             --        --          --

  Expenses:
   Mortality and expense risk and other charges       --        --          --
   Annual administrative charges                      --        --          --
   Minimum death benefit guarantee charges            --        --          --
   Contingent deferred sales charges                  --        --          --
   Other contract charges                             --        --          --
   Amortization of deferred charges related to:
    Deferred sales load                               --        --          --
    Premium taxes                                     --        --          --
                                               ________________________________
  TOTAL EXPENSES BEFORE WAIVER                        --        --          --
   Fees waived by Golden American                     --        --          --
                                               ________________________________
  NET EXPENSES                                        --        --          --
                                               ________________________________
  NET INVESTMENT INCOME (LOSS)                        --        --          --

REALIZED AND UNREALIZED GAIN (LOSS) ON
 INVESTMENTS
  Net realized gain (loss) on investments             --        --          --
  Net unrealized appreciation of investments          $1        $1          --
                                               ________________________________
NET INCREASE IN NET ASSETS RESULTING
 FROM OPERATIONS                                      $1        $1          --
                                               ================================

<FN>
(a) Commencement of operations, February 3, 1997
(b) Commencement of operations, February 4, 1997
(c) Commencement of operations, August 26, 1997
(d) Commencement of operations, September 18, 1997
(e) Commencement of operations, September 24, 1997

</TABLE>



See accompanying notes.
                     GOLDEN AMERICAN LIFE INSURANCE COMPANY
                              SEPARATE ACCOUNT B
                      STATEMENTS OF OPERATIONS (Unaudited)
             For the period ended September 30, 1997, Except as Noted
                                 (Continued)
                            (Dollars in thousands)
<TABLE>
<CAPTION>
                                                        Money
                                                        Market
                                                       Division
                                                         (e)       Combined
                                                      ______________________
<S>                                                          <C>   <C>
INVESTMENT INCOME (LOSS)
  Income:
   Dividends                                                 --     $11,695
   Capital gains distributions                               --       6,718
                                                      ______________________
  TOTAL INVESTMENT INCOME                                    --      18,413

  Expenses:
   Mortality and expense risk and other charges              --     (11,148)
   Annual administrative charges                             --        (530)
   Minimum death benefit guarantee charges                   --         (34)
   Contingent deferred sales charges                         --        (960)
   Other contract charges                                    --         (55)
   Amortization of deferred charges related to:
    Deferred sales load                                      --      (7,874)
    Premium taxes                                            --        (157)
                                                      ______________________
  TOTAL EXPENSES BEFORE WAIVER                               --     (20,758)
   Fees waived by Golden American                            --         216
                                                      ______________________
  NET EXPENSES                                               --     (20,542)
                                                      ______________________
  NET INVESTMENT INCOME (LOSS)                               --      (2,129)

REALIZED AND UNREALIZED GAIN (LOSS) ON
 INVESTMENTS
  Net realized gain (loss) on investments                    --      22,831
  Net unrealized appreciation of investments                 --     187,991
                                                      ______________________
NET INCREASE IN NET ASSETS RESULTING
 FROM OPERATIONS                                             --    $208,693
                                                      ======================

<FN>
(a) Commencement of operations, February 3, 1997
(b) Commencement of operations, February 4, 1997
(c) Commencement of operations, August 26, 1997
(d) Commencement of operations, September 18, 1997
(e) Commencement of operations, September 24, 1997

</TABLE>




See accompanying notes.
                     GOLDEN AMERICAN LIFE INSURANCE COMPANY
                              SEPARATE ACCOUNT B
                 STATEMENTS OF CHANGES IN NET ASSETS (Unaudited)
          For the periods ended December 31, 1996 and September 30, 1997,
                               Except as Noted
                            (Dollars in thousands)
<TABLE>
<CAPTION>
                                                                       Liquid
                                                                       Asset
                                                                      Division
                                                                     __________
<S>                                                                    <C>
NET ASSETS AT JANUARY 1, 1996                                          $36,491

INCREASE (DECREASE) IN NET ASSETS
  Operations:
  Net investment income (loss)                                             730
  Net realized gain (loss) on investments                                   --
  Net unrealized appreciation (depreciation) of investments                 --
                                                                     __________
  Net increase (decrease) in net assets resulting from operations          730

  Changes from principal transactions:
  Purchase payments                                                     14,178
  Contract distributions and terminations                              (15,313)
  Transfer payments from (to) Fixed Accounts and other Divisions         1,242
  Addition to (reallocation from) assets retained in the Account
   by Golden American Life Insurance Company                               148
                                                                     __________
  Increase (decrease) in net assets derived from principal
   transactions                                                            255
                                                                     __________
  Total increase (decrease)                                                985
                                                                     __________
NET ASSETS AT DECEMBER 31, 1996                                         37,476

</TABLE>






















                     GOLDEN AMERICAN LIFE INSURANCE COMPANY
                              SEPARATE ACCOUNT B
                 STATEMENTS OF CHANGES IN NET ASSETS (Unaudited)
          For the periods ended December 31, 1996 and September 30, 1997,
                          Except as Noted (Continued)
                            (Dollars in thousands)
<TABLE>
<CAPTION>
                                                                       Liquid
                                                                       Asset
                                                                      Division
                                                                     __________
<S>                                                                    <C>
INCREASE (DECREASE) IN NET ASSETS
  Operations:
  Net investment income (loss)                                            $589
  Net realized gain (loss) on investments                                   --
  Net unrealized appreciation of investments                                --
                                                                     __________
  Net increase in net assets resulting from operations                     589

  Changes from principal transactions:
  Purchase payments                                                     10,967
  Contract distributions and terminations                              (14,880)
  Transfer payments from (to) Fixed Accounts and other Divisions        12,427
  Addition to (reallocation from) assets retained in the Account
   by Golden American Life Insurance Company                               189
                                                                     __________
  Increase (decrease) in net assets derived from principal
   transactions                                                          8,703
                                                                     __________
  Total increase (decrease)                                              9,292
                                                                     __________
NET ASSETS AT SEPTEMBER 30, 1997                                       $46,768
                                                                     ==========

<FN>
(a) Commencement of operations, January 3, 1996
(b) Commencement of operations, September 3, 1996
(c) Commencement of operations, September 23, 1996
(d) Commencement of operations, February 3, 1997
(e) Commencement of operations, February 4, 1997
(f) Commencement of operations, August 26, 1997
(g) Commencement of operations, September 18, 1997
(h) Commencement of operations, September 24, 1997

</TABLE>












See accompanying notes.
                     GOLDEN AMERICAN LIFE INSURANCE COMPANY
                              SEPARATE ACCOUNT B
                 STATEMENTS OF CHANGES IN NET ASSETS (Unaudited)
          For the periods ended December 31, 1996 and September 30, 1997,
                          Except as Noted (Continued)
                            (Dollars in thousands)
<TABLE>
<CAPTION>
                                                                     Limited
                                                                     Maturity
                                                                       Bond
                                                                     Division
                                                                    __________
<S>                                                                   <C>
NET ASSETS AT JANUARY 1, 1996                                         $67,837

INCREASE (DECREASE) IN NET ASSETS
  Operations:
  Net investment income (loss)                                          4,507
  Net realized gain (loss) on investments                                 314
  Net unrealized appreciation (depreciation) of investments            (3,831)
                                                                    __________
  Net increase (decrease) in net assets resulting from operations         990

  Changes from principal transactions:
  Purchase payments                                                     5,869
  Contract distributions and terminations                              (9,672)
  Transfer payments from (to) Fixed Accounts and other Divisions      (10,189)
  Addition to (reallocation from) assets retained in the Account
   by Golden American Life Insurance Company                             (501)
                                                                    __________
  Increase (decrease) in net assets derived from principal
   transactions                                                       (14,493)
                                                                    __________
  Total increase (decrease)                                           (13,503)
                                                                    __________
NET ASSETS AT DECEMBER 31, 1996                                        54,334

</TABLE>





















                     GOLDEN AMERICAN LIFE INSURANCE COMPANY
                              SEPARATE ACCOUNT B
                 STATEMENTS OF CHANGES IN NET ASSETS (Unaudited)
          For the periods ended December 31, 1996 and September 30, 1997,
                          Except as Noted (Continued)
                            (Dollars in thousands)
<TABLE>
<CAPTION>
                                                                     Limited
                                                                     Maturity
                                                                       Bond
                                                                     Division
                                                                    __________
<S>                                                                   <C>
INCREASE (DECREASE) IN NET ASSETS
  Operations:
  Net investment income (loss)                                          ($319)
  Net realized gain (loss) on investments                                  32
  Net unrealized appreciation of investments                            1,824
                                                                    __________
  Net increase in net assets resulting from operations                  1,537

  Changes from principal transactions:
  Purchase payments                                                     2,986
  Contract distributions and terminations                              (6,248)
  Transfer payments from (to) Fixed Accounts and other Divisions       (2,605)
  Addition to (reallocation from) assets retained in the Account
   by Golden American Life Insurance Company                              (25)
                                                                    __________
  Increase (decrease) in net assets derived from principal
   transactions                                                        (5,892)
                                                                    __________
  Total increase (decrease)                                            (4,355)
                                                                    __________
NET ASSETS AT SEPTEMBER 30, 1997                                      $49,979
                                                                    ==========


<FN>
(a) Commencement of operations, January 3, 1996
(b) Commencement of operations, September 3, 1996
(c) Commencement of operations, September 23, 1996
(d) Commencement of operations, February 3, 1997
(e) Commencement of operations, February 4, 1997
(f) Commencement of operations, August 26, 1997
(g) Commencement of operations, September 18, 1997
(h) Commencement of operations, September 24, 1997

</TABLE>










See accompanying notes.
                     GOLDEN AMERICAN LIFE INSURANCE COMPANY
                              SEPARATE ACCOUNT B
                 STATEMENTS OF CHANGES IN NET ASSETS (Unaudited)
          For the periods ended December 31, 1996 and September 30, 1997,
                          Except as Noted (Continued)
                            (Dollars in thousands)
<TABLE>
<CAPTION>
                                                                       Hard
                                                                      Assets
                                                                     Division
                                                                    __________
<S>                                                                   <C>
NET ASSETS AT JANUARY 1, 1996                                         $26,990

INCREASE (DECREASE) IN NET ASSETS
  Operations:
  Net investment income (loss)                                          3,916
  Net realized gain (loss) on investments                               2,353
  Net unrealized appreciation (depreciation) of investments             2,704
                                                                    __________
  Net increase (decrease) in net assets resulting from operations       8,973

  Changes from principal transactions:
  Purchase payments                                                     6,154
  Contract distributions and terminations                              (4,962)
  Transfer payments from (to) Fixed Accounts and other Divisions        5,904
  Addition to (reallocation from) assets retained in the Account
   by Golden American Life Insurance Company                              242
                                                                    __________
  Increase (decrease) in net assets derived from principal
   transactions                                                         7,338
                                                                    __________
  Total increase (decrease)                                            16,311
                                                                    __________
NET ASSETS AT DECEMBER 31, 1996                                        43,301

</TABLE>






















                     GOLDEN AMERICAN LIFE INSURANCE COMPANY
                              SEPARATE ACCOUNT B
                 STATEMENTS OF CHANGES IN NET ASSETS (Unaudited)
          For the periods ended December 31, 1996 and September 30, 1997,
                          Except as Noted (Continued)
                            (Dollars in thousands)
<TABLE>
<CAPTION>
                                                                       Hard
                                                                      Assets
                                                                     Division
                                                                    __________
<S>                                                                   <C>
INCREASE (DECREASE) IN NET ASSETS
  Operations:
  Net investment income (loss)                                           $470
  Net realized gain (loss) on investments                               1,985
  Net unrealized appreciation of investments                            6,693
                                                                    __________
  Net increase in net assets resulting from operations                  9,148

  Changes from principal transactions:
  Purchase payments                                                     4,677
  Contract distributions and terminations                              (4,453)
  Transfer payments from (to) Fixed Accounts and other Divisions          268
  Addition to (reallocation from) assets retained in the Account
   by Golden American Life Insurance Company                               10
                                                                    __________
  Increase (decrease) in net assets derived from principal
   transactions                                                           502
                                                                    __________
  Total increase (decrease)                                             9,650
                                                                    __________
NET ASSETS AT SEPTEMBER 30, 1997                                      $52,951
                                                                    ==========

<FN>
(a) Commencement of operations, January 3, 1996
(b) Commencement of operations, September 3, 1996
(c) Commencement of operations, September 23, 1996
(d) Commencement of operations, February 3, 1997
(e) Commencement of operations, February 4, 1997
(f) Commencement of operations, August 26, 1997
(g) Commencement of operations, September 18, 1997
(h) Commencement of operations, September 24, 1997

</TABLE>












See accompanying notes.
                     GOLDEN AMERICAN LIFE INSURANCE COMPANY
                              SEPARATE ACCOUNT B
                 STATEMENTS OF CHANGES IN NET ASSETS (Unaudited)
          For the periods ended December 31, 1996 and September 30, 1997,
                          Except as Noted (Continued)
                            (Dollars in thousands)
<TABLE>
<CAPTION>
                                                                    All-Growth
                                                                     Division
                                                                    __________
<S>                                                                   <C>
NET ASSETS AT JANUARY 1, 1996                                         $91,956

INCREASE (DECREASE) IN NET ASSETS
  Operations:
  Net investment income (loss)                                           (150)
  Net realized gain (loss) on investments                               2,112
  Net unrealized appreciation (depreciation) of investments            (4,894)
                                                                    __________
  Net increase (decrease) in net assets resulting from operations      (2,932)

  Changes from principal transactions:
  Purchase payments                                                    10,539
  Contract distributions and terminations                             (12,597)
  Transfer payments from (to) Fixed Accounts and other Divisions       (9,493)
  Addition to (reallocation from) assets retained in the Account
   by Golden American Life Insurance Company                             (631)
                                                                    __________
  Increase (decrease) in net assets derived from principal
   transactions                                                       (12,182)
                                                                    __________
  Total increase (decrease)                                           (15,114)
                                                                    __________
NET ASSETS AT DECEMBER 31, 1996                                        76,842

</TABLE>























                     GOLDEN AMERICAN LIFE INSURANCE COMPANY
                              SEPARATE ACCOUNT B
                 STATEMENTS OF CHANGES IN NET ASSETS (Unaudited)
          For the periods ended December 31, 1996 and September 30, 1997,
                          Except as Noted (Continued)
                            (Dollars in thousands)
<TABLE>
<CAPTION>
                                                                    All-Growth
                                                                     Division
                                                                    __________
<S>                                                                   <C>
INCREASE (DECREASE) IN NET ASSETS
  Operations:
  Net investment income (loss)                                        ($1,014)
  Net realized gain (loss) on investments                                 283
  Net unrealized appreciation of investments                            9,308
                                                                    __________
  Net increase in net assets resulting from operations                  8,577

  Changes from principal transactions:
  Purchase payments                                                     4,309
  Contract distributions and terminations                              (8,198)
  Transfer payments from (to) Fixed Accounts and other Divisions       (4,211)
  Addition to (rellocation from) assets retained in the Account
   by Golden American Life Insurance Company                              (61)
                                                                    __________
  Increase (decrease) in net assets derived from principal
   transactions                                                        (8,161)
                                                                    __________
  Total increase (decrease)                                               416
                                                                    __________
NET ASSETS AT SEPTEMBER 30, 1997                                      $77,258
                                                                    ==========

<FN>
(a) Commencement of operations, January 3, 1996
(b) Commencement of operations, September 3, 1996
(c) Commencement of operations, September 23, 1996
(d) Commencement of operations, February 3, 1997
(e) Commencement of operations, February 4, 1997
(f) Commencement of operations, August 26, 1997
(g) Commencement of operations, September 18, 1997
(h) Commencement of operations, September 24, 1997

</TABLE>













See accompanying notes.
                     GOLDEN AMERICAN LIFE INSURANCE COMPANY
                              SEPARATE ACCOUNT B
                 STATEMENTS OF CHANGES IN NET ASSETS (Unaudited)
          For the periods ended December 31, 1996 and September 30, 1997,
                          Except as Noted (Continued)
                            (Dollars in thousands)
<TABLE>
<CAPTION>
                                                                       Real
                                                                      Estate
                                                                     Division
                                                                    __________
<S>                                                                   <C>
NET ASSETS AT JANUARY 1, 1996                                         $34,813

INCREASE (DECREASE) IN NET ASSETS
  Operations:
  Net investment income (loss)                                          2,214
  Net realized gain (loss) on investments                                 652
  Net unrealized appreciation (depreciation) of investments             8,605
                                                                    __________
  Net increase (decrease) in net assets resulting from operations      11,471

  Changes from principal transactions:
  Purchase payments                                                     5,981
  Contract distributions and terminations                              (4,775)
  Transfer payments from (to) Fixed Accounts and other Divisions        3,076
  Addition to (reallocation from) assets retained in the Account
   by Golden American Life Insurance Company                              115
                                                                    __________
  Increase (decrease) in net assets derived from principal
   transactions                                                         4,397
                                                                    __________
  Total increase (decrease)                                            15,868
                                                                    __________
NET ASSETS AT DECEMBER 31, 1996                                        50,681

</TABLE>






















                     GOLDEN AMERICAN LIFE INSURANCE COMPANY
                              SEPARATE ACCOUNT B
                 STATEMENTS OF CHANGES IN NET ASSETS (Unaudited)
          For the periods ended December 31, 1996 and September 30, 1997,
                          Except as Noted (Continued)
                            (Dollars in thousands)
<TABLE>
<CAPTION>
                                                                       Real
                                                                      Estate
                                                                     Division
                                                                    __________
<S>                                                                   <C>
INCREASE (DECREASE) IN NET ASSETS
  Operations:
  Net investment income (loss)                                           $127
  Net realized gain (loss) on investments                               1,660
  Net unrealized appreciation of investments                            9,305
                                                                    __________
  Net increase in net assets resulting from operations                 11,092

  Changes from principal transactions:
  Purchase payments                                                     9,414
  Contract distributions and terminations                              (3,981)
  Transfer payments from (to) Fixed Accounts and other Divisions        3,906
  Addition to (reallocation from) assets retained in the Account
   by Golden American Life Insurance Company                               76
                                                                    __________
  Increase (decrease) in net assets derived from principal
   transactions                                                         9,415
                                                                    __________
  Total increase (decrease)                                            20,507
                                                                    __________
NET ASSETS AT SEPTEMBER 30, 1997                                      $71,188
                                                                    ==========

<FN>
(a) Commencement of operations, January 3, 1996
(b) Commencement of operations, September 3, 1996
(c) Commencement of operations, September 23, 1996
(d) Commencement of operations, February 3, 1997
(e) Commencement of operations, February 4, 1997
(f) Commencement of operations, August 26, 1997
(g) Commencement of operations, September 18, 1997
(h) Commencement of operations, September 24, 1997

</TABLE>












See accompanying notes.
                     GOLDEN AMERICAN LIFE INSURANCE COMPANY
                              SEPARATE ACCOUNT B
                 STATEMENTS OF CHANGES IN NET ASSETS (Unaudited)
          For the periods ended December 31, 1996 and September 30, 1997,
                          Except as Noted (Continued)
                            (Dollars in thousands)
<TABLE>
<CAPTION>
                                                                      Fully
                                                                     Managed
                                                                     Division
                                                                    __________
<S>                                                                  <C>
NET ASSETS AT JANUARY 1, 1996                                        $117,327

INCREASE (DECREASE) IN NET ASSETS
  Operations:
  Net investment income (loss)                                          7,463
  Net realized gain (loss) on investments                               2,245
  Net unrealized appreciation (depreciation) of investments             6,614
                                                                    __________
  Net increase (decrease) in net assets resulting from operations      16,322

  Changes from principal transactions:
  Purchase payments                                                    16,217
  Contract distributions and terminations                             (17,846)
  Transfer payments from (to) Fixed Accounts and other Divisions        2,478
  Addition to (reallocation from) assets retained in the Account
   by Golden American Life Insurance Company                              (67)
                                                                    __________
  Increase (decrease) in net assets derived from principal
   transactions                                                           782
                                                                    __________
  Total increase (decrease)                                            17,104
                                                                    __________
NET ASSETS AT DECEMBER 31, 1996                                       134,431

</TABLE>






















                     GOLDEN AMERICAN LIFE INSURANCE COMPANY
                              SEPARATE ACCOUNT B
                 STATEMENTS OF CHANGES IN NET ASSETS (Unaudited)
          For the periods ended December 31, 1996 and September 30, 1997,
                          Except as Noted (Continued)
                            (Dollars in thousands)
<TABLE>
<CAPTION>
                                                                      Fully
                                                                     Managed
                                                                     Division
                                                                    __________
<S>                                                                  <C>
INCREASE (DECREASE) IN NET ASSETS
  Operations:
  Net investment income (loss)                                           $486
  Net realized gain (loss) on investments                               1,961
  Net unrealized appreciation of investments                           13,596
                                                                    __________
  Net increase in net assets resulting from operations                 16,043

  Changes from principal transactions:
  Purchase payments                                                    10,961
  Contract distributions and terminations                             (13,380)
  Transfer payments from (to) Fixed Accounts and other Divisions        4,039
  Addition to (reallocation from) assets retained in the Account
   by Golden American Life Insurance Company                              111
                                                                    __________
  Increase (decrease) in net assets derived from principal
   transactions                                                         1,731
                                                                    __________
  Total increase (decrease)                                            17,774
                                                                    __________
NET ASSETS AT SEPTEMBER 30, 1997                                     $152,205
                                                                    ==========

<FN>
(a) Commencement of operations, January 3, 1996
(b) Commencement of operations, September 3, 1996
(c) Commencement of operations, September 23, 1996
(d) Commencement of operations, February 3, 1997
(e) Commencement of operations, February 4, 1997
(f) Commencement of operations, August 26, 1997
(g) Commencement of operations, September 18, 1997
(h) Commencement of operations, September 24, 1997

</TABLE>












See accompanying notes.
                     GOLDEN AMERICAN LIFE INSURANCE COMPANY
                              SEPARATE ACCOUNT B
                 STATEMENTS OF CHANGES IN NET ASSETS (Unaudited)
          For the periods ended December 31, 1996 and September 30, 1997,
                          Except as Noted (Continued)
                            (Dollars in thousands)
<TABLE>
<CAPTION>
                                                                     Multiple
                                                                    Allocation
                                                                     Division
                                                                    __________
<S>                                                                  <C>
NET ASSETS AT JANUARY 1, 1996                                        $305,502

INCREASE (DECREASE) IN NET ASSETS
  Operations:
  Net investment income (loss)                                         18,091
  Net realized gain (loss) on investments                               6,043
  Net unrealized appreciation (depreciation) of investments            (7,108)
                                                                    __________
  Net increase (decrease) in net assets resulting from operations      17,026

  Changes from principal transactions:
  Purchase payments                                                    16,631
  Contract distributions and terminations                             (44,014)
  Transfer payments from (to) Fixed Accounts and other Divisions      (23,461)
  Addition to (reallocation from) assets retained in the Account
   by Golden American Life Insurance Company                           (1,257)
                                                                    __________
  Increase (decrease) in net assets derived from principal
   transactions                                                       (52,101)
                                                                    __________
  Total increase (decrease)                                           (35,075)
                                                                    __________
NET ASSETS AT DECEMBER 31, 1996                                       270,427

</TABLE>






















                     GOLDEN AMERICAN LIFE INSURANCE COMPANY
                              SEPARATE ACCOUNT B
                 STATEMENTS OF CHANGES IN NET ASSETS (Unaudited)
          For the periods ended December 31, 1996 and September 30, 1997,
                          Except as Noted (Continued)
                            (Dollars in thousands)
<TABLE>
<CAPTION>
                                                                     Multiple
                                                                    Allocation
                                                                     Division
                                                                    __________
<S>                                                                  <C>
INCREASE (DECREASE) IN NET ASSETS
  Operations:
  Net investment income (loss)                                         $1,182
  Net realized gain (loss) on investments                               4,112
  Net unrealized appreciation of investments                           30,952
                                                                    __________
  Net increase in net assets resulting from operations                 36,246

  Changes from principal transactions:
  Purchase payments                                                     5,261
  Contract distributions and terminations                             (31,395)
  Transfer payments from (to) Fixed Accounts and other Divisions       (9,122)
  Addition to (reallocation from) assets retained in the Account
   by Golden American Life Insurance Company                              112
                                                                    __________
  Increase (decrease) in net assets derived from principal
   transactions                                                       (35,144)
                                                                    __________
  Total increase (decrease)                                             1,102
                                                                    __________
NET ASSETS AT SEPTEMBER 30, 1997                                     $271,529
                                                                    ==========

<FN>
(a) Commencement of operations, January 3, 1996
(b) Commencement of operations, September 3, 1996
(c) Commencement of operations, September 23, 1996
(d) Commencement of operations, February 3, 1997
(e) Commencement of operations, February 4, 1997
(f) Commencement of operations, August 26, 1997
(g) Commencement of operations, September 18, 1997
(h) Commencement of operations, September 24, 1997

</TABLE>












See accompanying notes.
                     GOLDEN AMERICAN LIFE INSURANCE COMPANY
                              SEPARATE ACCOUNT B
                 STATEMENTS OF CHANGES IN NET ASSETS (Unaudited)
          For the periods ended December 31, 1996 and September 30, 1997,
                          Except as Noted (Continued)
                            (Dollars in thousands)
<TABLE>
<CAPTION>
                                                                    Capital
                                                                  Appreciation
                                                                    Division
                                                                  ____________
<S>                                                                  <C>
NET ASSETS AT JANUARY 1, 1996                                        $121,049

INCREASE (DECREASE) IN NET ASSETS
  Operations:
  Net investment income (loss)                                          7,757
  Net realized gain (loss) on investments                               4,853
  Net unrealized appreciation (depreciation) of investments             8,839
                                                                  ____________
  Net increase (decrease) in net assets resulting from operations      21,449

  Changes from principal transactions:
  Purchase payments                                                    16,081
  Contract distributions and terminations                             (16,095)
  Transfer payments from (to) Fixed Accounts and other Divisions        3,299
  Addition to (reallocation from) assets retained in the Account
   by Golden American Life Insurance Company                              206
                                                                  ____________
  Increase (decrease) in net assets derived from principal
   transactions                                                         3,491
                                                                  ____________
  Total increase (decrease)                                            24,940
                                                                  ____________
NET ASSETS AT DECEMBER 31, 1996                                       145,989

</TABLE>






















                     GOLDEN AMERICAN LIFE INSURANCE COMPANY
                              SEPARATE ACCOUNT B
                 STATEMENTS OF CHANGES IN NET ASSETS (Unaudited)
          For the periods ended December 31, 1996 and September 30, 1997,
                          Except as Noted (Continued)
                            (Dollars in thousands)
<TABLE>
<CAPTION>
                                                                    Capital
                                                                  Appreciation
                                                                    Division
                                                                  ____________
<S>                                                                  <C>
INCREASE (DECREASE) IN NET ASSETS
  Operations:
  Net investment income (loss)                                          ($116)
  Net realized gain (loss) on investments                               6,386
  Net unrealized appreciation of investments                           30,731
                                                                  ____________
  Net increase in net assets resulting from operations                 37,001

  Changes from principal transactions:
  Purchase payments                                                    10,152
  Contract distributions and terminations                             (15,355)
  Transfer payments from (to) Fixed Accounts and other Divisions        2,986
  Addition to (reallocation from) assets retained in the Account
   by Golden American Life Insurance Company                              229
                                                                  ____________
  Increase (decrease) in net assets derived from principal
   transactions                                                        (1,988)
                                                                  ____________
  Total increase (decrease)                                            35,013
                                                                  ____________
NET ASSETS AT SEPTEMBER 30, 1997                                     $181,002
                                                                  ============

<FN>
(a) Commencement of operations, January 3, 1996
(b) Commencement of operations, September 3, 1996
(c) Commencement of operations, September 23, 1996
(d) Commencement of operations, February 3, 1997
(e) Commencement of operations, February 4, 1997
(f) Commencement of operations, August 26, 1997
(g) Commencement of operations, September 18, 1997
(h) Commencement of operations, September 24, 1997

</TABLE>












See accompanying notes.
                     GOLDEN AMERICAN LIFE INSURANCE COMPANY
                              SEPARATE ACCOUNT B
                 STATEMENTS OF CHANGES IN NET ASSETS (Unaudited)
          For the periods ended December 31, 1996 and September 30, 1997,
                          Except as Noted (Continued)
                            (Dollars in thousands)
<TABLE>
<CAPTION>
                                                                      Rising
                                                                    Dividends
                                                                     Division
                                                                    __________
<S>                                                                   <C>
NET ASSETS AT JANUARY 1, 1996                                         $80,342

INCREASE (DECREASE) IN NET ASSETS
  Operations:
  Net investment income (loss)                                           (455)
  Net realized gain (loss) on investments                               4,125
  Net unrealized appreciation (depreciation) of investments            12,317
                                                                    __________
  Net increase (decrease) in net assets resulting from operations      15,987

  Changes from principal transactions:
  Purchase payments                                                    25,572
  Contract distributions and terminations                             (12,639)
  Transfer payments from (to) Fixed Accounts and other Divisions       13,857
  Addition to (reallocation from) assets retained in the Account
   by Golden American Life Insurance Company                              454
                                                                    __________
  Increase (decrease) in net assets derived from principal
   transactions                                                        27,244
                                                                    __________
  Total increase (decrease)                                            43,231
                                                                    __________
NET ASSETS AT DECEMBER 31, 1996                                       123,573

</TABLE>






















                     GOLDEN AMERICAN LIFE INSURANCE COMPANY
                              SEPARATE ACCOUNT B
                 STATEMENTS OF CHANGES IN NET ASSETS (Unaudited)
          For the periods ended December 31, 1996 and September 30, 1997,
                          Except as Noted (Continued)
                            (Dollars in thousands)
<TABLE>
<CAPTION>
                                                                      Rising
                                                                    Dividends
                                                                     Division
                                                                    __________
<S>                                                                  <C>
INCREASE (DECREASE) IN NET ASSETS
  Operations:
  Net investment income (loss)                                        ($1,924)
  Net realized gain (loss) on investments                               3,006
  Net unrealized appreciation of investments                           28,876
                                                                    __________
  Net increase in net assets resulting from operations                 29,958

  Changes from principal transactions:
  Purchase payments                                                    27,280
  Contract distributions and terminations                             (12,873)
  Transfer payments from (to) Fixed Accounts and other Divisions       19,331
  Addition to (reallocation from) assets retained in the Account
   by Golden American Life Insurance Company                              267
                                                                    __________
  Increase (decrease) in net assets derived from principal
   transactions                                                        34,005
                                                                    __________
  Total increase (decrease)                                            63,963
                                                                    __________
NET ASSETS AT SEPTEMBER 30, 1997                                     $187,536
                                                                    ==========

<FN>
(a) Commencement of operations, January 3, 1996
(b) Commencement of operations, September 3, 1996
(c) Commencement of operations, September 23, 1996
(d) Commencement of operations, February 3, 1997
(e) Commencement of operations, February 4, 1997
(f) Commencement of operations, August 26, 1997
(g) Commencement of operations, September 18, 1997
(h) Commencement of operations, September 24, 1997

</TABLE>












See accompanying notes.
                     GOLDEN AMERICAN LIFE INSURANCE COMPANY
                              SEPARATE ACCOUNT B
                 STATEMENTS OF CHANGES IN NET ASSETS (Unaudited)
          For the periods ended December 31, 1996 and September 30, 1997,
                          Except as Noted (Continued)
                            (Dollars in thousands)
<TABLE>
<CAPTION>
                                                                     Emerging
                                                                     Markets
                                                                     Division
                                                                    __________
<S>                                                                   <C>
NET ASSETS AT JANUARY 1, 1996                                         $36,887

INCREASE (DECREASE) IN NET ASSETS
  Operations:
  Net investment income (loss)                                           (998)
  Net realized gain (loss) on investments                              (2,959)
  Net unrealized appreciation (depreciation) of investments             5,674
                                                                    __________
  Net increase in net assets resulting from operations                  1,717

  Changes from principal transactions:
  Purchase payments                                                     6,432
  Contract distributions and terminations                              (6,450)
  Transfer payments from (to) Fixed Accounts and other Divisions       (1,273)
  Addition to (reallocation from) assets retained in the Account
   by Golden American Life Insurance Company                             (160)
                                                                    __________
  Increase (decrease) in net assets derived from principal
   transactions                                                        (1,451)
                                                                    __________
  Total increase (decrease)                                               266
                                                                    __________
NET ASSETS AT DECEMBER 31, 1996                                        37,153

</TABLE>






















                     GOLDEN AMERICAN LIFE INSURANCE COMPANY
                              SEPARATE ACCOUNT B
                 STATEMENTS OF CHANGES IN NET ASSETS (Unaudited)
          For the periods ended December 31, 1996 and September 30, 1997,
                          Except as Noted (Continued)
                            (Dollars in thousands)
<TABLE>
<CAPTION>
                                                                     Emerging
                                                                     Markets
                                                                     Division
                                                                    __________
<S>                                                                   <C>
INCREASE (DECREASE) IN NET ASSETS
  Operations:
  Net investment income (loss)                                          ($634)
  Net realized gain (loss) on investments                                (275)
  Net unrealized appreciation of investments                            4,255
                                                                    __________
  Net increase in net assets resulting from operations                  3,346

  Changes from principal transactions:
  Purchase payments                                                     4,548
  Contract distributions and terminations                              (4,285)
  Transfer payments from (to) Fixed Accounts and other Divisions        2,268
  Addition to (reallocation from) assets retained in the Account
   by Golden American Life Insurance Company                              (20)
                                                                    __________
  Increase (decrease) in net assets derived from principal
   transactions                                                         2,511
                                                                    __________
  Total increase (decrease)                                             5,857
                                                                    __________
NET ASSETS AT SEPTEMBER 30, 1997                                      $43,010
                                                                    ==========

<FN>
(a) Commencement of operations, January 3, 1996
(b) Commencement of operations, September 3, 1996
(c) Commencement of operations, September 23, 1996
(d) Commencement of operations, February 3, 1997
(e) Commencement of operations, February 4, 1997
(f) Commencement of operations, August 26, 1997
(g) Commencement of operations, September 18, 1997
(h) Commencement of operations, September 24, 1997

</TABLE>












See accompanying notes.
                     GOLDEN AMERICAN LIFE INSURANCE COMPANY
                              SEPARATE ACCOUNT B
                 STATEMENTS OF CHANGES IN NET ASSETS (Unaudited)
          For the periods ended December 31, 1996 and September 30, 1997,
                          Except as Noted (Continued)
                            (Dollars in thousands)
<TABLE>
<CAPTION>
                                                                      Market
                                                                     Manager
                                                                     Division
                                                                    __________
<S>                                                                    <C>
NET ASSETS AT JANUARY 1, 1996                                          $5,206

INCREASE (DECREASE) IN NET ASSETS
  Operations:
  Net investment income (loss)                                            396
  Net realized gain (loss) on investments                                 327
  Net unrealized appreciation (depreciation) of investments               245
                                                                    __________
  Net increase (decrease) in net assets resulting from operations         968

  Changes from principal transactions:
  Purchase payments                                                      (111)
  Contract distributions and terminations                                (383)
  Transfer payments from (to) Fixed Accounts and other Divisions         (187)
  Addition to (reallocation from) assets retained in the Account
   by Golden American Life Insurance Company                              (14)
                                                                    __________
  Increase (decrease) in net assets derived from principal
   transactions                                                          (695)
                                                                    __________
  Total increase (decrease)                                               273
                                                                    __________
NET ASSETS AT DECEMBER 31, 1996                                         5,479

</TABLE>






















                     GOLDEN AMERICAN LIFE INSURANCE COMPANY
                              SEPARATE ACCOUNT B
                 STATEMENTS OF CHANGES IN NET ASSETS (Unaudited)
          For the periods ended December 31, 1996 and September 30, 1997,
                          Except as Noted (Continued)
                            (Dollars in thousands)
<TABLE>
<CAPTION>
                                                                      Market
                                                                     Manager
                                                                     Division
                                                                    __________
<S>                                                                    <C>
INCREASE (DECREASE) IN NET ASSETS
  Operations:
  Net investment income (loss)                                           ($33)
  Net realized gain (loss) on investments                                 135
  Net unrealized appreciation of investments                            1,607
                                                                    __________
  Net increase in net assets resulting from operations                  1,709

  Changes from principal transactions:
  Purchase payments                                                       (46)
  Contract distributions and terminations                                (179)
  Transfer payments from (to) Fixed Accounts and other Divisions         (277)
  Addition to (reallocation from) assets retained in the Account
   by Golden American Life Insurance Company                               10
                                                                    __________
  Increase (decrease) in net assets derived from principal
   transactions                                                          (492)
                                                                    __________
  Total increase (decrease)                                             1,217
                                                                    __________
NET ASSETS AT SEPTEMBER 30, 1997                                       $6,696
                                                                    ==========

<FN>
(a) Commencement of operations, January 3, 1996
(b) Commencement of operations, September 3, 1996
(c) Commencement of operations, September 23, 1996
(d) Commencement of operations, February 3, 1997
(e) Commencement of operations, February 4, 1997
(f) Commencement of operations, August 26, 1997
(g) Commencement of operations, September 18, 1997
(h) Commencement of operations, September 24, 1997

</TABLE>












See accompanying notes.
                     GOLDEN AMERICAN LIFE INSURANCE COMPANY
                              SEPARATE ACCOUNT B
                 STATEMENTS OF CHANGES IN NET ASSETS (Unaudited)
          For the periods ended December 31, 1996 and September 30, 1997,
                          Except as Noted (Continued)
                            (Dollars in thousands)
<TABLE>
<CAPTION>
                                                                      Value
                                                                      Equity
                                                                     Division
                                                                    __________
<S>                                                                   <C>
NET ASSETS AT JANUARY 1, 1996                                         $28,447

INCREASE (DECREASE) IN NET ASSETS
  Operations:
  Net investment income (loss)                                          1,157
  Net realized gain (loss) on investments                               1,290
  Net unrealized appreciation (depreciation) of investments               601
                                                                    __________
  Net increase (decrease) in net assets resulting from operations       3,048

  Changes from principal transactions:
  Purchase payments                                                    15,780
  Contract distributions and terminations                              (3,990)
  Transfer payments from (to) Fixed Accounts and other Divisions         (376)
  Addition to (reallocation from) assets retained in the Account
   by Golden American Life Insurance Company                              (48)
                                                                    __________
  Increase (decrease) in net assets derived from principal
   transactions                                                        11,366
                                                                    __________
  Total increase (decrease)                                            14,414
                                                                    __________
NET ASSETS AT DECEMBER 31, 1996                                        42,861

</TABLE>






















                     GOLDEN AMERICAN LIFE INSURANCE COMPANY
                              SEPARATE ACCOUNT B
                 STATEMENTS OF CHANGES IN NET ASSETS (Unaudited)
          For the periods ended December 31, 1996 and September 30, 1997,
                          Except as Noted (Continued)
                            (Dollars in thousands)
<TABLE>
<CAPTION>
                                                                      Value
                                                                      Equity
                                                                     Division
                                                                    __________
<S>                                                                   <C>
INCREASE (DECREASE) IN NET ASSETS
  Operations:
  Net investment income (loss)                                          ($245)
  Net realized gain (loss) on investments                                 835
  Net unrealized appreciation of investments                           12,513
                                                                    __________
  Net increase in net assets resulting from operations                 13,103

  Changes from principal transactions:
  Purchase payments                                                     8,871
  Contract distributions and terminations                              (3,708)
  Transfer payments from (to) Fixed Accounts and other Divisions        7,219
  Addition to (reallocation from) assets retained in the Account
   by Golden American Life Insurance Company                              124
                                                                    __________
  Increase (decrease) in net assets derived from principal
   transactions                                                        12,506
                                                                    __________
  Total increase (decrease)                                            25,609
                                                                    __________
NET ASSETS AT SEPTEMBER 30, 1997                                      $68,470
                                                                    ==========

<FN>
(a) Commencement of operations, January 3, 1996
(b) Commencement of operations, September 3, 1996
(c) Commencement of operations, September 23, 1996
(d) Commencement of operations, February 3, 1997
(e) Commencement of operations, February 4, 1997
(f) Commencement of operations, August 26, 1997
(g) Commencement of operations, September 18, 1997
(h) Commencement of operations, September 24, 1997

</TABLE>












See accompanying notes.
                     GOLDEN AMERICAN LIFE INSURANCE COMPANY
                              SEPARATE ACCOUNT B
                 STATEMENTS OF CHANGES IN NET ASSETS (Unaudited)
          For the periods ended December 31, 1996 and September 30, 1997,
                          Except as Noted (Continued)
                            (Dollars in thousands)
<TABLE>
<CAPTION>
                                                                    Strategic
                                                                      Equity
                                                                     Division
                                                                    __________
<S>                                                                   <C>
NET ASSETS AT JANUARY 1, 1996                                          $8,031

INCREASE (DECREASE) IN NET ASSETS
  Operations:
  Net investment income (loss)                                            275
  Net realized gain (loss) on investments                                 161
  Net unrealized appreciation (depreciation) of investments             2,648
                                                                    __________
  Net increase (decrease) in net assets resulting from operations       3,084

  Changes from principal transactions:
  Purchase payments                                                    12,046
  Contract distributions and terminations                              (1,671)
  Transfer payments from (to) Fixed Accounts and other Divisions        8,149
  Addition to (reallocation from) assets retained in the Account
   by Golden American Life Insurance Company                              219
                                                                    __________
  Increase (decrease) in net assets derived from principal
   transactions                                                        18,743
                                                                    __________
  Total increase (decrease)                                            21,827
                                                                    __________
NET ASSETS AT DECEMBER 31, 1996                                        29,858

</TABLE>






















                     GOLDEN AMERICAN LIFE INSURANCE COMPANY
                              SEPARATE ACCOUNT B
                 STATEMENTS OF CHANGES IN NET ASSETS (Unaudited)
          For the periods ended December 31, 1996 and September 30, 1997,
                          Except as Noted (Continued)
                            (Dollars in thousands)
<TABLE>
<CAPTION>
                                                                    Strategic
                                                                      Equity
                                                                     Division
                                                                    __________
<S>                                                                   <C>
INCREASE (DECREASE) IN NET ASSETS
  Operations:
  Net investment income (loss)                                            $60
  Net realized gain (loss) on investments                                 983
  Net unrealized appreciation of investments                            5,878
                                                                    __________
  Net increase in net assets resulting from operations                  6,921

  Changes from principal transactions:
  Purchase payments                                                     7,122
  Contract distributions and terminations                              (3,186)
  Transfer payments from (to) Fixed Accounts and other Divisions        3,539
  Addition to (reallocation from) assets retained in the Account
   by Golden American Life Insurance Company                               70
                                                                    __________
  Increase (decrease) in net assets derived from principal
   transactions                                                         7,545
                                                                    __________
  Total increase (decrease)                                            14,466
                                                                    __________
NET ASSETS AT SEPTEMBER 30, 1997                                      $44,324
                                                                    ==========

<FN>
(a) Commencement of operations, January 3, 1996
(b) Commencement of operations, September 3, 1996
(c) Commencement of operations, September 23, 1996
(d) Commencement of operations, February 3, 1997
(e) Commencement of operations, February 4, 1997
(f) Commencement of operations, August 26, 1997
(g) Commencement of operations, September 18, 1997
(h) Commencement of operations, September 24, 1997

</TABLE>












See accompanying notes.
                     GOLDEN AMERICAN LIFE INSURANCE COMPANY
                              SEPARATE ACCOUNT B
                 STATEMENTS OF CHANGES IN NET ASSETS (Unaudited)
          For the periods ended December 31, 1996 and September 30, 1997,
                          Except as Noted (Continued)
                            (Dollars in thousands)
<TABLE>
<CAPTION>
                                                                    Small Cap
                                                                     Division
                                                                       (a)
                                                                    __________
<S>                                                                    <C>
NET ASSETS AT JANUARY 1, 1996                                              --

INCREASE (DECREASE) IN NET ASSETS
  Operations:
  Net investment income (loss)                                          ($369)
  Net realized gain (loss) on investments                                  25
  Net unrealized appreciation (depreciation) of investments               674
                                                                    __________
  Net increase (decrease) in net assets resulting from operations         330

  Changes from principal transactions:
  Purchase payments                                                    17,552
  Contract distributions and terminations                              (1,530)
  Transfer payments from (to) Fixed Accounts and other Divisions       16,293
  Addition to (reallocation from) assets retained in the Account
   by Golden American Life Insurance Company                              411
                                                                    __________
  Increase (decrease) in net assets derived from principal
   transactions                                                        32,726
                                                                    __________
  Total increase (decrease)                                            33,056
                                                                    __________
NET ASSETS AT DECEMBER 31, 1996                                        33,056

</TABLE>






















                     GOLDEN AMERICAN LIFE INSURANCE COMPANY
                              SEPARATE ACCOUNT B
                 STATEMENTS OF CHANGES IN NET ASSETS (Unaudited)
          For the periods ended December 31, 1996 and September 30, 1997,
                          Except as Noted (Continued)
                            (Dollars in thousands)
<TABLE>
<CAPTION>
                                                                    Small Cap
                                                                     Division
                                                                       (a)
                                                                    __________
<S>                                                                   <C>
INCREASE (DECREASE) IN NET ASSETS
  Operations:
  Net investment income (loss)                                          ($536)
  Net realized gain (loss) on investments                                (450)
  Net unrealized appreciation of investments                            8,126
                                                                    __________
  Net increase in net assets resulting from operations                  7,140

  Changes from principal transactions:
  Purchase payments                                                     8,051
  Contract distributions and terminations                              (2,270)
  Transfer payments from (to) Fixed Accounts and other Divisions        4,129
  Addition to (reallocation from) assets retained in the Account
   by Golden American Life Insurance Company                               45
                                                                    __________
  Increase (decrease) in net assets derived from principal
   transactions                                                         9,955
                                                                    __________
  Total increase (decrease)                                            17,095
                                                                    __________
NET ASSETS AT SEPTEMBER 30, 1997                                      $50,151
                                                                    ==========

<FN>
(a) Commencement of operations, January 3, 1996
(b) Commencement of operations, September 3, 1996
(c) Commencement of operations, September 23, 1996
(d) Commencement of operations, February 3, 1997
(e) Commencement of operations, February 4, 1997
(f) Commencement of operations, August 26, 1997
(g) Commencement of operations, September 18, 1997
(h) Commencement of operations, September 24, 1997

</TABLE>












See accompanying notes.
                     GOLDEN AMERICAN LIFE INSURANCE COMPANY
                              SEPARATE ACCOUNT B
                 STATEMENTS OF CHANGES IN NET ASSETS (Unaudited)
          For the periods ended December 31, 1996 and September 30, 1997,
                          Except as Noted (Continued)
                            (Dollars in thousands)
<TABLE>
<CAPTION>
                                                                     Managed
                                                                      Global
                                                                     Division
                                                                       (b)
                                                                    __________
<S>                                                                    <C>
NET ASSETS AT JANUARY 1, 1996                                              --

INCREASE (DECREASE) IN NET ASSETS
  Operations:
  Net investment income (loss)                                          ($350)
  Net realized gain (loss) on investments                                 116
  Net unrealized appreciation (depreciation) of investments             4,419
                                                                    __________
  Net increase (decrease) in net assets resulting from operations       4,185

  Changes from principal transactions:
  Purchase payments                                                     3,524
  Contract distributions and terminations                              (3,844)
  Transfer payments from (to) Fixed Accounts and other Divisions       80,286
  Addition to (reallocation from) assets retained in the Account
   by Golden American Life Insurance Company                            2,115
                                                                    __________
  Increase (decrease) in net assets derived from principal
   transactions                                                        82,081
                                                                    __________
  Total increase (decrease)                                            86,266
                                                                    __________
NET ASSETS AT DECEMBER 31, 1996                                        86,266

</TABLE>





















                     GOLDEN AMERICAN LIFE INSURANCE COMPANY
                              SEPARATE ACCOUNT B
                 STATEMENTS OF CHANGES IN NET ASSETS (Unaudited)
          For the periods ended December 31, 1996 and September 30, 1997,
                          Except as Noted (Continued)
                            (Dollars in thousands)
<TABLE>
<CAPTION>
                                                                     Managed
                                                                      Global
                                                                     Division
                                                                       (b)
                                                                    __________
<S>                                                                  <C>
INCREASE (DECREASE) IN NET ASSETS
  Operations:
  Net investment income (loss)                                            $43
  Net realized gain (loss) on investments                               1,693
  Net unrealized appreciation of investments                           14,056
                                                                    __________
  Net increase in net assets resulting from operations                 15,792

  Changes from principal transactions:
  Purchase payments                                                    12,734
  Contract distributions and terminations                              (8,163)
  Transfer payments from (to) Fixed Accounts and other Divisions        4,110
  Addition to (reallocation from) assets retained in the Account
   by Golden American Life Insurance Company                              136
                                                                    __________
  Increase (decrease) in net assets derived from principal
   transactions                                                         8,817
                                                                    __________
  Total increase (decrease)                                            24,609
                                                                    __________
NET ASSETS AT SEPTEMBER 30, 1997                                     $110,875
                                                                    ==========

<FN>
(a) Commencement of operations, January 3, 1996
(b) Commencement of operations, September 3, 1996
(c) Commencement of operations, September 23, 1996
(d) Commencement of operations, February 3, 1997
(e) Commencement of operations, February 4, 1997
(f) Commencement of operations, August 26, 1997
(g) Commencement of operations, September 18, 1997
(h) Commencement of operations, September 24, 1997

</TABLE>











See accompanying notes.
                     GOLDEN AMERICAN LIFE INSURANCE COMPANY
                              SEPARATE ACCOUNT B
                 STATEMENTS OF CHANGES IN NET ASSETS (Unaudited)
          For the periods ended December 31, 1996 and September 30, 1997,
                          Except as Noted (Continued)
                            (Dollars in thousands)
<TABLE>
<CAPTION>
                                                                       OTC
                                                                     Division
                                                                       (c)
                                                                    __________
<S>                                                                     <C>
NET ASSETS AT JANUARY 1, 1996                                              --

INCREASE (DECREASE) IN NET ASSETS
  Operations:
  Net investment income (loss)                                           $204
  Net realized gain (loss) on investments                                   1
  Net unrealized appreciation (depreciation) of investments              (125)
                                                                    __________
  Net increase (decrease) in net assets resulting from operations          80

  Changes from principal transactions:
  Purchase payments                                                     1,207
  Contract distributions and terminations                                 (36)
  Transfer payments from (to) Fixed Accounts and other Divisions        3,248
  Addition to (reallocation from) assets retained in the Account
   by Golden American Life Insurance Company                               72
                                                                    __________
  Increase (decrease) in net assets derived from principal
   transactions                                                         4,491
                                                                    __________
  Total increase (decrease)                                             4,571
                                                                    __________
NET ASSETS AT DECEMBER 31, 1996                                         4,571

</TABLE>






















                     GOLDEN AMERICAN LIFE INSURANCE COMPANY
                              SEPARATE ACCOUNT B
                 STATEMENTS OF CHANGES IN NET ASSETS (Unaudited)
          For the periods ended December 31, 1996 and September 30, 1997,
                          Except as Noted (Continued)
                            (Dollars in thousands)
<TABLE>
<CAPTION>
                                                                       OTC
                                                                     Division
                                                                       (c)
                                                                    __________
<S>                                                                   <C>
INCREASE (DECREASE) IN NET ASSETS
  Operations:
  Net investment income (loss)                                           ($37)
  Net realized gain (loss) on investments                                 (21)
  Net unrealized appreciation of investments                            2,019
                                                                    __________
  Net increase in net assets resulting from operations                  1,961

  Changes from principal transactions:
  Purchase payments                                                     4,545
  Contract distributions and terminations                                (344)
  Transfer payments from (to) Fixed Accounts and other Divisions        3,242
  Addition to (reallocation from) assets retained in the Account
   by Golden American Life Insurance Company                               36
                                                                    __________
  Increase (decrease) in net assets derived from principal
   transactions                                                         7,479
                                                                    __________
  Total increase (decrease)                                             9,440
                                                                    __________
NET ASSETS AT SEPTEMBER 30, 1997                                      $14,011
                                                                    ==========

<FN>
(a) Commencement of operations, January 3, 1996
(b) Commencement of operations, September 3, 1996
(c) Commencement of operations, September 23, 1996
(d) Commencement of operations, February 3, 1997
(e) Commencement of operations, February 4, 1997
(f) Commencement of operations, August 26, 1997
(g) Commencement of operations, September 18, 1997
(h) Commencement of operations, September 24, 1997

</TABLE>












See accompanying notes.
                     GOLDEN AMERICAN LIFE INSURANCE COMPANY
                              SEPARATE ACCOUNT B
                 STATEMENTS OF CHANGES IN NET ASSETS (Unaudited)
          For the periods ended December 31, 1996 and September 30, 1997,
                          Except as Noted (Continued)
                            (Dollars in thousands)
<TABLE>
<CAPTION>
                                                                     Growth &
                                                                      Income
                                                                     Division
                                                                       (c)
                                                                    __________
<S>                                                                     <C>
NET ASSETS AT JANUARY 1, 1996                                              --

INCREASE (DECREASE) IN NET ASSETS
  Operations:
  Net investment income (loss)                                             --
  Net realized gain (loss) on investments                                  $1
  Net unrealized appreciation (depreciation) of investments               269
                                                                    __________
  Net increase (decrease) in net assets resulting from operations         270

  Changes from principal transactions:
  Purchase payments                                                     2,760
  Contract distributions and terminations                                 (43)
  Transfer payments from (to) Fixed Accounts and other Divisions        5,164
  Addition to (reallocation from) assets retained in the Account
   by Golden American Life Insurance Company                              124
                                                                    __________
  Increase (decrease) in net assets derived from principal
   transactions                                                         8,005
                                                                    __________
  Total increase (decrease)                                             8,275
                                                                    __________
NET ASSETS AT DECEMBER 31, 1996                                         8,275

</TABLE>





















                     GOLDEN AMERICAN LIFE INSURANCE COMPANY
                              SEPARATE ACCOUNT B
                 STATEMENTS OF CHANGES IN NET ASSETS (Unaudited)
          For the periods ended December 31, 1996 and September 30, 1997,
                          Except as Noted (Continued)
                            (Dollars in thousands)
<TABLE>
<CAPTION>
                                                                     Growth &
                                                                      Income
                                                                     Division
                                                                       (c)
                                                                    __________
<S>                                                                   <C>
INCREASE (DECREASE) IN NET ASSETS
  Operations:
  Net investment income (loss)                                          ($121)
  Net realized gain (loss) on investments                                  97
  Net unrealized appreciation of investments                            5,207
                                                                    __________
  Net increase in net assets resulting from operations                  5,183

  Changes from principal transactions:
  Purchase payments                                                     8,846
  Contract distributions and terminations                                (969)
  Transfer payments from (to) Fixed Accounts and other Divisions        8,178
  Addition to (reallocation from) assets retained in the Account
   by Golden American Life Insurance Company                               91
                                                                    __________
  Increase (decrease) in net assets derived from principal
   transactions                                                        16,146
                                                                    __________
  Total increase (decrease)                                            21,329
                                                                    __________
NET ASSETS AT SEPTEMBER 30, 1997                                      $29,604
                                                                    ==========

<FN>
(a) Commencement of operations, January 3, 1996
(b) Commencement of operations, September 3, 1996
(c) Commencement of operations, September 23, 1996
(d) Commencement of operations, February 3, 1997
(e) Commencement of operations, February 4, 1997
(f) Commencement of operations, August 26, 1997
(g) Commencement of operations, September 18, 1997
(h) Commencement of operations, September 24, 1997

</TABLE>











See accompanying notes.
                     GOLDEN AMERICAN LIFE INSURANCE COMPANY
                              SEPARATE ACCOUNT B
                 STATEMENTS OF CHANGES IN NET ASSETS (Unaudited)
          For the periods ended December 31, 1996 and September 30, 1997,
                          Except as Noted (Continued)
                            (Dollars in thousands)
<TABLE>
<CAPTION>
                                                                     Research
                                                                     Division
                                                                       (e)
                                                                    __________
<S>                                                                        <C>
NET ASSETS AT JANUARY 1, 1996                                              --

INCREASE (DECREASE) IN NET ASSETS
  Operations:
  Net investment income (loss)                                             --
  Net realized gain (loss) on investments                                  --
  Net unrealized appreciation (depreciation) of investments                --
                                                                    __________
  Net increase (decrease) in net assets resulting from operations          --

  Changes from principal transactions:
  Purchase payments                                                        --
  Contract distributions and terminations                                  --
  Transfer payments from (to) Fixed Accounts and other Divisions           --
  Addition to (reallocation from) assets retained in the Account
   by Golden American Life Insurance Company                               --
                                                                    __________
  Increase (decrease) in net assets derived from principal
   transactions                                                            --
                                                                    __________
  Total increase (decrease)                                                --
                                                                    __________
NET ASSETS AT DECEMBER 31, 1996                                            --

</TABLE>






















                     GOLDEN AMERICAN LIFE INSURANCE COMPANY
                              SEPARATE ACCOUNT B
                 STATEMENTS OF CHANGES IN NET ASSETS (Unaudited)
          For the periods ended December 31, 1996 and September 30, 1997,
                          Except as Noted (Continued)
                            (Dollars in thousands)
<TABLE>
<CAPTION>
                                                                     Research
                                                                     Division
                                                                       (e)
                                                                    __________
<S>                                                                   <C>
INCREASE (DECREASE) IN NET ASSETS
  Operations:
  Net investment income (loss)                                           ($10)
  Net realized gain (loss) on investments                                  (3)
  Net unrealized appreciation of investments                            1,529
                                                                    __________
  Net increase in net assets resulting from operations                  1,516

  Changes from principal transactions:
  Purchase payments                                                     8,858
  Contract distributions and terminations                                (193)
  Transfer payments from (to) Fixed Accounts and other Divisions        9,414
  Addition to (reallocation from) assets retained in the Account
   by Golden American Life Insurance Company                              106
                                                                    __________
  Increase (decrease) in net assets derived from principal
   transactions                                                        18,185
                                                                    __________
  Total increase (decrease)                                            19,701
                                                                    __________
NET ASSETS AT SEPTEMBER 30, 1997                                      $19,701
                                                                    ==========

<FN>
(a) Commencement of operations, January 3, 1996
(b) Commencement of operations, September 3, 1996
(c) Commencement of operations, September 23, 1996
(d) Commencement of operations, February 3, 1997
(e) Commencement of operations, February 4, 1997
(f) Commencement of operations, August 26, 1997
(g) Commencement of operations, September 18, 1997
(h) Commencement of operations, September 24, 1997

</TABLE>












See accompanying notes.
                     GOLDEN AMERICAN LIFE INSURANCE COMPANY
                              SEPARATE ACCOUNT B
                 STATEMENTS OF CHANGES IN NET ASSETS (Unaudited)
          For the periods ended December 31, 1996 and September 30, 1997,
                          Except as Noted (Continued)
                            (Dollars in thousands)
<TABLE>
<CAPTION>
                                                                      Total
                                                                      Return
                                                                     Division
                                                                       (d)
                                                                    __________
<S>                                                                        <C>
NET ASSETS AT JANUARY 1, 1996                                              --

INCREASE (DECREASE) IN NET ASSETS
  Operations:
  Net investment income (loss)                                             --
  Net realized gain (loss) on investments                                  --
  Net unrealized appreciation (depreciation) of investments                --
                                                                    __________
  Net increase (decrease) in net assets resulting from operations          --

  Changes from principal transactions:
  Purchase payments                                                        --
  Contract distributions and terminations                                  --
  Transfer payments from (to) Fixed Accounts and other Divisions           --
  Addition to (reallocation from) assets retained in the Account
   by Golden American Life Insurance Company                               --
                                                                    __________
  Increase (decrease) in net assets derived from principal
   transactions                                                            --
                                                                    __________
  Total increase (decrease)                                                --
                                                                    __________
NET ASSETS AT DECEMBER 31, 1996                                            --

</TABLE>





















                     GOLDEN AMERICAN LIFE INSURANCE COMPANY
                              SEPARATE ACCOUNT B
                 STATEMENTS OF CHANGES IN NET ASSETS (Unaudited)
          For the periods ended December 31, 1996 and September 30, 1997,
                          Except as Noted (Continued)
                            (Dollars in thousands)
<TABLE>
<CAPTION>
                                                                      Total
                                                                      Return
                                                                     Division
                                                                       (d)
                                                                    __________
<S>                                                                   <C>
INCREASE (DECREASE) IN NET ASSETS
  Operations:
  Net investment income (loss)                                           ($37)
  Net realized gain (loss) on investments                                  18
  Net unrealized appreciation of investments                              608
                                                                    __________
  Net increase in net assets resulting from operations                    589

  Changes from principal transactions:
  Purchase payments                                                     5,748
  Contract distributions and terminations                                (364)
  Transfer payments from (to) Fixed Accounts and other Divisions        6,107
  Addition to (reallocation from) assets retained in the Account
   by Golden American Life Insurance Company                               46
                                                                    __________
  Increase (decrease) in net assets derived from principal
   transactions                                                        11,537
                                                                    __________
  Total increase (decrease)                                            12,126
                                                                    __________
NET ASSETS AT SEPTEMBER 30, 1997                                      $12,126
                                                                    ==========

<FN>
(a) Commencement of operations, January 3, 1996
(b) Commencement of operations, September 3, 1996
(c) Commencement of operations, September 23, 1996
(d) Commencement of operations, February 3, 1997
(e) Commencement of operations, February 4, 1997
(f) Commencement of operations, August 26, 1997
(g) Commencement of operations, September 18, 1997
(h) Commencement of operations, September 24, 1997

</TABLE>











See accompanying notes.
                     GOLDEN AMERICAN LIFE INSURANCE COMPANY
                              SEPARATE ACCOUNT B
                 STATEMENTS OF CHANGES IN NET ASSETS (Unaudited)
          For the periods ended December 31, 1996 and September 30, 1997,
                          Except as Noted (Continued)
                            (Dollars in thousands)
<TABLE>
<CAPTION>
                                                                     Value +
                                                                      Growth
                                                                     Division
                                                                       (e)
                                                                    __________
<S>                                                                        <C>
NET ASSETS AT JANUARY 1, 1996                                              --

INCREASE (DECREASE) IN NET ASSETS
  Operations:
  Net investment income (loss)                                             --
  Net realized gain (loss) on investments                                  --
  Net unrealized appreciation (depreciation) of investments                --
                                                                    __________
  Net increase (decrease) in net assets resulting from operations          --

  Changes from principal transactions:
  Purchase payments                                                        --
  Contract distributions and terminations                                  --
  Transfer payments from (to) Fixed Accounts and other Divisions           --
  Addition to (reallocation from) assets retained in the Account
   by Golden American Life Insurance Company                               --
                                                                    __________
  Increase (decrease) in net assets derived from principal
   transactions                                                            --
                                                                    __________
  Total increase (decrease)                                                --
                                                                    __________
NET ASSETS AT DECEMBER 31, 1996                                            --

</TABLE>





















                     GOLDEN AMERICAN LIFE INSURANCE COMPANY
                              SEPARATE ACCOUNT B
                 STATEMENTS OF CHANGES IN NET ASSETS (Unaudited)
          For the periods ended December 31, 1996 and September 30, 1997,
                          Except as Noted (Continued)
                            (Dollars in thousands)
<TABLE>
<CAPTION>
                                                                     Value +
                                                                      Growth
                                                                     Division
                                                                       (e)
                                                                    __________
<S>                                                                   <C>
INCREASE (DECREASE) IN NET ASSETS
  Operations:
  Net investment income (loss)                                           ($60)
  Net realized gain (loss) on investments                                 394
  Net unrealized appreciation of investments                              903
                                                                    __________
  Net increase in net assets resulting from operations                  1,237

  Changes from principal transactions:
  Purchase payments                                                     4,522
  Contract distributions and terminations                                (154)
  Transfer payments from (to) Fixed Accounts and other Divisions        7,203
  Addition to (reallocation from) assets retained in the Account
   by Golden American Life Insurance Company                               91
                                                                    __________
  Increase (decrease) in net assets derived from principal
   transactions                                                        11,662
                                                                    __________
  Total increase (decrease)                                            12,899
                                                                    __________
NET ASSETS AT SEPTEMBER 30, 1997                                      $12,899
                                                                    ==========

<FN>
(a) Commencement of operations, January 3, 1996
(b) Commencement of operations, September 3, 1996
(c) Commencement of operations, September 23, 1996
(d) Commencement of operations, February 3, 1997
(e) Commencement of operations, February 4, 1997
(f) Commencement of operations, August 26, 1997
(g) Commencement of operations, September 18, 1997
(h) Commencement of operations, September 24, 1997

</TABLE>











See accompanying notes.
                     GOLDEN AMERICAN LIFE INSURANCE COMPANY
                              SEPARATE ACCOUNT B
                 STATEMENTS OF CHANGES IN NET ASSETS (Unaudited)
          For the periods ended December 31, 1996 and September 30, 1997,
                          Except as Noted (Continued)
                            (Dollars in thousands)
<TABLE>
<CAPTION>
                                                                      Appre-
                                                                     ciation
                                                                     Division
                                                                       (f)
                                                                    __________
<S>                                                                        <C>
NET ASSETS AT JANUARY 1, 1996                                              --

INCREASE (DECREASE) IN NET ASSETS
  Operations:
  Net investment income (loss)                                             --
  Net realized gain (loss) on investments                                  --
  Net unrealized appreciation (depreciation) of investments                --
                                                                    __________
  Net increase (decrease) in net assets resulting from operations          --

  Changes from principal transactions:
  Purchase payments                                                        --
  Contract distributions and terminations                                  --
  Transfer payments from (to) Fixed Accounts and other Divisions           --
  Addition to (reallocation from) assets retained in the Account
   by Golden American Life Insurance Company                               --
                                                                    __________
  Increase (decrease) in net assets derived from principal
   transactions                                                            --
                                                                    __________
  Total increase (decrease)                                                --
                                                                    __________
NET ASSETS AT DECEMBER 31, 1996                                            --

</TABLE>





















                     GOLDEN AMERICAN LIFE INSURANCE COMPANY
                              SEPARATE ACCOUNT B
                 STATEMENTS OF CHANGES IN NET ASSETS (Unaudited)
          For the periods ended December 31, 1996 and September 30, 1997,
                          Except as Noted (Continued)
                            (Dollars in thousands)
<TABLE>
<CAPTION>
                                                                      Appre-
                                                                     ciation
                                                                     Division
                                                                       (f)
                                                                    __________
<S>                                                                      <C>
INCREASE (DECREASE) IN NET ASSETS
  Operations:
  Net investment income (loss)                                             --
  Net realized gain (loss) on investments                                  --
  Net unrealized appreciation of investments                               $3
                                                                    __________
  Net increase in net assets resulting from operations                      3

  Changes from principal transactions:
  Purchase payments                                                       114
  Contract distributions and terminations                                  --
  Transfer payments from (to) Fixed Accounts and other Divisions           (2)
  Addition to (reallocation from) assets retained in the Account
   by Golden American Life Insurance Company                               --
                                                                    __________
  Increase (decrease) in net assets derived from principal
   transactions                                                           112
                                                                    __________
  Total increase (decrease)                                               115
                                                                    __________
NET ASSETS AT SEPTEMBER 30, 1997                                         $115
                                                                    ==========

<FN>
(a) Commencement of operations, January 3, 1996
(b) Commencement of operations, September 3, 1996
(c) Commencement of operations, September 23, 1996
(d) Commencement of operations, February 3, 1997
(e) Commencement of operations, February 4, 1997
(f) Commencement of operations, August 26, 1997
(g) Commencement of operations, September 18, 1997
(h) Commencement of operations, September 24, 1997

</TABLE>











See accompanying notes.
                     GOLDEN AMERICAN LIFE INSURANCE COMPANY
                              SEPARATE ACCOUNT B
                 STATEMENTS OF CHANGES IN NET ASSETS (Unaudited)
          For the periods ended December 31, 1996 and September 30, 1997,
                          Except as Noted (Continued)
                            (Dollars in thousands)
<TABLE>
<CAPTION>
                                                                       High
                                                                      Income
                                                                     Division
                                                                       (f)
                                                                    __________
<S>                                                                        <C>
NET ASSETS AT JANUARY 1, 1996                                              --

INCREASE (DECREASE) IN NET ASSETS
  Operations:
  Net investment income (loss)                                             --
  Net realized gain (loss) on investments                                  --
  Net unrealized appreciation (depreciation) of investments                --
                                                                    __________
  Net increase (decrease) in net assets resulting from operations          --

  Changes from principal transactions:
  Purchase payments                                                        --
  Contract distributions and terminations                                  --
  Transfer payments from (to) Fixed Accounts and other Divisions           --
  Addition to (reallocation from) assets retained in the Account
   by Golden American Life Insurance Company                               --
                                                                    __________
  Increase (decrease) in net assets derived from principal
   transactions                                                            --
                                                                    __________
  Total increase (decrease)                                                --
                                                                    __________
NET ASSETS AT DECEMBER 31, 1996                                            --

</TABLE>





















                     GOLDEN AMERICAN LIFE INSURANCE COMPANY
                              SEPARATE ACCOUNT B
                 STATEMENTS OF CHANGES IN NET ASSETS (Unaudited)
          For the periods ended December 31, 1996 and September 30, 1997,
                          Except as Noted (Continued)
                            (Dollars in thousands)
<TABLE>
<CAPTION>
                                                                       High
                                                                      Income
                                                                     Division
                                                                       (f)
                                                                    __________
<S>                                                                       <C>
INCREASE (DECREASE) IN NET ASSETS
  Operations:
  Net investment income (loss)                                             --
  Net realized gain (loss) on investments                                  --
  Net unrealized appreciation of investments                               $1
                                                                    __________
  Net increase in net assets resulting from operations                      1

  Changes from principal transactions:
  Purchase payments                                                        68
  Contract distributions and terminations                                  --
  Transfer payments from (to) Fixed Accounts and other Divisions           --
  Addition to (reallocation from) assets retained in the Account
   by Golden American Life Insurance Company                               --
                                                                    __________
  Increase (decrease) in net assets derived from principal
   transactions                                                            68
                                                                    __________
  Total increase (decrease)                                                69
                                                                    __________
NET ASSETS AT SEPTEMBER 30, 1997                                          $69
                                                                    ==========

<FN>
(a) Commencement of operations, January 3, 1996
(b) Commencement of operations, September 3, 1996
(c) Commencement of operations, September 23, 1996
(d) Commencement of operations, February 3, 1997
(e) Commencement of operations, February 4, 1997
(f) Commencement of operations, August 26, 1997
(g) Commencement of operations, September 18, 1997
(h) Commencement of operations, September 24, 1997

</TABLE>











See accompanying notes.
                     GOLDEN AMERICAN LIFE INSURANCE COMPANY
                              SEPARATE ACCOUNT B
                 STATEMENTS OF CHANGES IN NET ASSETS (Unaudited)
          For the periods ended December 31, 1996 and September 30, 1997,
                          Except as Noted (Continued)
                            (Dollars in thousands)
<TABLE>
<CAPTION>
                                                                     Income &
                                                                      Growth
                                                                     Division
                                                                       (f)
                                                                    __________
<S>                                                                        <C>
NET ASSETS AT JANUARY 1, 1996                                              --

INCREASE (DECREASE) IN NET ASSETS
  Operations:
  Net investment income (loss)                                             --
  Net realized gain (loss) on investments                                  --
  Net unrealized appreciation (depreciation) of investments                --
                                                                    __________
  Net increase (decrease) in net assets resulting from operations          --

  Changes from principal transactions:
  Purchase payments                                                        --
  Contract distributions and terminations                                  --
  Transfer payments from (to) Fixed Accounts and other Divisions           --
  Addition to (reallocation from) assets retained in the Account
   by Golden American Life Insurance Company                               --
                                                                    __________
  Increase (decrease) in net assets derived from principal
   transactions                                                            --
                                                                    __________
  Total increase (decrease)                                                --
                                                                    __________
NET ASSETS AT DECEMBER 31, 1996                                            --

</TABLE>





















                     GOLDEN AMERICAN LIFE INSURANCE COMPANY
                              SEPARATE ACCOUNT B
                 STATEMENTS OF CHANGES IN NET ASSETS (Unaudited)
          For the periods ended December 31, 1996 and September 30, 1997,
                          Except as Noted (Continued)
                            (Dollars in thousands)
<TABLE>
<CAPTION>
                                                                     Income &
                                                                      Growth
                                                                     Division
                                                                       (f)
                                                                    __________
<S>                                                                       <C>
INCREASE (DECREASE) IN NET ASSETS
  Operations:
  Net investment income (loss)                                             --
  Net realized gain (loss) on investments                                  --
  Net unrealized appreciation of investments                               $1
                                                                    __________
  Net increase in net assets resulting from operations                      1

  Changes from principal transactions:
  Purchase payments                                                        82
  Contract distributions and terminations                                  --
  Transfer payments from (to) Fixed Accounts and other Divisions           --
  Addition to (reallocation from) assets retained in the Account
   by Golden American Life Insurance Company                               --
                                                                    __________
  Increase (decrease) in net assets derived from principal
   transactions                                                            82
                                                                    __________
  Total increase (decrease)                                                83
                                                                    __________
NET ASSETS AT SEPTEMBER 30, 1997                                          $83
                                                                    ==========

<FN>
(a) Commencement of operations, January 3, 1996
(b) Commencement of operations, September 3, 1996
(c) Commencement of operations, September 23, 1996
(d) Commencement of operations, February 3, 1997
(e) Commencement of operations, February 4, 1997
(f) Commencement of operations, August 26, 1997
(g) Commencement of operations, September 18, 1997
(h) Commencement of operations, September 24, 1997

</TABLE>











See accompanying notes.
                     GOLDEN AMERICAN LIFE INSURANCE COMPANY
                              SEPARATE ACCOUNT B
                 STATEMENTS OF CHANGES IN NET ASSETS (Unaudited)
          For the periods ended December 31, 1996 and September 30, 1997,
                          Except as Noted (Continued)
                            (Dollars in thousands)
<TABLE>
<CAPTION>
                                                                      Inter-
                                                                     national
                                                                      Equity
                                                                     Division
                                                                       (g)
                                                                    __________
<S>                                                                        <C>
NET ASSETS AT JANUARY 1, 1996                                              --

INCREASE (DECREASE) IN NET ASSETS
  Operations:
  Net investment income (loss)                                             --
  Net realized gain (loss) on investments                                  --
  Net unrealized appreciation (depreciation) of investments                --
                                                                    __________
  Net increase (decrease) in net assets resulting from operations          --

  Changes from principal transactions:
  Purchase payments                                                        --
  Contract distributions and terminations                                  --
  Transfer payments from (to) Fixed Accounts and other Divisions           --
  Addition to (reallocation from) assets retained in the Account
   by Golden American Life Insurance Company                               --
                                                                    __________
  Increase (decrease) in net assets derived from principal
   transactions                                                            --
                                                                    __________
  Total increase (decrease)                                                --
                                                                    __________
NET ASSETS AT DECEMBER 31, 1996                                            --

</TABLE>




















                     GOLDEN AMERICAN LIFE INSURANCE COMPANY
                              SEPARATE ACCOUNT B
                 STATEMENTS OF CHANGES IN NET ASSETS (Unaudited)
          For the periods ended December 31, 1996 and September 30, 1997,
                          Except as Noted (Continued)
                            (Dollars in thousands)
<TABLE>
<CAPTION>
                                                                      Inter-
                                                                     national
                                                                      Equity
                                                                     Division
                                                                       (g)
                                                                    __________
<S>                                                                        <C>
INCREASE (DECREASE) IN NET ASSETS
  Operations:
  Net investment income (loss)                                             --
  Net realized gain (loss) on investments                                  --
  Net unrealized appreciation of investments                               --
                                                                    __________
  Net increase in net assets resulting from operations                     --

  Changes from principal transactions:
  Purchase payments                                                        $8
  Contract distributions and terminations                                  --
  Transfer payments from (to) Fixed Accounts and other Divisions           (2)
  Addition to (reallocation from) assets retained in the Account
   by Golden American Life Insurance Company                               --
                                                                    __________
  Increase (decrease) in net assets derived from principal
   transactions                                                             6
                                                                    __________
  Total increase (decrease)                                                 6
                                                                    __________
NET ASSETS AT SEPTEMBER 30, 1997                                           $6
                                                                    ==========

<FN>
(a) Commencement of operations, January 3, 1996
(b) Commencement of operations, September 3, 1996
(c) Commencement of operations, September 23, 1996
(d) Commencement of operations, February 3, 1997
(e) Commencement of operations, February 4, 1997
(f) Commencement of operations, August 26, 1997
(g) Commencement of operations, September 18, 1997
(h) Commencement of operations, September 24, 1997

</TABLE>










See accompanying notes.
                     GOLDEN AMERICAN LIFE INSURANCE COMPANY
                              SEPARATE ACCOUNT B
                 STATEMENTS OF CHANGES IN NET ASSETS (Unaudited)
          For the periods ended December 31, 1996 and September 30, 1997,
                          Except as Noted (Continued)
                            (Dollars in thousands)
<TABLE>
<CAPTION>
                                                                      Money
                                                                      Market
                                                                     Division
                                                                       (h)
                                                                    __________
<S>                                                                        <C>
NET ASSETS AT JANUARY 1, 1996                                              --

INCREASE (DECREASE) IN NET ASSETS
  Operations:
  Net investment income (loss)                                             --
  Net realized gain (loss) on investments                                  --
  Net unrealized appreciation (depreciation) of investments                --
                                                                    __________
  Net increase (decrease) in net assets resulting from operations          --

  Changes from principal transactions:
  Purchase payments                                                        --
  Contract distributions and terminations                                  --
  Transfer payments from (to) Fixed Accounts and other Divisions           --
  Addition to (reallocation from) assets retained in the Account
   by Golden American Life Insurance Company                               --
                                                                    __________
  Increase (decrease) in net assets derived from principal
   transactions                                                            --
                                                                    __________
  Total increase (decrease)                                                --
                                                                    __________
NET ASSETS AT DECEMBER 31, 1996                                            --

</TABLE>





















                     GOLDEN AMERICAN LIFE INSURANCE COMPANY
                              SEPARATE ACCOUNT B
                 STATEMENTS OF CHANGES IN NET ASSETS (Unaudited)
          For the periods ended December 31, 1996 and September 30, 1997,
                          Except as Noted (Continued)
                            (Dollars in thousands)
<TABLE>
<CAPTION>
                                                                      Money
                                                                      Market
                                                                     Division
                                                                       (h)
                                                                    __________
<S>                                                                       <C>
INCREASE (DECREASE) IN NET ASSETS
  Operations:
  Net investment income (loss)                                             --
  Net realized gain (loss) on investments                                  --
  Net unrealized appreciation of investments                               --
                                                                    __________
  Net increase in net assets resulting from operations                     --

  Changes from principal transactions:
  Purchase payments                                                        --
  Contract distributions and terminations                                  --
  Transfer payments from (to) Fixed Accounts and other Divisions          $10
  Addition to (reallocation from) assets retained in the Account
   by Golden American Life Insurance Company                               --
                                                                    __________
  Increase (decrease) in net assets derived from principal
   transactions                                                            10
                                                                    __________
  Total increase (decrease)                                                10
                                                                    __________
NET ASSETS AT SEPTEMBER 30, 1997                                          $10
                                                                    ==========

<FN>
(a) Commencement of operations, January 3, 1996
(b) Commencement of operations, September 3, 1996
(c) Commencement of operations, September 23, 1996
(d) Commencement of operations, February 3, 1997
(e) Commencement of operations, February 4, 1997
(f) Commencement of operations, August 26, 1997
(g) Commencement of operations, September 18, 1997
(h) Commencement of operations, September 24, 1997

</TABLE>











See accompanying notes.
                     GOLDEN AMERICAN LIFE INSURANCE COMPANY
                              SEPARATE ACCOUNT B
                 STATEMENTS OF CHANGES IN NET ASSETS (Unaudited)
          For the periods ended December 31, 1996 and September 30, 1997,
                          Except as Noted (Continued)
                            (Dollars in thousands)
<TABLE>
<CAPTION>
                                                                    Combined
                                                                  ____________
<S>                                                                 <C>
NET ASSETS AT JANUARY 1, 1996                                        $960,878

INCREASE (DECREASE) IN NET ASSETS
  Operations:
  Net investment income (loss)                                         44,388
  Net realized gain (loss) on investments                              21,659
  Net unrealized appreciation (depreciation) of investments            37,651
                                                                  ____________
  Net increase (decrease) in net assets resulting from operations     103,698

  Changes from principal transactions:
  Purchase payments                                                   176,412
  Contract distributions and terminations                            (155,860)
  Transfer payments from (to) Fixed Accounts and other Divisions       98,017
  Addition to (reallocation from) assets retained in the Account
   by Golden American Life Insurance Company                            1,428
                                                                  ____________
  Increase (decrease) in net assets derived from principal
   transactions                                                       119,997
                                                                  ____________
  Total increase (decrease)                                           223,695
                                                                  ____________
NET ASSETS AT DECEMBER 31, 1996                                     1,184,573

</TABLE>
























                     GOLDEN AMERICAN LIFE INSURANCE COMPANY
                              SEPARATE ACCOUNT B
                 STATEMENTS OF CHANGES IN NET ASSETS (Unaudited)
          For the periods ended December 31, 1996 and September 30, 1997,
                          Except as Noted (Continued)
                            (Dollars in thousands)
<TABLE>
<CAPTION>
                                                                    Combined
                                                                  ____________
<S>                                                                <C>
INCREASE (DECREASE) IN NET ASSETS
  Operations:
  Net investment income (loss)                                         (2,129)
  Net realized gain (loss) on investments                              22,831
  Net unrealized appreciation of investments                          187,991
                                                                  ____________
  Net increase in net assets resulting from operations                208,693

  Changes from principal transactions:
  Purchase payments                                                   160,078
  Contract distributions and terminations                            (134,578)
  Transfer payments from (to) Fixed Accounts and other Divisions       82,157
  Addition to (reallocation from) assets retained in the Account
   by Golden American Life Insurance Company                            1,643
                                                                  ____________
  Increase (decrease) in net assets derived from principal
   transactions                                                       109,300
                                                                  ____________
  Total increase (decrease)                                           317,993
                                                                  ____________
NET ASSETS AT SEPTEMBER 30, 1997                                   $1,502,566
                                                                  ============

<FN>
(a) Commencement of operations, January 3, 1996
(b) Commencement of operations, September 3, 1996
(c) Commencement of operations, September 23, 1996
(d) Commencement of operations, February 3, 1997
(e) Commencement of operations, February 4, 1997
(f) Commencement of operations, August 26, 1997
(g) Commencement of operations, September 18, 1997
(h) Commencement of operations, September 24, 1997

</TABLE>














See accompanying notes.
                     GOLDEN AMERICAN LIFE INSURANCE COMPANY
                               SEPARATE ACCOUNT B
                    NOTES TO FINANCIAL STATEMENTS (Unaudited)
                               September 30, 1997


NOTE 1 - ORGANIZATION
Separate Account B (the "Account") was established on July 14, 1988, by
Golden American Life Insurance Company ("Golden American"), under Minnesota
insurance law to support the operations of variable annuity contracts
("Contracts").  Effective September 30, 1992, Golden American became a wholly-
owned subsidiary of BT Variable, Inc. ("BTV"), an indirect wholly-owned
subsidiary of Bankers Trust Company.  Effective December 30, 1993, Golden
American was redomesticated from the State of Minnesota to the State of
Delaware.  Effective August 13, 1996, Equitable of Iowa Companies ("Equitable
of Iowa") acquired all of the outstanding capital stock of BTV.  As of August
14, 1996, BT Variable, Inc.'s name was changed to EIC Variable, Inc. On April
30, 1997, EIC Variable Inc. was liquidated and its investments in Golden
American were transferred to Equitable of Iowa, while its net assets were
transferred to Golden American.  These transactions had no effect on the
accompanying financial statements.  Golden American is primarily engaged in
the issuance of variable insurance products and is licensed as a life
insurance company in the District of Columbia and all states except New York.

During the nine months ended September 30, 1997, the following changes were
made to the various investment divisions of the Account:  the name of the
Natural Resources division was changed to Hard Assets; the Research, Total
Return and Value + Growth divisions commenced operations during February
1997; and under the Granite PrimElite Contracts, the Appreciation, High
Income, and Income & Growth divisions commenced operations during August 1997
and the International Equity and Money Market divisions commenced operations
during September 1997. 

NOTE 2 - BASIS OF PRESENTATION 
The accompanying condensed financial statements have been prepared in
accordance with generally accepted accounting principles for interim
financial information and with the instructions of Article 10 of Regulation S-
X.  Accordingly, they do not include all of the information and footnotes
required by generally accepted accounting principles for complete financial
statements.  In the opinion of management, all adjustments (consisting of
normal recurring accruals) considered necessary for a fair presentation have
been included.  Operating results for the nine months ended September 30,
1997 are not necessarily indicative of the results that may be expected for
the year ended December 31, 1997.  For further information, refer to the
financial statements and footnotes thereto for the year ended December 31,
1996  Post-Effective Amendment 7 to the Registration Statement (Form N-4, No.
33-59261).













NOTE 3 - NET ASSETS
Net assets at September 30, 1997 consisted of the following:

<TABLE>
<CAPTION>
                                           Limited
                              Liquid      Maturity        Hard         All-
                              Asset         Bond         Assets       Growth
                             Division     Division      Division     Division
                           _____________________________________________________
                                            (Dollars in thousands)
<S>                            <C>           <C>          <C>           <C>
Unit transactions              $41,141       $36,818      $29,567       $59,304
Accumulated net investment
 income (loss)                   5,627        12,102       12,687         7,203
Net unrealized appreciation
 of investments                     --         1,059       10,697        10,751
                           _____________________________________________________
                               $46,768       $49,979      $52,951       $77,258
                           =====================================================
</TABLE>
<TABLE>
<CAPTION>
                               Real         Fully       Multiple      Capital
                              Estate       Managed     Allocation  Appreciation
                             Division     Division      Division     Division
                           _____________________________________________________
                                            (Dollars in thousands)
<S>                            <C>          <C>          <C>           <C>
Unit transactions              $41,539      $102,151     $148,999       $94,201
Accumulated net investment
 income (loss)                   9,329        21,633       86,202        33,426
Net unrealized appreciation
 of investments                 20,320        28,421       36,328        53,375
                           _____________________________________________________
                               $71,188      $152,205     $271,529      $181,002
                           =====================================================
</TABLE>
<TABLE>
<CAPTION>
                              Rising      Emerging       Market        Value
                            Dividends      Markets      Manager       Equity
                             Division     Division      Division     Division
                           _____________________________________________________
                                            (Dollars in thousands)
<S>                           <C>            <C>           <C>          <C>
Unit transactions             $125,087       $51,113       $2,835       $49,161
Accumulated net investment
 income (loss)                   5,824        (9,813)       1,066         4,325
Net unrealized appreciation
 of investments                 56,625         1,710        2,795        14,984
                           _____________________________________________________
                              $187,536       $43,010       $6,696       $68,470
                           =====================================================
</TABLE>





NOTE 3 - NET ASSETS - (CONTINUED)

<TABLE>
<CAPTION>
                            Strategic                   Managed
                              Equity      Small Cap      Global         OTC
                             Division     Division      Division     Division
                           _____________________________________________________
                                            (Dollars in thousands)
<S>                            <C>           <C>         <C>            <C>
Unit transactions              $34,285       $42,681      $90,898       $11,970
Accumulated net investment
 income (loss)                   1,486        (1,330)       1,502           147
Net unrealized appreciation
 of investments                  8,553         8,800       18,475         1,894
                           _____________________________________________________
                               $44,324       $50,151     $110,875       $14,011
                           =====================================================
</TABLE>
<TABLE>
<CAPTION>
                             Growth &                    Total       Value + 
                              Income      Research       Return       Growth
                             Division     Division      Division     Division
                           _____________________________________________________
                                            (Dollars in thousands)
<S>                            <C>           <C>          <C>           <C>
Unit transactions              $24,151       $18,185      $11,537       $11,662
Accumulated net investment
 income (loss)                     (23)          (13)         (19)          334
Net unrealized appreciation
 of investments                  5,476         1,529          608           903
                           _____________________________________________________
                               $29,604       $19,701      $12,126       $12,899
                           =====================================================
</TABLE>
<TABLE>
<CAPTION>
                                                                      Inter-
                              Appre-        High        Income &     national
                             ciation       Income        Growth       Equity
                             Division     Division      Division     Division
                           _____________________________________________________
                                            (Dollars in thousands)
<S>                               <C>            <C>          <C>            <C>
Unit transactions                 $112           $68          $82            $6
Accumulated net investment
 income (loss)                      --            --           --            --
Net unrealized appreciation
 of investments                      3             1            1            --
                           _____________________________________________________
                                  $115           $69          $83            $6
                           =====================================================
</TABLE>






NOTE 3 - NET ASSETS - (CONTINUED)

<TABLE>
<CAPTION>
                              Money
                              Market
                             Division     Combined
                           __________________________
                             (Dollars in thousands)
<S>                                <C>    <C>
Unit transactions                  $10    $1,027,563
Accumulated net investment
 income (loss)                      --       191,695
Net unrealized appreciation
 of investments                     --       283,308
                           __________________________
                                   $10    $1,502,566
                           ==========================
</TABLE>









































NOTE 4 - UNIT VALUES
Accumulation unit value information (which is based on total assets) for
units outstanding by contract type as of September 30, 1997 was as follows:

<TABLE>
<CAPTION>

                                                                   Total Unit
              Series                   Units       Unit Value        Value
_______________________________________________________________________________
                                                                 (in thousands)
<S>                                   <C>               <C>             <C>
LIQUID ASSET
 Currently payable annuity products:
  DVA 80                                  4,309         $14.42             $62
  DVA 100                                 4,009          14.17              57
 Contracts in accumulation period:
  DVA 80                                335,909          14.42           4,845
  DVA 100                             1,659,835          14.17          23,525
  DVA Series 100                         50,544          13.74             694
  DVA PLUS - Standard                   238,637          13.88           3,313
  DVA PLUS - Annual Ratchet             163,634          13.70           2,242
  DVA PLUS - 7% Solution                890,721          13.53          12,048
                                                                 ______________
                                                                        46,786

LIMITED MATURITY BOND
 Currently payable annuity products:
  DVA 80                                 18,208          16.50             301
  DVA 100                                20,960          16.22             340
 Contracts in accumulation period:
  DVA 80                                 54,795          16.50             905
  DVA 100                             2,424,421          16.22          39,318
  DVA Series 100                         23,349          15.73             367
  DVA PLUS - Standard                   127,738          15.90           2,031
  DVA PLUS - Annual Ratchet              64,473          15.69           1,012
  DVA PLUS - 7% Solution                369,670          15.49           5,726
                                                                 ______________
                                                                        50,000

HARD ASSETS
 Currently payable annuity products:
  DVA 80                                  2,056          25.10              51
  DVA 100                                14,753          24.67             364
 Contracts in accumulation period:
  DVA 80                                138,811          25.10           3,485
  DVA 100                             1,203,754          24.67          29,695
  DVA Series 100                         42,490          23.92           1,016
  DVA PLUS - Standard                   153,481          24.16           3,709
  DVA PLUS - Annual Ratchet              75,876          23.85           1,810
  DVA PLUS - 7% Solution                545,672          23.54          12,846
                                                                 ______________
                                                                        52,976

</TABLE>




                                                
NOTE 4 - UNIT VALUES (CONTINUED)

<TABLE>
<CAPTION>

                                                                   Total Unit
              Series                   Units       Unit Value        Value
_______________________________________________________________________________
                                                                 (in thousands)
<S>                                   <C>               <C>            <C>
ALL-GROWTH
 Currently payable annuity products:
  DVA 80                                  3,129         $16.30             $51
  DVA 100                                24,797          16.01             397
 Contracts in accumulation period:
  DVA 80                                115,976          16.30           1,890
  DVA 100                             3,362,889          16.01          53,857
  DVA Series 100                         23,399          15.53             363
  DVA PLUS - Standard                   203,001          15.69           3,185
  DVA PLUS - Annual Ratchet             206,557          15.48           3,198
  DVA PLUS - 7% Solution                939,260          15.28          14,355
                                                                 ______________
                                                                        77,296

REAL ESTATE
 Currently payable annuity products:
  DVA 80                                  5,789          26.50             153
  DVA 100                                30,326          26.04             790
 Contracts in accumulation period:
  DVA 80                                101,689          26.50           2,694
  DVA 100                             1,573,420          26.04          40,967
  DVA Series 100                         23,006          25.25             581
  DVA PLUS - Standard                   156,737          25.50           3,997
  DVA PLUS - Annual Ratchet              99,989          25.17           2,517
  DVA PLUS - 7% Solution                785,489          24.85          19,517
                                                                 ______________
                                                                        71,216

FULLY MANAGED
 Currently payable annuity products:
  DVA 80                                  8,857          20.43             181
  DVA 100                                74,955          20.07           1,504
 Contracts in accumulation period:
  DVA 80                                132,939          20.43           2,716
  DVA 100                             5,200,917          20.07         104,400
  DVA Series 100                         32,027          19.46             623
  DVA PLUS - Standard                   389,036          19.66           7,650
  DVA PLUS - Annual Ratchet             321,404          19.41           6,238
  DVA PLUS - 7% Solution              1,511,903          19.16          28,962
                                                                 ______________
                                                                       152,274

</TABLE>





                                                 

NOTE 4 - UNIT VALUES (CONTINUED)
<TABLE>
<CAPTION>

                                                                   Total Unit
              Series                   Units       Unit Value        Value
_______________________________________________________________________________
                                                                 (in thousands)
<S>                                  <C>                <C>            <C>
MULTIPLE ALLOCATION
 Currently payable annuity products:
  DVA 80                                 27,604         $21.51            $594
  DVA 100                               111,647          21.14           2,360
 Contracts in accumulation period:
  DVA 80                                556,462          21.51          11,971
  DVA 100                            10,222,143          21.14         216,098
  DVA Series 100                         84,949          20.50           1,741
  DVA PLUS - Standard                   335,264          20.71           6,942
  DVA PLUS - Annual Ratchet             213,719          20.44           4,368
  DVA PLUS - 7% Solution              1,367,787          20.17          27,594
                                                                 ______________
                                                                       271,668

CAPITAL APPRECIATION
 Currently payable annuity products:
  DVA 80                                 13,520          22.57             305
  DVA 100                                58,936          22.33           1,316
 Contracts in accumulation period:
  DVA 80                                102,296          22.57           2,309
  DVA 100                             5,854,668          22.33         130,720
  DVA Series 100                         41,472          21.90             908
  DVA PLUS - Standard                   292,317          22.05           6,446
  DVA PLUS - Annual Ratchet             254,370          21.87           5,564
  DVA PLUS - 7% Solution              1,544,433          21.70          33,511
                                                                 ______________
                                                                       181,079

RISING DIVIDENDS
 Currently payable annuity products:
  DVA 80                                  8,912          19.62             175
  DVA 100                                21,432          19.46             417
 Contracts in accumulation period:
  DVA 80                                152,553          19.62           2,993
  DVA 100                             5,085,161          19.46          98,967
  DVA Series 100                         82,887          19.19           1,590
  DVA PLUS - Standard                   690,466          19.29          13,319
  DVA PLUS - Annual Ratchet             662,081          19.18          12,696
  DVA PLUS - 7% Solution              3,014,136          19.06          57,460
                                                                 ______________
                                                                       187,617

</TABLE>








NOTE 4 - UNIT VALUES (CONTINUED)

<TABLE>
<CAPTION>

                                                                   Total Unit
              Series                   Units       Unit Value        Value
_______________________________________________________________________________
                                                                 (in thousands)
<S>                                   <C>               <C>             <C>
EMERGING MARKETS
 Currently payable annuity products:
  DVA 80                                  1,472         $10.92             $16
  DVA 100                                20,172          10.83             218
 Contracts in accumulation period:
  DVA 80                                 94,460          10.92           1,032
  DVA 100                             2,384,308          10.83          25,831
  DVA Series 100                         33,866          10.68             362
  DVA PLUS - Standard                   226,830          10.74           2,436
  DVA PLUS - Annual Ratchet             196,144          10.67           2,094
  DVA PLUS - 7% Solution              1,040,626          10.61          11,043
                                                                 ______________
                                                                        43,032

MARKET MANAGER
 Contracts in accumulation period:
  DVA 100                               353,978          19.19           6,794
  DVA PLUS - 7% Solution                  7,958          18.87             150
                                                                 ______________
                                                                         6,944

VALUE EQUITY
 Currently payable annuity products:
  DVA 80                                    484          18.94               9
  DVA 100                                 6,481          18.84             122
 Contracts in accumulation period:
  DVA 80                                 59,110          18.94           1,119
  DVA 100                             1,358,272          18.84          25,585
  DVA Series 100                         22,622          18.66             422
  DVA PLUS - Standard                   334,268          18.73           6,261
  DVA PLUS - Annual Ratchet             377,401          18.66           7,041
  DVA PLUS - 7% Solution              1,503,681          18.58          27,940
                                                                 ______________
                                                                        68,499

STRATEGIC EQUITY
 Currently payable annuity products:
  DVA 100                                34,539          14.16             489
 Contracts in accumulation period:
  DVA 80                                105,145          14.22           1,495
  DVA 100                               817,739          14.16          11,580
  DVA Series 100                         34,914          14.06             491
  DVA PLUS - Standard                   375,317          14.10           5,294
  DVA PLUS - Annual Ratchet             501,552          14.06           7,054
  DVA PLUS - 7% Solution              1,279,275          14.02          17,939
                                                                 ______________
                                                                        44,342

</TABLE>

NOTE 4 - UNIT VALUES (CONTINUED)
<TABLE>
<CAPTION>

                                                                   Total Unit
              Series                   Units       Unit Value        Value
_______________________________________________________________________________
                                                                 (in thousands)
<S>                                   <C>               <C>            <C>
SMALL CAP
 Currently payable annuity products:
  DVA 100                                11,664         $13.94            $162
 Contracts in accumulation period:
  DVA 80                                 66,508          13.99             930
  DVA 100                               934,476          13.94          13,030
  DVA Series 100                         37,868          13.86             525
  DVA PLUS - Standard                   361,231          13.88           5,015
  DVA PLUS - Annual Ratchet             409,080          13.85           5,664
  DVA PLUS - 7% Solution              1,799,413          13.81          24,848
                                                                 ______________
                                                                        50,174

MANAGED GLOBAL
 Currently payable annuity products:
  DVA 80                                  5,141          12.84              66
  DVA 100                                27,496          12.72             350
 Contracts in accumulation period:
  DVA 80                                 71,290          12.84             915
  DVA 100                             5,428,322          12.72          69,035
  DVA Series 100                         64,138          12.51             802
  DVA PLUS - Standard                   465,346          12.55           5,841
  DVA PLUS - Annual Ratchet             394,987          12.46           4,921
  DVA PLUS - 7% Solution              2,344,148          12.37          28,993
                                                                 ______________
                                                                       110,923

OTC
 Contracts in accumulation period:
  DVA 80                                  4,401          19.31              85
  DVA 100                               224,329          19.19           4,305
  DVA Series 100                          9,360          18.99             178
  DVA PLUS - Standard                    56,806          19.05           1,082
  DVA PLUS - Annual Ratchet              78,969          18.93           1,495
  DVA PLUS - 7% Solution                362,537          18.88           6,843
  Granite PrimElite - Annual Ratchet      2,351          18.93              45
                                                                 ______________
                                                                        14,033

GROWTH & INCOME
 Contracts in accumulation period:
  DVA 80                                 34,372          16.02             551
  DVA 100                               543,363          15.98           8,680
  DVA Series 100                          7,355          15.89             117
  DVA PLUS - Standard                   263,520          15.92           4,194
  DVA PLUS - Annual Ratchet             189,078          15.88           3,003
  DVA PLUS - 7% Solution                825,065          15.84          13,072
                                                                 ______________
                                                                        29,617

</TABLE>
NOTE 4 - UNIT VALUES (CONTINUED)
<TABLE>
<CAPTION>

                                                                   Total Unit
              Series                   Units       Unit Value        Value
_______________________________________________________________________________
                                                                 (in thousands)
<S>                                     <C>             <C>             <C>
RESEARCH
 Contracts in accumulation period:
  DVA 80                                  5,600         $19.59            $110
  DVA 100                               248,631          19.48           4,843
  DVA Series 100                          4,690          19.27              90
  DVA PLUS - Standard                   142,866          19.33           2,762
  DVA PLUS - Annual Ratchet             108,287          19.25           2,085
  DVA PLUS - 7% Solution                508,674          19.16           9,745
  Granite PrimElite - Annual Ratchet      5,726          19.25             110
                                                                 ______________
                                                                        19,745

TOTAL RETURN
 Contracts in accumulation period:
  DVA 80                                  2,060          16.00              33
  DVA 100                               118,800          15.90           1,889
  DVA Series 100                          2,805          15.74              44
  DVA PLUS - Standard                   161,073          15.78           2,543
  DVA PLUS - Annual Ratchet             113,638          15.72           1,786
  DVA PLUS - 7% Solution                371,701          15.64           5,814
  Granite PrimElite - Annual Ratchet      2,721          15.72              43
                                                                 ______________
                                                                        12,152

VALUE + GROWTH
 Contracts in accumulation period:
  DVA 80                                 70,391          15.33           1,079
  DVA 100                               247,883          15.28           3,788
  DVA Series 100                          2,137          15.20              32
  DVA PLUS - Standard                   106,800          15.23           1,626
  DVA PLUS - Annual Ratchet              73,648          15.19           1,119
  DVA PLUS - 7% Solution                347,027          15.16           5,260
                                                                 ______________
                                                                        12,904

</TABLE>















NOTE 4 - UNIT VALUES (CONTINUED)
<TABLE>
<CAPTION>

                                                                   Total Unit
              Series                   Units       Unit Value        Value
_______________________________________________________________________________
                                                                 (in thousands)
<S>                                       <C>           <C>               <C>
APPRECIATION
 Contracts in accumulation period:
  Granite PrimElite - Annual Ratchet      8,385         $13.77            $115
                                                                 ______________
                                                                           115

HIGH INCOME
 Contracts in accumulation period:
  Granite PrimElite - Annual Ratchet      5,107          13.54              69
                                                                 ______________
                                                                            69

INCOME & GROWTH
 Contracts in accumulation period:
  Granite PrimElite - Annual Ratchet      4,781          17.35              83
                                                                 ______________
                                                                            83

INTERNATIONAL EQUITY
 Contracts in accumulation period:
  Granite PrimElite - Annual Ratchet        408          15.09               6
                                                                 ______________
                                                                             6

MONEY MARKET
 Contracts in accumulation period:
  Granite PrimElite - Annual Ratchet        931          10.87              10
                                                                 ______________
                                                                            10

</TABLE>




















NOTE 5 - SUBSEQUENT EVENTS
On October 23, 1997, Equitable of Iowa shareholders approved the Agreement
and Plan of Merger ("Merger Agreement") dated as of July 7, 1997, between
Equitable of Iowa, PFHI Holdings, Inc. ("PFHI"), and ING Groep N.V. ("ING").
On October 24, 1997, PFHI, a Delaware corporation, acquired all of the
outstanding capital stock of Equitable of Iowa pursuant to the Merger
Agreement.  PFHI is a wholly-owned subsidiary of ING, a global financial
services holding company based in The Netherlands.  Equitable of Iowa,
an Iowa corporation, in turn, owns all the outstanding capital stock of
Golden American.  As a result of the Merger, Equitable of Iowa was merged
into PFHI which was simultaneously renamed Equitable of Iowa Companies, Inc.





                                             Financial Statements

                                    Golden American Life Insurance Company
                                              Separate Account B
                                   
                                   Periods ended December 31, 1996 and 1995
                                     with Report of Independent Auditors






































                    Golden American Life Insurance Company
                             Separate Account B

                            Financial Statements


                   Periods ended December 31, 1996 and 1995






                                   Contents

Report of Independent Auditors

Audited Financial Statements

Statement of Assets and Liability
Statements of Operations
Statements of Changes in Net Assets
Notes to Financial Statements


































                        
                        
                        
                        



                        
                        Report of Independent Auditors




The Board of Directors
Golden American Life Insurance Company


We have audited the accompanying statement of assets and liability of Separate
Account B as of December 31, 1996, and the related statements of operations for
the year then ended and the changes in net assets for each of the two years in
the period then ended.  These financial statements are the responsibility of
the Account's management.  Our responsibility is to express an opinion on these
financial statements based on our audits.

We conducted our audits in accordance with generally accepted auditing
standards.  Those standards require that we plan and perform the audit to
obtain reasonable assurance about whether the financial statements are free of
material misstatement.  An audit includes examining, on a test basis, evidence
supporting the amounts and disclosures in the financial statements.  Our
procedures included confirmation of securities owned as of December 31, 1996,
by correspondence with the custodian.  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 Separate Account B at December
31, 1996, and the results of their operations for the year then ended and the
changes in their net assets for each of the two years in the period then ended
in conformity with generally accepted accounting principles.

                                                    /S/ Ernst & Young LLP

Des Moines, Iowa
February 11, 1997


















                     GOLDEN AMERICAN LIFE INSURANCE COMPANY
                              SEPARATE ACCOUNT B
                       STATEMENT OF ASSETS AND LIABILITY
                              DECEMBER 31, 1996
                           (Dollars in thousands)
<TABLE>
<CAPTION>
                                                                    Combined
                                                                  ____________
<S>                                                                 <C>
ASSETS
 Investments at net asset value:
  The GCG Trust Liquid Asset Series,
   37,489,519 shares (cost - $37,490)                                 $37,490
  The GCG Trust Limited Maturity Bond Series,
   5,211,785 shares (cost - $55,124)                                   54,359
  The GCG Trust Natural Resources Series,
   2,425,733 shares (cost - $39,320)                                   43,324
  The GCG Trust All-Growth Series,
   5,741,919 shares (cost - $75,442)                                   76,885
  The GCG Trust Real Estate Series,
   3,172,940 shares (cost - $39,689)                                   50,704
  The GCG Trust Fully Managed Series,
   9,081,446 shares (cost - $119,671)                                 134,496
  The GCG Trust Multiple Allocation Series,
   21,803,390 shares (cost - $265,203)                                270,579
  The GCG Trust Capital Appreciation Series,
   9,698,486 shares (cost - $123,415)                                 146,059
  The GCG Trust Rising Dividends Series,
   7,820,089 shares (cost - $95,887)                                  123,636
  The GCG Trust Emerging Markets Series,
   3,824,614 shares (cost - $39,720)                                   37,175
  The GCG Trust Market Manager Series,
   422,420 shares (cost - $4,396)                                       5,584
  The GCG Trust Value Equity Series,
   3,080,715 shares (cost - $40,413)                                   42,884
  The GCG Trust Strategic Equity Series,
   2,557,621 shares (cost - $27,198)                                   29,873
  The GCG Trust Small Cap Series,
   2,753,970 shares (cost - $32,401)                                   33,075
  The GCG Trust Managed Global Series,
   7,754,689 shares (cost - $81,891)                                   86,310
  Equi-Select Series Trust OTC Portfolio,
   315,154 shares (cost - $4,481)                                       4,356
  Equi-Select Series Trust Growth & Income Portfolio,
   656,074 shares (cost - $7,989)                                       8,258
                                                                  ____________
     TOTAL INVESTMENTS (cost - $1,089,730)                          1,185,047
  Accrued investment income                                               238
                                                                  ____________
     TOTAL ASSETS                                                   1,185,285

</TABLE>






See accompanying notes.
                     GOLDEN AMERICAN LIFE INSURANCE COMPANY
                              SEPARATE ACCOUNT B
                       STATEMENT OF ASSETS AND LIABILITY
                              DECEMBER 31, 1996
                                 (Continued)
                           (Dollars in thousands)
<TABLE>
<CAPTION>
                                                                    Combined
                                                                  ____________
<S>                                                                <C>
LIABILITY
  Payable to Golden American Life Insurance Company                      $712
                                                                  ____________
     TOTAL NET ASSETS                                              $1,184,573
                                                                  ============
NET ASSETS
  For Variable Annuity Insurance Contracts                         $1,161,168
  Retained in Separate Account B by Golden American
   Life Insurance Company                                              23,405
                                                                  ____________
     TOTAL NET ASSETS                                              $1,184,573
                                                                  ============
</TABLE>



































See accompanying notes.
                     GOLDEN AMERICAN LIFE INSURANCE COMPANY
                              SEPARATE ACCOUNT B
                           STATEMENTS OF OPERATIONS
              For the year ended December 31, 1996, Except as Noted
                             (Dollars in thousands)
<TABLE>
<CAPTION>
                                                           Limited
                                                Liquid    Maturity    Natural
                                                Asset       Bond     Resources
                                               Division   Division    Division
                                              __________  _________  __________
<S>                                              <C>        <C>         <C>
INVESTMENT INCOME (LOSS)
 Income:
  Dividends                                      $1,868     $5,950        $146
  Capital gains distributions                        --         --       4,557
                                              __________  _________  __________
 TOTAL INVESTMENT INCOME                          1,868      5,950       4,703

 Expenses:
  Mortality and expense risk and other charges     (405)      (629)       (382)
  Annual administrative charges                     (16)       (21)        (22)
  Minimum death benefit guarantee charges            (8)        (2)         (6)
  Contingent deferred sales charges                  (1)        (2)         (4)
  Other contract charges                             --         (5)         (4)
  Amortization of deferred charges related to:
   Deferred sales load                             (708)      (785)       (370)
   Premium taxes                                     (7)       (12)         (6)
                                              __________  _________  __________
 TOTAL EXPENSES BEFORE WAIVER                    (1,145)    (1,456)       (794)
  Fees waived by Golden American                      7         13           7
                                              __________  _________  __________
 NET EXPENSES                                    (1,138)    (1,443)       (787)
                                              __________  _________  __________
 NET INVESTMENT INCOME (LOSS)                       730      4,507       3,916

REALIZED AND UNREALIZED GAIN (LOSS) ON
INVESTMENTS
 Net realized gain (loss) on investments             --        314       2,353
 Net unrealized appreciation (depreciation)
  of investments                                     --     (3,831)      2,704
                                              __________  _________  __________
NET INCREASE (DECREASE) IN NET ASSETS
RESULTING FROM OPERATIONS                          $730       $990      $8,973
                                              ==========  =========  ==========

</TABLE>











See accompanying notes.
                     GOLDEN AMERICAN LIFE INSURANCE COMPANY
                              SEPARATE ACCOUNT B
                           STATEMENTS OF OPERATIONS
              For the year ended December 31, 1996, Except as Noted
                                  (Continued)
                             (Dollars in thousands)


<TABLE>
<CAPTION>

                                                 All-       Real       Fully
                                                Growth     Estate     Managed
                                               Division   Division    Division
                                              __________  _________  __________
<S>                                             <C>        <C>         <C>
INVESTMENT INCOME (LOSS)
 Income:
  Dividends                                      $1,662     $2,214      $4,716
  Capital gains distributions                       252        840       5,610
                                              __________  _________  __________
 TOTAL INVESTMENT INCOME                          1,914      3,054      10,326

 Expenses:
  Mortality and expense risk and other charges     (955)      (396)     (1,334)
  Annual administrative charges                     (43)       (23)        (69)
  Minimum death benefit guarantee charges            (4)        (2)         (4)
  Contingent deferred sales charges                 (22)        (4)        (36)
  Other contract charges                             (2)        (2)         (4)
  Amortization of deferred charges related to:
   Deferred sales load                           (1,044)      (413)     (1,417)
   Premium taxes                                    (28)        (9)        (37)
                                              __________  _________  __________
 TOTAL EXPENSES BEFORE WAIVER                    (2,098)      (849)     (2,901)
  Fees waived by Golden American                     34          9          38
                                              __________  _________  __________
 NET EXPENSES                                    (2,064)      (840)     (2,863)
                                              __________  _________  __________
 NET INVESTMENT INCOME (LOSS)                      (150)     2,214       7,463

REALIZED AND UNREALIZED GAIN (LOSS) ON
INVESTMENTS
 Net realized gain (loss) on investments          2,112        652       2,245
 Net unrealized appreciation (depreciation)
  of investments                                 (4,894)     8,605       6,614
                                              __________  _________  __________
NET INCREASE (DECREASE) IN NET ASSETS
RESULTING FROM OPERATIONS                       ($2,932)   $11,471     $16,322
                                              ==========  =========  ==========

</TABLE>








See accompanying notes.
                     GOLDEN AMERICAN LIFE INSURANCE COMPANY
                              SEPARATE ACCOUNT B
                           STATEMENTS OF OPERATIONS
              For the year ended December 31, 1996, Except as Noted
                                  (Continued)
                             (Dollars in thousands)
<TABLE>
<CAPTION>
                                                Multiple   Capital
                                               Alloca-    Apprecia-    Rising
                                                 tion       tion     Dividends
                                               Division   Division    Division
                                              __________  _________  __________
<S>                                             <C>        <C>         <C>
INVESTMENT INCOME (LOSS)
 Income:
  Dividends                                     $13,260     $1,532        $970
  Capital gains distributions                    11,463      9,172         822
                                              __________  _________  __________
 TOTAL INVESTMENT INCOME                         24,723     10,704       1,792

 Expenses:
  Mortality and expense risk and other charges   (2,989)    (1,414)     (1,088)
  Annual administrative charges                    (153)       (73)        (62)
  Minimum death benefit guarantee charges           (18)        (2)         (2)
  Contingent deferred sales charges                 (30)       (19)        (30)
  Other contract charges                            (13)        (5)         (8)
  Amortization of deferred charges related to:
   Deferred sales load                           (3,436)    (1,439)     (1,069)
   Premium taxes                                    (62)       (41)        (17)
                                              __________  _________  __________
 TOTAL EXPENSES BEFORE WAIVER                    (6,701)    (2,993)     (2,276)
  Fees waived by Golden American                     69         46          29
                                              __________  _________  __________
 NET EXPENSES                                    (6,632)    (2,947)     (2,247)
                                              __________  _________  __________
 NET INVESTMENT INCOME (LOSS)                    18,091      7,757        (455)

REALIZED AND UNREALIZED GAIN (LOSS) ON
INVESTMENTS
 Net realized gain (loss) on investments          6,043      4,853       4,125
 Net unrealized appreciation (depreciation)
  of investments                                 (7,108)     8,839      12,317
                                              __________  _________  __________
NET INCREASE (DECREASE) IN NET ASSETS
RESULTING FROM OPERATIONS                       $17,026    $21,449     $15,987
                                              ==========  =========  ==========

</TABLE>










See accompanying notes.
                     GOLDEN AMERICAN LIFE INSURANCE COMPANY
                              SEPARATE ACCOUNT B
                           STATEMENTS OF OPERATIONS
              For the year ended December 31, 1996, Except as Noted
                                  (Continued)
                             (Dollars in thousands)
<TABLE>
<CAPTION>

                                               Emerging    Market      Value
                                               Markets     Manager     Equity
                                               Division   Division    Division
                                              __________  _________  __________
<S>                                              <C>          <C>       <C>
INVESTMENT INCOME (LOSS)
 Income:
  Dividends                                          --       $177        $732
  Capital gains distributions                        --        272       1,220
                                              __________  _________  __________
 TOTAL INVESTMENT INCOME                             --        449       1,952

 Expenses:
  Mortality and expense risk and other charges    ($426)        --        (441)
  Annual administrative charges                     (22)        (1)        (21)
  Minimum death benefit guarantee charges            (2)        --          (1)
  Contingent deferred sales charges                 (12)        --         (18)
  Other contract charges                             (2)        --          (4)
  Amortization of deferred charges related to:
   Deferred sales load                             (535)       (53)       (317)
   Premium taxes                                     (7)        --          (3)
                                              __________  _________  __________
 TOTAL EXPENSES BEFORE WAIVER                    (1,006)       (54)       (805)
  Fees waived by Golden American                      8          1          10
                                              __________  _________  __________
 NET EXPENSES                                      (998)       (53)       (795)
                                              __________  _________  __________
 NET INVESTMENT INCOME (LOSS)                      (998)       396       1,157

REALIZED AND UNREALIZED GAIN (LOSS) ON
INVESTMENTS
 Net realized gain (loss) on investments         (2,959)       327       1,290
 Net unrealized appreciation (depreciation)
  of investments                                  5,674        245         601
                                              __________  _________  __________
NET INCREASE (DECREASE) IN NET ASSETS
RESULTING FROM OPERATIONS                        $1,717       $968      $3,048
                                              ==========  =========  ==========

</TABLE>










See accompanying notes.
                     GOLDEN AMERICAN LIFE INSURANCE COMPANY
                              SEPARATE ACCOUNT B
                           STATEMENTS OF OPERATIONS
              For the year ended December 31, 1996, Except as Noted
                                  (Continued)
                             (Dollars in thousands)
<TABLE>
<CAPTION>
                                                                       Managed
                                              Strategic   Small Cap     Global
                                                Equity     Division    Division
                                               Division      (a)         (b)
                                              __________  __________  __________
<S>                                              <C>          <C>        <C>
INVESTMENT INCOME (LOSS)
 Income:
  Dividends                                        $342          --          --
  Capital gains distributions                       328          --        $396
                                              __________  __________  __________
 TOTAL INVESTMENT INCOME                            670          --         396

 Expenses:
  Mortality and expense risk and other charges     (249)      ($222)      ($302)
  Annual administrative charges                     (15)        (21)        (49)
  Minimum death benefit guarantee charges            (2)         (1)         --
  Contingent deferred sales charges                 (19)        (23)         (4)
  Other contract charges                             (2)         (3)         (6)
  Amortization of deferred charges related to:
   Deferred sales load                             (112)       (101)       (386)
   Premium taxes                                     (2)         (1)         (6)
                                              __________  __________  __________
 TOTAL EXPENSES BEFORE WAIVER                      (401)       (372)       (753)
  Fees waived by Golden American                      6           3           7
                                              __________  __________  __________
 NET EXPENSES                                      (395)       (369)       (746)
                                              __________  __________  __________
 NET INVESTMENT INCOME (LOSS)                       275        (369)       (350)

REALIZED AND UNREALIZED GAIN (LOSS) ON
INVESTMENTS
 Net realized gain (loss) on investments            161          25         116
 Net unrealized appreciation (depreciation)
  of investments                                  2,648         674       4,419
                                              __________  __________  __________
NET INCREASE (DECREASE) IN NET ASSETS
RESULTING FROM OPERATIONS                        $3,084        $330      $4,185
                                              ==========  ==========  ==========
<FN>
(a) Commencement of operations, January 3, 1996
(b) Commencement of operations, September 3, 1996

</TABLE>







See accompanying notes.
                     GOLDEN AMERICAN LIFE INSURANCE COMPANY
                              SEPARATE ACCOUNT B
                           STATEMENTS OF OPERATIONS
              For the year ended December 31, 1996, Except as Noted
                                  (Continued)
                             (Dollars in thousands)
<TABLE>
<CAPTION>
                                                          Growth &
                                                 OTC       Income
                                               Division   Division
                                                 (c)         (c)      Combined
                                              __________  _________  __________
<S>                                                <C>        <C>     <C>
INVESTMENT INCOME (LOSS)
 Income:
  Dividends                                          --        $10     $33,579
  Capital gains distributions                      $218         10      35,160
                                              __________  _________  __________
 TOTAL INVESTMENT INCOME                            218         20      68,739

 Expenses:
  Mortality and expense risk and other charges       (6)       (12)    (11,250)
  Annual administrative charges                      (2)        (4)       (617)
  Minimum death benefit guarantee charges            --         --         (54)
  Contingent deferred sales charges                  (1)        --        (225)
  Other contract charges                             (1)        --         (61)
  Amortization of deferred charges related to:
   Deferred sales load                               (4)        (4)    (12,193)
   Premium taxes                                     --         --        (238)
                                              __________  _________  __________
 TOTAL EXPENSES BEFORE WAIVER                       (14)       (20)    (24,638)
  Fees waived by Golden American                     --         --         287
                                              __________  _________  __________
 NET EXPENSES                                       (14)       (20)    (24,351)
                                              __________  _________  __________
 NET INVESTMENT INCOME (LOSS)                       204         --      44,388

REALIZED AND UNREALIZED GAIN (LOSS) ON
INVESTMENTS
 Net realized gain (loss) on investments              1          1      21,659
 Net unrealized appreciation (depreciation)
  of investments                                   (125)       269      37,651
                                              __________  _________  __________
NET INCREASE (DECREASE) IN NET ASSETS
RESULTING FROM OPERATIONS                           $80       $270    $103,698
                                              ==========  =========  ==========
<FN>
(c) Commencement of operations, September 23, 1996

</TABLE>








See accompanying notes.
                     GOLDEN AMERICAN LIFE INSURANCE COMPANY
                              SEPARATE ACCOUNT B
                      STATEMENTS OF CHANGES IN NET ASSETS
         For the years ended December 31, 1995 and 1996, Except as Noted
                            (Dollars in thousands)
<TABLE>
<CAPTION>
                                                                      Liquid
                                                                      Asset
                                                                     Division
                                                                    __________
<S>                                                                   <C>
NET ASSETS AT JANUARY 1, 1995                                         $45,366

INCREASE (DECREASE) IN NET ASSETS
  Operations:
  Net investment income (loss)                                          1,059
  Net realized gain (loss) on investments                                  --
  Net unrealized appreciation of investments                               --
                                                                    __________
  Net increase (decrease) in net assets resulting from operations       1,059

  Changes from principal transactions:
  Purchase payments                                                    10,242
  Contract distributions and terminations                             (11,794)
  Transfer payments from (to) Fixed Accounts and other Divisions       (8,292)
  Addition to (reallocation from) assets retained in the Account
   by Golden American Life Insurance Company                              (90)
                                                                    __________
  Increase (decrease) in net assets derived from principal
   transactions                                                        (9,934)
                                                                    __________
  Total increase (decrease)                                            (8,875)
                                                                    __________
NET ASSETS AT DECEMBER 31, 1995                                        36,491

</TABLE>






















See accompanying notes.
                     GOLDEN AMERICAN LIFE INSURANCE COMPANY
                              SEPARATE ACCOUNT B
                      STATEMENTS OF CHANGES IN NET ASSETS
         For the years ended December 31, 1995 and 1996, Except as Noted
                                 (Continued)
                            (Dollars in thousands)
<TABLE>
<CAPTION>
                                                                      Liquid
                                                                      Asset
                                                                     Division
                                                                    __________
<S>                                                                   <C>
INCREASE (DECREASE) IN NET ASSETS
  Operations:
  Net investment income (loss)                                           $730
  Net realized gain (loss) on investments                                  --
  Net unrealized appreciation (depreciation) of investments                --
                                                                    __________
  Net increase (decrease) in net assets resulting from operations         730

  Changes from principal transactions:
  Purchase payments                                                    14,178
  Contract distributions and terminations                             (15,313)
  Transfer payments from (to) Fixed Accounts and other Divisions        1,242
  Addition to (reallocation from) assets retained in the Account
   by Golden American Life Insurance Company                              148
                                                                    __________
  Increase (decrease) in net assets derived from principal
   transactions                                                           255
                                                                    __________
  Total increase (decrease)                                               985
                                                                    __________
NET ASSETS AT DECEMBER 31, 1996                                       $37,476
                                                                    ==========

</TABLE>






















See accompanying notes.
                     GOLDEN AMERICAN LIFE INSURANCE COMPANY
                              SEPARATE ACCOUNT B
                      STATEMENTS OF CHANGES IN NET ASSETS
         For the years ended December 31, 1995 and 1996, Except as Noted
                                 (Continued)
                            (Dollars in thousands)
<TABLE>
<CAPTION>
                                                                     Limited
                                                                     Maturity
                                                                       Bond
                                                                     Division
                                                                    __________
<S>                                                                   <C>
NET ASSETS AT JANUARY 1, 1995                                         $71,573

INCREASE (DECREASE) IN NET ASSETS
  Operations:
  Net investment income (loss)                                         (1,721)
  Net realized gain (loss) on investments                                (138)
  Net unrealized appreciation of investments                            7,902
                                                                    __________
  Net increase (decrease) in net assets resulting from operations       6,043

  Changes from principal transactions:
  Purchase payments                                                     7,209
  Contract distributions and terminations                              (9,461)
  Transfer payments from (to) Fixed Accounts and other Divisions       (7,297)
  Addition to (reallocation from) assets retained in the Account
   by Golden American Life Insurance Company                             (230)
                                                                    __________
  Increase (decrease) in net assets derived from principal
   transactions                                                        (9,779)
                                                                    __________
  Total increase (decrease)                                            (3,736)
                                                                    __________
NET ASSETS AT DECEMBER 31, 1995                                        67,837

</TABLE>




















See accompanying notes.
                     GOLDEN AMERICAN LIFE INSURANCE COMPANY
                              SEPARATE ACCOUNT B
                      STATEMENTS OF CHANGES IN NET ASSETS
         For the years ended December 31, 1995 and 1996, Except as Noted
                                 (Continued)
                            (Dollars in thousands)
<TABLE>
<CAPTION>
                                                                     Limited
                                                                     Maturity
                                                                       Bond
                                                                     Division
                                                                    __________
<S>                                                                   <C>
INCREASE (DECREASE) IN NET ASSETS
  Operations:
  Net investment income (loss)                                         $4,507
  Net realized gain (loss) on investments                                 314
  Net unrealized appreciation (depreciation) of investments            (3,831)
                                                                    __________
  Net increase (decrease) in net assets resulting from operations         990

  Changes from principal transactions:
  Purchase payments                                                     5,869
  Contract distributions and terminations                              (9,672)
  Transfer payments from (to) Fixed Accounts and other Divisions      (10,189)
  Addition to (reallocation from) assets retained in the Account
   by Golden American Life Insurance Company                             (501)
                                                                    __________
  Increase (decrease) in net assets derived from principal
   transactions                                                       (14,493)
                                                                    __________
  Total increase (decrease)                                           (13,503)
                                                                    __________
NET ASSETS AT DECEMBER 31, 1996                                       $54,334
                                                                    ==========
</TABLE>






















See accompanying notes.
                     GOLDEN AMERICAN LIFE INSURANCE COMPANY
                              SEPARATE ACCOUNT B
                      STATEMENTS OF CHANGES IN NET ASSETS
         For the years ended December 31, 1995 and 1996, Except as Noted
                                 (Continued)
                            (Dollars in thousands)
<TABLE>
<CAPTION>
                                                                     Natural
                                                                    Resources
                                                                     Division
                                                                    __________
<S>                                                                   <C>
NET ASSETS AT JANUARY 1, 1995                                         $32,746

INCREASE (DECREASE) IN NET ASSETS
  Operations:
  Net investment income (loss)                                           (112)
  Net realized gain (loss) on investments                               1,545
  Net unrealized appreciation of investments                              495
                                                                    __________
  Net increase (decrease) in net assets resulting from operations       1,928

  Changes from principal transactions:
  Purchase payments                                                     2,021
  Contract distributions and terminations                              (3,402)
  Transfer payments from (to) Fixed Accounts and other Divisions       (6,045)
  Addition to (reallocation from) assets retained in the Account
   by Golden American Life Insurance Company                             (258)
                                                                    __________
  Increase (decrease) in net assets derived from principal
   transactions                                                        (7,684)
                                                                    __________
  Total increase (decrease)                                            (5,756)
                                                                    __________
NET ASSETS AT DECEMBER 31, 1995                                        26,990

</TABLE>





















See accompanying notes.
                     GOLDEN AMERICAN LIFE INSURANCE COMPANY
                              SEPARATE ACCOUNT B
                      STATEMENTS OF CHANGES IN NET ASSETS
         For the years ended December 31, 1995 and 1996, Except as Noted
                                 (Continued)
                            (Dollars in thousands)
<TABLE>
<CAPTION>
                                                                     Natural
                                                                    Resources
                                                                     Division
                                                                    __________
<S>                                                                   <C>
INCREASE (DECREASE) IN NET ASSETS
  Operations:
  Net investment income (loss)                                         $3,916
  Net realized gain (loss) on investments                               2,353
  Net unrealized appreciation (depreciation) of investments             2,704
                                                                    __________
  Net increase (decrease) in net assets resulting from operations       8,973

  Changes from principal transactions:
  Purchase payments                                                     6,154
  Contract distributions and terminations                              (4,962)
  Transfer payments from (to) Fixed Accounts and other Divisions        5,904
  Addition to (reallocation from) assets retained in the Account
   by Golden American Life Insurance Company                              242
                                                                    __________
  Increase (decrease) in net assets derived from principal
   transactions                                                         7,338
                                                                    __________
  Total increase (decrease)                                            16,311
                                                                    __________
NET ASSETS AT DECEMBER 31, 1996                                       $43,301
                                                                    ==========
</TABLE>























See accompanying notes.
                     GOLDEN AMERICAN LIFE INSURANCE COMPANY
                              SEPARATE ACCOUNT B
                      STATEMENTS OF CHANGES IN NET ASSETS
         For the years ended December 31, 1995 and 1996, Except as Noted
                                 (Continued)
                            (Dollars in thousands)
<TABLE>
<CAPTION>
                                                                    All-Growth
                                                                     Division
                                                                    __________
<S>                                                                   <C>
NET ASSETS AT JANUARY 1, 1995                                         $70,621

INCREASE (DECREASE) IN NET ASSETS
  Operations:
  Net investment income (loss)                                          2,642
  Net realized gain (loss) on investments                               1,011
  Net unrealized appreciation of investments                           10,501
                                                                    __________
  Net increase (decrease) in net assets resulting from operations      14,154

  Changes from principal transactions:
  Purchase payments                                                    11,312
  Contract distributions and terminations                             (10,713)
  Transfer payments from (to) Fixed Accounts and other Divisions        5,721
  Addition to (reallocation from) assets retained in the Account
   by Golden American Life Insurance Company                              861
                                                                    __________
  Increase (decrease) in net assets derived from principal
   transactions                                                         7,181
                                                                    __________
  Total increase (decrease)                                            21,335
                                                                    __________
NET ASSETS AT DECEMBER 31, 1995                                        91,956

</TABLE>






















See accompanying notes.
                     GOLDEN AMERICAN LIFE INSURANCE COMPANY
                              SEPARATE ACCOUNT B
                      STATEMENTS OF CHANGES IN NET ASSETS
         For the years ended December 31, 1995 and 1996, Except as Noted
                                 (Continued)
                            (Dollars in thousands)
<TABLE>
<CAPTION>
                                                                    All-Growth
                                                                     Division
                                                                    __________
<S>                                                                   <C>
INCREASE (DECREASE) IN NET ASSETS
  Operations:
  Net investment income (loss)                                          ($150)
  Net realized gain (loss) on investments                               2,112
  Net unrealized appreciation (depreciation) of investments            (4,894)
                                                                    __________
  Net increase (decrease) in net assets resulting from operations      (2,932)

  Changes from principal transactions:
  Purchase payments                                                    10,539
  Contract distributions and terminations                             (12,597)
  Transfer payments from (to) Fixed Accounts and other Divisions       (9,493)
  Addition to (reallocation from) assets retained in the Account
   by Golden American Life Insurance Company                             (631)
                                                                    __________
  Increase (decrease) in net assets derived from principal
   transactions                                                       (12,182)
                                                                    __________
  Total increase (decrease)                                           (15,114)
                                                                    __________
NET ASSETS AT DECEMBER 31, 1996                                       $76,842
                                                                    ==========
</TABLE>
























See accompanying notes.
                     GOLDEN AMERICAN LIFE INSURANCE COMPANY
                              SEPARATE ACCOUNT B
                      STATEMENTS OF CHANGES IN NET ASSETS
         For the years ended December 31, 1995 and 1996, Except as Noted
                                 (Continued)
                            (Dollars in thousands)
<TABLE>
<CAPTION>
                                                                       Real
                                                                      Estate
                                                                     Division
                                                                    __________
<S>                                                                   <C>
NET ASSETS AT JANUARY 1, 1995                                         $36,934

INCREASE (DECREASE) IN NET ASSETS
  Operations:
  Net investment income (loss)                                            521
  Net realized gain (loss) on investments                                 369
  Net unrealized appreciation of investments                            3,425
                                                                    __________
  Net increase (decrease) in net assets resulting from operations       4,315

  Changes from principal transactions:
  Purchase payments                                                     1,833
  Contract distributions and terminations                              (4,799)
  Transfer payments from (to) Fixed Accounts and other Divisions       (3,325)
  Addition to (reallocation from) assets retained in the Account
   by Golden American Life Insurance Company                             (145)
                                                                    __________
  Increase (decrease) in net assets derived from principal
   transactions                                                        (6,436)
                                                                    __________
  Total increase (decrease)                                            (2,121)
                                                                    __________
NET ASSETS AT DECEMBER 31, 1995                                        34,813

</TABLE>





















See accompanying notes.
                     GOLDEN AMERICAN LIFE INSURANCE COMPANY
                              SEPARATE ACCOUNT B
                      STATEMENTS OF CHANGES IN NET ASSETS
         For the years ended December 31, 1995 and 1996, Except as Noted
                                 (Continued)
                            (Dollars in thousands)
<TABLE>
<CAPTION>
                                                                       Real
                                                                      Estate
                                                                     Division
                                                                    __________
<S>                                                                   <C>
INCREASE (DECREASE) IN NET ASSETS
  Operations:
  Net investment income (loss)                                         $2,214
  Net realized gain (loss) on investments                                 652
  Net unrealized appreciation (depreciation) of investments             8,605
                                                                    __________
  Net increase (decrease) in net assets resulting from operations      11,471

  Changes from principal transactions:
  Purchase payments                                                     5,981
  Contract distributions and terminations                              (4,775)
  Transfer payments from (to) Fixed Accounts and other Divisions        3,076
  Addition to (reallocation from) assets retained in the Account
   by Golden American Life Insurance Company                              115
                                                                    __________
  Increase (decrease) in net assets derived from principal
   transactions                                                         4,397
                                                                    __________
  Total increase (decrease)                                            15,868
                                                                    __________
NET ASSETS AT DECEMBER 31, 1996                                       $50,681
                                                                    ==========
</TABLE>























See accompanying notes.
                     GOLDEN AMERICAN LIFE INSURANCE COMPANY
                              SEPARATE ACCOUNT B
                      STATEMENTS OF CHANGES IN NET ASSETS
         For the years ended December 31, 1995 and 1996, Except as Noted
                                 (Continued)
                            (Dollars in thousands)
<TABLE>
<CAPTION>
                                                                      Fully
                                                                     Managed
                                                                     Division
                                                                    __________
<S>                                                                   <C>
NET ASSETS AT JANUARY 1, 1995                                         $98,837

INCREASE (DECREASE) IN NET ASSETS
  Operations:
  Net investment income (loss)                                            179
  Net realized gain (loss) on investments                               1,311
  Net unrealized appreciation of investments                           16,314
                                                                    __________
  Net increase (decrease) in net assets resulting from operations      17,804

  Changes from principal transactions:
  Purchase payments                                                     9,654
  Contract distributions and terminations                             (13,651)
  Transfer payments from (to) Fixed Accounts and other Divisions        4,159
  Addition to (reallocation from) assets retained in the Account
   by Golden American Life Insurance Company                              524
                                                                    __________
  Increase (decrease) in net assets derived from principal
   transactions                                                           686
                                                                    __________
  Total increase (decrease)                                            18,490
                                                                    __________
NET ASSETS AT DECEMBER 31, 1995                                       117,327

</TABLE>





















See accompanying notes.
                     GOLDEN AMERICAN LIFE INSURANCE COMPANY
                              SEPARATE ACCOUNT B
                      STATEMENTS OF CHANGES IN NET ASSETS
         For the years ended December 31, 1995 and 1996, Except as Noted
                                 (Continued)
                            (Dollars in thousands)
<TABLE>
<CAPTION>
                                                                      Fully
                                                                     Managed
                                                                     Division
                                                                    __________
<S>                                                                  <C>
INCREASE (DECREASE) IN NET ASSETS
  Operations:
  Net investment income (loss)                                         $7,463
  Net realized gain (loss) on investments                               2,245
  Net unrealized appreciation (depreciation) of investments             6,614
                                                                    __________
  Net increase (decrease) in net assets resulting from operations      16,322

  Changes from principal transactions:
  Purchase payments                                                    16,217
  Contract distributions and terminations                             (17,846)
  Transfer payments from (to) Fixed Accounts and other Divisions        2,478
  Addition to (reallocation from) assets retained in the Account
   by Golden American Life Insurance Company                              (67)
                                                                    __________
  Increase (decrease) in net assets derived from principal
   transactions                                                           782
                                                                    __________
  Total increase (decrease)                                            17,104
                                                                    __________
NET ASSETS AT DECEMBER 31, 1996                                      $134,431
                                                                    ==========
</TABLE>























See accompanying notes.
                     GOLDEN AMERICAN LIFE INSURANCE COMPANY
                              SEPARATE ACCOUNT B
                      STATEMENTS OF CHANGES IN NET ASSETS
         For the years ended December 31, 1995 and 1996, Except as Noted
                                 (Continued)
                            (Dollars in thousands)
<TABLE>
<CAPTION>
                                                                     Multiple
                                                                    Allocation
                                                                     Division
                                                                    __________
<S>                                                                  <C>
NET ASSETS AT JANUARY 1, 1995                                        $297,508

INCREASE (DECREASE) IN NET ASSETS
  Operations:
  Net investment income (loss)                                         14,068
  Net realized gain (loss) on investments                               4,715
  Net unrealized appreciation of investments                           26,239
                                                                    __________
  Net increase (decrease) in net assets resulting from operations      45,022

  Changes from principal transactions:
  Purchase payments                                                    17,072
  Contract distributions and terminations                             (42,733)
  Transfer payments from (to) Fixed Accounts and other Divisions      (11,292)
  Addition to (reallocation from) assets retained in the Account
   by Golden American Life Insurance Company                              (75)
                                                                    __________
  Increase (decrease) in net assets derived from principal
   transactions                                                       (37,028)
                                                                    __________
  Total increase (decrease)                                             7,994
                                                                    __________
NET ASSETS AT DECEMBER 31, 1995                                       305,502

</TABLE>





















See accompanying notes.
                     GOLDEN AMERICAN LIFE INSURANCE COMPANY
                              SEPARATE ACCOUNT B
                      STATEMENTS OF CHANGES IN NET ASSETS
         For the years ended December 31, 1995 and 1996, Except as Noted
                                 (Continued)
                            (Dollars in thousands)
<TABLE>
<CAPTION>
                                                                      Multiple
                                                                     Allocation
                                                                      Division
                                                                     __________
<S>                                                                   <C>
INCREASE (DECREASE) IN NET ASSETS
  Operations:
  Net investment income (loss)                                         $18,091
  Net realized gain (loss) on investments                                6,043
  Net unrealized appreciation (depreciation) of investments             (7,108)
                                                                     __________
  Net increase (decrease) in net assets resulting from operations       17,026

  Changes from principal transactions:
  Purchase payments                                                     16,631
  Contract distributions and terminations                              (44,014)
  Transfer payments from (to) Fixed Accounts and other Divisions       (23,461)
  Addition to (reallocation from) assets retained in the Account
   by Golden American Life Insurance Company                            (1,257)
                                                                     __________
  Increase (decrease) in net assets derived from principal
   transactions                                                        (52,101)
                                                                     __________
  Total increase (decrease)                                            (35,075)
                                                                     __________
NET ASSETS AT DECEMBER 31, 1996                                       $270,427
                                                                     ==========
</TABLE>























See accompanying notes.
                     GOLDEN AMERICAN LIFE INSURANCE COMPANY
                              SEPARATE ACCOUNT B
                      STATEMENTS OF CHANGES IN NET ASSETS
         For the years ended December 31, 1995 and 1996, Except as Noted
                                 (Continued)
                            (Dollars in thousands)
<TABLE>
<CAPTION>
                                                                    Capital
                                                                  Appreciation
                                                                    Division
                                                                  ____________
<S>                                                                   <C>
NET ASSETS AT JANUARY 1, 1995                                         $88,346

INCREASE (DECREASE) IN NET ASSETS
  Operations:
  Net investment income (loss)                                          7,594
  Net realized gain (loss) on investments                               2,221
  Net unrealized appreciation of investments                           14,531
                                                                  ____________
  Net increase (decrease) in net assets resulting from operations      24,346

  Changes from principal transactions:
  Purchase payments                                                     8,831
  Contract distributions and terminations                             (13,163)
  Transfer payments from (to) Fixed Accounts and other Divisions       11,592
  Addition to (reallocation from) assets retained in the Account
   by Golden American Life Insurance Company                            1,097
                                                                  ____________
  Increase (decrease) in net assets derived from principal
   transactions                                                         8,357
                                                                  ____________
  Total increase (decrease)                                            32,703
                                                                  ____________
NET ASSETS AT DECEMBER 31, 1995                                       121,049

</TABLE>





















See accompanying notes.
                     GOLDEN AMERICAN LIFE INSURANCE COMPANY
                              SEPARATE ACCOUNT B
                      STATEMENTS OF CHANGES IN NET ASSETS
         For the years ended December 31, 1995 and 1996, Except as Noted
                                 (Continued)
                            (Dollars in thousands)
<TABLE>
<CAPTION>
                                                                    Capital
                                                                  Appreciation
                                                                    Division
                                                                  ____________
<S>                                                                  <C>
INCREASE (DECREASE) IN NET ASSETS
  Operations:
  Net investment income (loss)                                         $7,757
  Net realized gain (loss) on investments                               4,853
  Net unrealized appreciation (depreciation) of investments             8,839
                                                                  ____________
  Net increase (decrease) in net assets resulting from operations      21,449

  Changes from principal transactions:
  Purchase payments                                                    16,081
  Contract distributions and terminations                             (16,095)
  Transfer payments from (to) Fixed Accounts and other Divisions        3,299
  Addition to (reallocation from) assets retained in the Account
   by Golden American Life Insurance Company                              206
                                                                  ____________
  Increase (decrease) in net assets derived from principal
   transactions                                                         3,491
                                                                  ____________
  Total increase (decrease)                                            24,940
                                                                  ____________
NET ASSETS AT DECEMBER 31, 1996                                      $145,989
                                                                  ============
</TABLE>























See accompanying notes.
                     GOLDEN AMERICAN LIFE INSURANCE COMPANY
                              SEPARATE ACCOUNT B
                      STATEMENTS OF CHANGES IN NET ASSETS
         For the years ended December 31, 1995 and 1996, Except as Noted
                                 (Continued)
                            (Dollars in thousands)
<TABLE>
<CAPTION>
                                                                      Rising
                                                                    Dividends
                                                                     Division
                                                                    __________
<S>                                                                   <C>
NET ASSETS AT JANUARY 1, 1995                                         $50,385

INCREASE (DECREASE) IN NET ASSETS
  Operations:
  Net investment income (loss)                                         (1,130)
  Net realized gain (loss) on investments                                 776
  Net unrealized appreciation of investments                           16,037
                                                                    __________
  Net increase (decrease) in net assets resulting from operations      15,683

  Changes from principal transactions:
  Purchase payments                                                    11,422
  Contract distributions and terminations                              (9,800)
  Transfer payments from (to) Fixed Accounts and other Divisions       11,423
  Addition to (reallocation from) assets retained in the Account
   by Golden American Life Insurance Company                            1,229
                                                                    __________
  Increase (decrease) in net assets derived from principal
   transactions                                                        14,274
                                                                    __________
  Total increase (decrease)                                            29,957
                                                                    __________
NET ASSETS AT DECEMBER 31, 1995                                        80,342

</TABLE>





















See accompanying notes.
                     GOLDEN AMERICAN LIFE INSURANCE COMPANY
                              SEPARATE ACCOUNT B
                      STATEMENTS OF CHANGES IN NET ASSETS
         For the years ended December 31, 1995 and 1996, Except as Noted
                                 (Continued)
                            (Dollars in thousands)
<TABLE>
<CAPTION>
                                                                      Rising
                                                                    Dividends
                                                                     Division
                                                                    __________
<S>                                                                  <C>
INCREASE (DECREASE) IN NET ASSETS
  Operations:
  Net investment income (loss)                                          ($455)
  Net realized gain (loss) on investments                               4,125
  Net unrealized appreciation (depreciation) of investments            12,317
                                                                    __________
  Net increase (decrease) in net assets resulting from operations      15,987

  Changes from principal transactions:
  Purchase payments                                                    25,572
  Contract distributions and terminations                             (12,639)
  Transfer payments from (to) Fixed Accounts and other Divisions       13,857
  Addition to (reallocation from) assets retained in the Account
   by Golden American Life Insurance Company                              454
                                                                    __________
  Increase (decrease) in net assets derived from principal
   transactions                                                        27,244
                                                                    __________
  Total increase (decrease)                                            43,231
                                                                    __________
NET ASSETS AT DECEMBER 31, 1996                                      $123,573
                                                                    ==========
</TABLE>























See accompanying notes.
                     GOLDEN AMERICAN LIFE INSURANCE COMPANY
                              SEPARATE ACCOUNT B
                      STATEMENTS OF CHANGES IN NET ASSETS
         For the years ended December 31, 1995 and 1996, Except as Noted
                                 (Continued)
                            (Dollars in thousands)
<TABLE>
<CAPTION>
                                                                     Emerging
                                                                     Markets
                                                                     Division
                                                                    __________
<S>                                                                   <C>
NET ASSETS AT JANUARY 1, 1995                                         $59,746

INCREASE (DECREASE) IN NET ASSETS
  Operations:
  Net investment income (loss)                                         (1,137)
  Net realized gain (loss) on investments                              (7,448)
  Net unrealized appreciation of investments                            1,603
                                                                    __________
  Net increase (decrease) in net assets resulting from operations      (6,982)

  Changes from principal transactions:
  Purchase payments                                                     7,739
  Contract distributions and terminations                              (7,740)
  Transfer payments from (to) Fixed Accounts and other Divisions      (14,939)
  Addition to (reallocation from) assets retained in the Account
   by Golden American Life Insurance Company                             (937)
                                                                    __________
  Increase (decrease) in net assets derived from principal
   transactions                                                       (15,877)
                                                                    __________
  Total increase (decrease)                                           (22,859)
                                                                    __________
NET ASSETS AT DECEMBER 31, 1995                                        36,887

</TABLE>





















See accompanying notes.
                     GOLDEN AMERICAN LIFE INSURANCE COMPANY
                              SEPARATE ACCOUNT B
                      STATEMENTS OF CHANGES IN NET ASSETS
         For the years ended December 31, 1995 and 1996, Except as Noted
                                 (Continued)
                            (Dollars in thousands)
<TABLE>
<CAPTION>
                                                                     Emerging
                                                                     Markets
                                                                     Division
                                                                    __________
<S>                                                                   <C>
INCREASE (DECREASE) IN NET ASSETS
  Operations:
  Net investment income (loss)                                          ($998)
  Net realized gain (loss) on investments                              (2,959)
  Net unrealized appreciation (depreciation) of investments             5,674
                                                                    __________
  Net increase (decrease) in net assets resulting from operations       1,717

  Changes from principal transactions:
  Purchase payments                                                     6,432
  Contract distributions and terminations                              (6,450)
  Transfer payments from (to) Fixed Accounts and other Divisions       (1,273)
  Addition to (reallocation from) assets retained in the Account
   by Golden American Life Insurance Company                             (160)
                                                                    __________
  Increase (decrease) in net assets derived from principal
   transactions                                                        (1,451)
                                                                    __________
  Total increase (decrease)                                               266
                                                                    __________
NET ASSETS AT DECEMBER 31, 1996                                       $37,153
                                                                    ==========

</TABLE>






















See accompanying notes.
                     GOLDEN AMERICAN LIFE INSURANCE COMPANY
                              SEPARATE ACCOUNT B
                      STATEMENTS OF CHANGES IN NET ASSETS
         For the years ended December 31, 1995 and 1996, Except as Noted
                                 (Continued)
                            (Dollars in thousands)
<TABLE>
<CAPTION>
                                                                      Market
                                                                     Manager
                                                                     Division
                                                                    __________
<S>                                                                    <C>
NET ASSETS AT JANUARY 1, 1995                                          $2,752

INCREASE (DECREASE) IN NET ASSETS
  Operations:
  Net investment income (loss)                                            144
  Net realized gain (loss) on investments                                  29
  Net unrealized appreciation of investments                              944
                                                                    __________
  Net increase (decrease) in net assets resulting from operations       1,117

  Changes from principal transactions:
  Purchase payments                                                     2,140
  Contract distributions and terminations                                (767)
  Transfer payments from (to) Fixed Accounts and other Divisions         (208)
  Addition to (reallocation from) assets retained in the Account
   by Golden American Life Insurance Company                              172
                                                                    __________
  Increase (decrease) in net assets derived from principal
   transactions                                                         1,337
                                                                    __________
  Total increase (decrease)                                             2,454
                                                                    __________
NET ASSETS AT DECEMBER 31, 1995                                         5,206

</TABLE>





















See accompanying notes.
                     GOLDEN AMERICAN LIFE INSURANCE COMPANY
                              SEPARATE ACCOUNT B
                      STATEMENTS OF CHANGES IN NET ASSETS
         For the years ended December 31, 1995 and 1996, Except as Noted
                                 (Continued)
                            (Dollars in thousands)
<TABLE>
<CAPTION>
                                                                      Market
                                                                     Manager
                                                                     Division
                                                                    __________
<S>                                                                    <C>
INCREASE (DECREASE) IN NET ASSETS
  Operations:
  Net investment income (loss)                                           $396
  Net realized gain (loss) on investments                                 327
  Net unrealized appreciation (depreciation) of investments               245
                                                                    __________
  Net increase (decrease) in net assets resulting from operations         968

  Changes from principal transactions:
  Purchase payments                                                      (111)
  Contract distributions and terminations                                (383)
  Transfer payments from (to) Fixed Accounts and other Divisions         (187)
  Addition to (reallocation from) assets retained in the Account
   by Golden American Life Insurance Company                              (14)
                                                                    __________
  Increase (decrease) in net assets derived from principal
   transactions                                                          (695)
                                                                    __________
  Total increase (decrease)                                               273
                                                                    __________
NET ASSETS AT DECEMBER 31, 1996                                        $5,479
                                                                    ==========

</TABLE>






















See accompanying notes.
                     GOLDEN AMERICAN LIFE INSURANCE COMPANY
                              SEPARATE ACCOUNT B
                      STATEMENTS OF CHANGES IN NET ASSETS
         For the years ended December 31, 1995 and 1996, Except as Noted
                                 (Continued)
                            (Dollars in thousands)
<TABLE>
<CAPTION>
                                                                      Value
                                                                      Equity
                                                                     Division
                                                                       (a)
                                                                    __________
<S>                                                                    <C>
NET ASSETS AT JANUARY 1, 1995                                              --

INCREASE (DECREASE) IN NET ASSETS
  Operations:
  Net investment income (loss)                                           $478
  Net realized gain (loss) on investments                                 687
  Net unrealized appreciation of investments                            1,870
                                                                    __________
  Net increase (decrease) in net assets resulting from operations       3,035

  Changes from principal transactions:
  Purchase payments                                                     8,619
  Contract distributions and terminations                                (776)
  Transfer payments from (to) Fixed Accounts and other Divisions       16,429
  Addition to (reallocation from) assets retained in the Account
   by Golden American Life Insurance Company                            1,140
                                                                    __________
  Increase (decrease) in net assets derived from principal
   transactions                                                        25,412
                                                                    __________
  Total increase (decrease)                                            28,447
                                                                    __________
NET ASSETS AT DECEMBER 31, 1995                                        28,447

<FN>
(a) Commencement of operations, January 10, 1995
</TABLE>


















See accompanying notes.
                     GOLDEN AMERICAN LIFE INSURANCE COMPANY
                              SEPARATE ACCOUNT B
                      STATEMENTS OF CHANGES IN NET ASSETS
         For the years ended December 31, 1995 and 1996, Except as Noted
                                 (Continued)
                            (Dollars in thousands)
<TABLE>
<CAPTION>
                                                                      Value
                                                                      Equity
                                                                     Division
                                                                       (a)
                                                                    __________
<S>                                                                   <C>
INCREASE (DECREASE) IN NET ASSETS
  Operations:
  Net investment income (loss)                                         $1,157
  Net realized gain (loss) on investments                               1,290
  Net unrealized appreciation (depreciation) of investments               601
                                                                    __________
  Net increase (decrease) in net assets resulting from operations       3,048

  Changes from principal transactions:
  Purchase payments                                                    15,780
  Contract distributions and terminations                              (3,990)
  Transfer payments from (to) Fixed Accounts and other Divisions         (376)
  Addition to (reallocation from) assets retained in the Account
   by Golden American Life Insurance Company                              (48)
                                                                    __________
  Increase (decrease) in net assets derived from principal
   transactions                                                        11,366
                                                                    __________
  Total increase (decrease)                                            14,414
                                                                    __________
NET ASSETS AT DECEMBER 31, 1996                                       $42,861
                                                                    ==========
<FN>
(a) Commencement of operations, January 10, 1995
</TABLE>




















See accompanying notes.
                     GOLDEN AMERICAN LIFE INSURANCE COMPANY
                              SEPARATE ACCOUNT B
                      STATEMENTS OF CHANGES IN NET ASSETS
         For the years ended December 31, 1995 and 1996, Except as Noted
                                 (Continued)
                            (Dollars in thousands)
<TABLE>
<CAPTION>
                                                                    Strategic
                                                                      Equity
                                                                     Division
                                                                       (b)
                                                                    __________
<S>                                                                     <C>
NET ASSETS AT JANUARY 1, 1995                                              --

INCREASE (DECREASE) IN NET ASSETS
  Operations:
  Net investment income (loss)                                            ($8)
  Net realized gain (loss) on investments                                  (1)
  Net unrealized appreciation of investments                               28
                                                                    __________
  Net increase (decrease) in net assets resulting from operations          19

  Changes from principal transactions:
  Purchase payments                                                     3,211
  Contract distributions and terminations                                (172)
  Transfer payments from (to) Fixed Accounts and other Divisions        4,796
  Addition to (reallocation from) assets retained in the Account
   by Golden American Life Insurance Company                              177
                                                                    __________
  Increase (decrease) in net assets derived from principal
   transactions                                                         8,012
                                                                    __________
  Total increase (decrease)                                             8,031
                                                                    __________
NET ASSETS AT DECEMBER 31, 1995                                         8,031

<FN>
(b) Commencement of operations, October 3, 1995
</TABLE>


















See accompanying notes.
                     GOLDEN AMERICAN LIFE INSURANCE COMPANY
                              SEPARATE ACCOUNT B
                      STATEMENTS OF CHANGES IN NET ASSETS
         For the years ended December 31, 1995 and 1996, Except as Noted
                                 (Continued)
                            (Dollars in thousands)
<TABLE>
<CAPTION>
                                                                    Strategic
                                                                      Equity
                                                                     Division
                                                                       (b)
                                                                    __________
<S>                                                                   <C>
INCREASE (DECREASE) IN NET ASSETS
  Operations:
  Net investment income (loss)                                           $275
  Net realized gain (loss) on investments                                 161
  Net unrealized appreciation (depreciation) of investments             2,648
                                                                    __________
  Net increase (decrease) in net assets resulting from operations       3,084

  Changes from principal transactions:
  Purchase payments                                                    12,046
  Contract distributions and terminations                              (1,671)
  Transfer payments from (to) Fixed Accounts and other Divisions        8,149
  Addition to (reallocation from) assets retained in the Account
   by Golden American Life Insurance Company                              219
                                                                    __________
  Increase (decrease) in net assets derived from principal
   transactions                                                        18,743
                                                                    __________
  Total increase (decrease)                                            21,827
                                                                    __________
NET ASSETS AT DECEMBER 31, 1996                                       $29,858
                                                                    ==========
<FN>
(b) Commencement of operations, October 3, 1995
</TABLE>




















See accompanying notes.
                     GOLDEN AMERICAN LIFE INSURANCE COMPANY
                              SEPARATE ACCOUNT B
                      STATEMENTS OF CHANGES IN NET ASSETS
         For the years ended December 31, 1995 and 1996, Except as Noted
                                 (Continued)
                            (Dollars in thousands)
<TABLE>
<CAPTION>
                                                                    Small Cap
                                                                     Division
                                                                       (c)
                                                                    __________
<S>                                                                        <C>
NET ASSETS AT JANUARY 1, 1995                                              --

INCREASE (DECREASE) IN NET ASSETS
  Operations:
  Net investment income (loss)                                             --
  Net realized gain (loss) on investments                                  --
  Net unrealized appreciation of investments                               --
                                                                    __________
  Net increase (decrease) in net assets resulting from operations          --

  Changes from principal transactions:
  Purchase payments                                                        --
  Contract distributions and terminations                                  --
  Transfer payments from (to) Fixed Accounts and other Divisions           --
  Addition to (reallocation from) assets retained in the Account
   by Golden American Life Insurance Company                               --
                                                                    __________
  Increase (decrease) in net assets derived from principal
   transactions                                                            --
                                                                    __________
  Total increase (decrease)                                                --
                                                                    __________
NET ASSETS AT DECEMBER 31, 1995                                            --

<FN>
(c) Commencement of operations, January 3, 1996
</TABLE>



















See accompanying notes.
                     GOLDEN AMERICAN LIFE INSURANCE COMPANY
                              SEPARATE ACCOUNT B
                      STATEMENTS OF CHANGES IN NET ASSETS
         For the years ended December 31, 1995 and 1996, Except as Noted
                                 (Continued)
                            (Dollars in thousands)
<TABLE>
<CAPTION>
                                                                    Small Cap
                                                                     Division
                                                                       (c)
                                                                    __________
<S>                                                                   <C>
INCREASE (DECREASE) IN NET ASSETS
  Operations:
  Net investment income (loss)                                          ($369)
  Net realized gain (loss) on investments                                  25
  Net unrealized appreciation (depreciation) of investments               674
                                                                    __________
  Net increase (decrease) in net assets resulting from operations         330

  Changes from principal transactions:
  Purchase payments                                                    17,552
  Contract distributions and terminations                              (1,530)
  Transfer payments from (to) Fixed Accounts and other Divisions       16,293
  Addition to (reallocation from) assets retained in the Account
   by Golden American Life Insurance Company                              411
                                                                    __________
  Increase (decrease) in net assets derived from principal
   transactions                                                        32,726
                                                                    __________
  Total increase (decrease)                                            33,056
                                                                    __________
NET ASSETS AT DECEMBER 31, 1996                                       $33,056
                                                                    ==========
<FN>
(c) Commencement of operations, January 3, 1996
</TABLE>





















See accompanying notes.
                     GOLDEN AMERICAN LIFE INSURANCE COMPANY
                              SEPARATE ACCOUNT B
                      STATEMENTS OF CHANGES IN NET ASSETS
         For the years ended December 31, 1995 and 1996, Except as Noted
                                 (Continued)
                            (Dollars in thousands)
<TABLE>
<CAPTION>
                                                                     Managed
                                                                      Global
                                                                     Division
                                                                       (d)
                                                                    __________
<S>                                                                        <C>
NET ASSETS AT JANUARY 1, 1995                                              --

INCREASE (DECREASE) IN NET ASSETS
  Operations:
  Net investment income (loss)                                             --
  Net realized gain (loss) on investments                                  --
  Net unrealized appreciation of investments                               --
                                                                    __________
  Net increase (decrease) in net assets resulting from operations          --

  Changes from principal transactions:
  Purchase payments                                                        --
  Contract distributions and terminations                                  --
  Transfer payments from (to) Fixed Accounts and other Divisions           --
  Addition to (reallocation from) assets retained in the Account
   by Golden American Life Insurance Company                               --
                                                                    __________
  Increase (decrease) in net assets derived from principal
   transactions                                                            --
                                                                    __________
  Total increase (decrease)                                                --
                                                                    __________
NET ASSETS AT DECEMBER 31, 1995                                            --

<FN>
(d) Commencement of operations, September 3, 1996
</TABLE>


















See accompanying notes.
                     GOLDEN AMERICAN LIFE INSURANCE COMPANY
                              SEPARATE ACCOUNT B
                      STATEMENTS OF CHANGES IN NET ASSETS
         For the years ended December 31, 1995 and 1996, Except as Noted
                                 (Continued)
                            (Dollars in thousands)
<TABLE>
<CAPTION>
                                                                     Managed
                                                                      Global
                                                                     Division
                                                                       (d)
                                                                    __________
<S>                                                                   <C>
INCREASE (DECREASE) IN NET ASSETS
  Operations:
  Net investment income (loss)                                          ($350)
  Net realized gain (loss) on investments                                 116
  Net unrealized appreciation (depreciation) of investments             4,419
                                                                    __________
  Net increase (decrease) in net assets resulting from operations       4,185

  Changes from principal transactions:
  Purchase payments                                                     3,524
  Contract distributions and terminations                              (3,844)
  Transfer payments from (to) Fixed Accounts and other Divisions       80,286
  Addition to (reallocation from) assets retained in the Account
   by Golden American Life Insurance Company                            2,115
                                                                    __________
  Increase (decrease) in net assets derived from principal
   transactions                                                        82,081
                                                                    __________
  Total increase (decrease)                                            86,266
                                                                    __________
NET ASSETS AT DECEMBER 31, 1996                                       $86,266
                                                                    ==========
<FN>
(d) Commencement of operations, September 3, 1996
</TABLE>




















See accompanying notes.
                     GOLDEN AMERICAN LIFE INSURANCE COMPANY
                              SEPARATE ACCOUNT B
                      STATEMENTS OF CHANGES IN NET ASSETS
         For the years ended December 31, 1995 and 1996, Except as Noted
                                 (Continued)
                            (Dollars in thousands)
<TABLE>
<CAPTION>
                                                                       OTC
                                                                     Division
                                                                       (e)
                                                                    __________
<S>                                                                        <C>
NET ASSETS AT JANUARY 1, 1995                                              --

INCREASE (DECREASE) IN NET ASSETS
  Operations:
  Net investment income (loss)                                             --
  Net realized gain (loss) on investments                                  --
  Net unrealized appreciation of investments                               --
                                                                    __________
  Net increase (decrease) in net assets resulting from operations          --
                                                                    __________
  Changes from principal transactions:
  Purchase payments                                                        --
  Contract distributions and terminations                                  --
  Transfer payments from (to) Fixed Accounts and other Divisions           --
  Addition to (reallocation from) assets retained in the Account
   by Golden American Life Insurance Company                               --
                                                                    __________
  Increase (decrease) in net assets derived from principal
   transactions                                                            --
                                                                    __________
  Total increase (decrease)                                                --
                                                                    __________
NET ASSETS AT DECEMBER 31, 1995                                            --

<FN>
(e) Commencement of operations, September 23, 1996
</TABLE>



















See accompanying notes.
                     GOLDEN AMERICAN LIFE INSURANCE COMPANY
                              SEPARATE ACCOUNT B
                      STATEMENTS OF CHANGES IN NET ASSETS
         For the years ended December 31, 1995 and 1996, Except as Noted
                                 (Continued)
                            (Dollars in thousands)
<TABLE>
<CAPTION>
                                                                       OTC
                                                                     Division
                                                                       (e)
                                                                    __________
<S>                                                                    <C>
INCREASE (DECREASE) IN NET ASSETS
  Operations:
  Net investment income (loss)                                           $204
  Net realized gain (loss) on investments                                   1
  Net unrealized appreciation (depreciation) of investments              (125)
                                                                    __________
  Net increase (decrease) in net assets resulting from operations          80

  Changes from principal transactions:
  Purchase payments                                                     1,207
  Contract distributions and terminations                                 (36)
  Transfer payments from (to) Fixed Accounts and other Divisions        3,248
  Addition to (reallocation from) assets retained in the Account
   by Golden American Life Insurance Company                               72
                                                                    __________
  Increase (decrease) in net assets derived from principal
   transactions                                                         4,491
                                                                    __________
  Total increase (decrease)                                             4,571
                                                                    __________
NET ASSETS AT DECEMBER 31, 1996                                        $4,571
                                                                    ==========
<FN>
(e) Commencement of operations, September 23, 1996
</TABLE>





















See accompanying notes.
                     GOLDEN AMERICAN LIFE INSURANCE COMPANY
                              SEPARATE ACCOUNT B
                      STATEMENTS OF CHANGES IN NET ASSETS
         For the years ended December 31, 1995 and 1996, Except as Noted
                                 (Continued)
                            (Dollars in thousands)
<TABLE>
<CAPTION>
                                                                     Growth &
                                                                      Income
                                                                     Division
                                                                       (e)
                                                                    __________
<S>                                                                        <C>
NET ASSETS AT JANUARY 1, 1995                                              --

INCREASE (DECREASE) IN NET ASSETS
  Operations:
  Net investment income (loss)                                             --
  Net realized gain (loss) on investments                                  --
  Net unrealized appreciation of investments                               --
                                                                    __________
  Net increase (decrease) in net assets resulting from operations          --

  Changes from principal transactions:
  Purchase payments                                                        --
  Contract distributions and terminations                                  --
  Transfer payments from (to) Fixed Accounts and other Divisions           --
  Addition to (reallocation from) assets retained in the Account
   by Golden American Life Insurance Company                               --
                                                                    __________
  Increase (decrease) in net assets derived from principal
   transactions                                                            --
                                                                    __________
  Total increase (decrease)                                                --
                                                                    __________
NET ASSETS AT DECEMBER 31, 1995                                            --

<FN>
(e) Commencement of operations, September 23, 1996
</TABLE>


















See accompanying notes.
                     GOLDEN AMERICAN LIFE INSURANCE COMPANY
                              SEPARATE ACCOUNT B
                      STATEMENTS OF CHANGES IN NET ASSETS
         For the years ended December 31, 1995 and 1996, Except as Noted
                                 (Continued)
                            (Dollars in thousands)
<TABLE>
<CAPTION>
                                                                     Growth &
                                                                      Income
                                                                     Division
                                                                       (e)
                                                                    __________
<S>                                                                    <C>
INCREASE (DECREASE) IN NET ASSETS
  Operations:
  Net investment income (loss)                                             --
  Net realized gain (loss) on investments                                  $1
  Net unrealized appreciation (depreciation) of investments               269
                                                                    __________
  Net increase (decrease) in net assets resulting from operations         270

  Changes from principal transactions:
  Purchase payments                                                     2,760
  Contract distributions and terminations                                 (43)
  Transfer payments from (to) Fixed Accounts and other Divisions        5,164
  Addition to (reallocation from) assets retained in the Account
   by Golden American Life Insurance Company                              124
                                                                    __________
  Increase (decrease) in net assets derived from principal
   transactions                                                         8,005
                                                                    __________
  Total increase (decrease)                                             8,275
                                                                    __________
NET ASSETS AT DECEMBER 31, 1996                                        $8,275
                                                                    ==========
<FN>
(e) Commencement of operations, September 23, 1996
</TABLE>




















See accompanying notes.
                     GOLDEN AMERICAN LIFE INSURANCE COMPANY
                              SEPARATE ACCOUNT B
                      STATEMENTS OF CHANGES IN NET ASSETS
         For the years ended December 31, 1995 and 1996, Except as Noted
                                 (Continued)
                            (Dollars in thousands)
<TABLE>
<CAPTION>
                                                                     Combined
                                                                    __________
<S>                                                                  <C>
NET ASSETS AT JANUARY 1, 1995                                        $854,814

INCREASE (DECREASE) IN NET ASSETS
  Operations:
  Net investment income (loss)                                         22,577
  Net realized gain (loss) on investments                               5,077
  Net unrealized appreciation of investments                           99,889
                                                                    __________
  Net increase (decrease) in net assets resulting from operations     127,543

  Changes from principal transactions:
  Purchase payments                                                   101,305
  Contract distributions and terminations                            (128,971)
  Transfer payments from (to) Fixed Accounts and other Divisions        2,722
  Addition to (reallocation from) assets retained in the Account
   by Golden American Life Insurance Company                            3,465
                                                                    __________
  Increase (decrease) in net assets derived from principal
   transactions                                                       (21,479)
                                                                    __________
  Total increase (decrease)                                           106,064
                                                                    __________
NET ASSETS AT DECEMBER 31, 1995                                       960,878

</TABLE>























See accompanying notes.
                     GOLDEN AMERICAN LIFE INSURANCE COMPANY
                              SEPARATE ACCOUNT B
                      STATEMENTS OF CHANGES IN NET ASSETS
         For the years ended December 31, 1995 and 1996, Except as Noted
                                 (Continued)
                            (Dollars in thousands)
<TABLE>
<CAPTION>
                                                                    Combined
                                                                   ___________
<S>                                                                <C>
INCREASE (DECREASE) IN NET ASSETS
  Operations:
  Net investment income (loss)                                        $44,388
  Net realized gain (loss) on investments                              21,659
  Net unrealized appreciation (depreciation) of investments            37,651
                                                                   ___________
  Net increase (decrease) in net assets resulting from operations     103,698

  Changes from principal transactions:
  Purchase payments                                                   176,412
  Contract distributions and terminations                            (155,860)
  Transfer payments from (to) Fixed Accounts and other Divisions       98,017
  Addition to (reallocation from) assets retained in the Account
   by Golden American Life Insurance Company                            1,428
                                                                   ___________
  Increase (decrease) in net assets derived from principal
   transactions                                                       119,997
                                                                   ___________
  Total increase (decrease)                                           223,695
                                                                   ___________
NET ASSETS AT DECEMBER 31, 1996                                    $1,184,573
                                                                   ===========


</TABLE>























See accompanying notes.
                    GOLDEN AMERICAN LIFE INSURANCE COMPANY
                              SEPARATE ACCOUNT B
                        NOTES TO FINANCIAL STATEMENTS
                              December 31, 1996


NOTE 1 - ORGANIZATION
Separate Account B (the "Account") was established on June 14, 1988, by Golden
American Life Insurance Company ("Golden American"), under Minnesota insurance
law to support the operations of variable annuity contracts ("Contracts").
Effective September 30, 1992, Golden American became a wholly-owned subsidiary
of BT Variable, Inc. ("BTV"), an indirect wholly-owned subsidiary of Bankers
Trust Company.  Effective December 30, 1993, Golden American was redomesticated
from the State of Minnesota to the State of Delaware.  Effective August 13,
1996, Equitable of Iowa Companies acquired all of the outstanding capital stock
of BTV.  As of August 14, 1996, BT Variable, Inc.'s name was changed to EIC
Variable, Inc.  These transactions had no effect on the accompanying financial
statements.  Golden American is primarily engaged in the issuance of variable
insurance products and is licensed as a life insurance company in the District
of Columbia and all states except New York.

Operations of the Account commenced on January 25, 1989.  The Account is
registered as a unit investment trust with the Securities and Exchange
Commission under the Investment Company Act of 1940, as amended.  Golden
American provides for variable accumulation and benefits under the contracts by
crediting annuity considerations to one or more divisions within the Account or
to the Golden American Guaranteed Interest Division, the Golden American Fixed
Interest Division and the Fixed Separate Account, which are not part of the
Account, as directed by the Contractowners.  The portion of the Account's assets
applicable to Contracts will not be chargeable with liabilities arising out of
any other business Golden American may conduct, but obligations of the Account,
including the promise to make benefit payments, are obligations of Golden
American.  The assets and liabilities of the Account are clearly identified and
distinguished from the other assets and liabilities of Golden American. 

At December 31, 1996, the Account had, under GoldenSelect Contracts, seventeen
investment divisions:  the Liquid Asset, the Limited Maturity Bond, the Natural
Resources, the All-Growth, the Real Estate, the Fully Managed, the Multiple
Allocation, the Capital Appreciation, the Rising Dividends, the Emerging
Markets, the Market Manager, the Value Equity (commenced operations January,
1995), the Strategic Equity (commenced operations October, 1995), the Small Cap
(commenced operations January, 1996), the Managed Global and the OTC (commenced
operations September, 1996) and the Growth & Income (commenced operations
September, 1996) Divisions ("Divisions").  The Managed Global Division was
formerly the Managed Global Account of Golden American's Separate Account D
from October 12, 1992 until September 3, 1996.  The assets in each Division are
invested in shares of a designated series ("Series," which may also be referred
to as "Portfolio") of mutual funds of The GCG Trust or the Equi-Select Series
Trust (the "Trusts").  Effective January, 1997, the name of the Natural
Resource Division was changed to the Hard Assets Division.  Effective February,
1997, the Research, the Total Return, and the Value + Growth Divisions
commenced operations.  The Account also includes The Fund For Life Division,
which is not included in the accompanying financial statements, and which
ceased to accept new Contracts effective December 31, 1994.

The Market Manager Division was open for investment for only a brief period
during 1994 and 1995.  This Division  is  now closed  and contractowners are 
not permitted to direct their investments into this Division.  Contractowners
with investments in the Market Manager Division were permitted to elect to
update their contracts to DVA PLUS contracts.

NOTE 2 - SIGNIFICANT ACCOUNTING POLICIES
The following is a summary of the significant accounting policies of the
Account:

Use of Estimates:  The preparation of the financial statements in conformity
with generally accepted accounting principles requires management to make
estimates and assumptions that affect the amounts reported in the financial
statements and accompanying notes.  Actual results could differ from those
estimates.

Investments:  Investments are made in shares of a Series or Portfolio of the
Trusts and are valued at the net asset value per share of the respective Series
or Portfolio of the Trusts.  Investment transactions in each Series or
Portfolio of the Trusts are recorded on the trade date.  Distributions of net
investment income and capital gains of each Series or Portfolio of the Trusts
are recognized on the ex-distribution date.  Realized gains and losses on
redemptions of the shares of the Series or Portfolio of the Trusts are
determined on the specific identification basis.

Federal Income Taxes:  Operations of the Account form a part of, and are taxed
with, the total operations of Golden American which is taxed as a life
insurance company under the Internal Revenue Code.  Earnings and realized
capital gains of the Account attributable to the Contractowners are excluded in
the determination of the federal income tax liability of Golden American.

Reclassification:  Certain amounts in the 1995 financial statements have been
reclassified to conform to the 1996 financial statement presentation.

NOTE 3 - CHARGES AND FEES
Contracts currently being sold include the DVA 100, DVA Series 100 and the
DVA PLUS.  The DVA PLUS has three different death benefit options referred to
as Standard, Annual Ratchet and 7% Solution.  Golden American discontinued
external sales of DVA 80 in May 1991.  In December 1995, Golden American also
discontinued external sales of DVA 100, however, they continued to be available
to Golden American employees and agents. Under the terms of the Contracts,
certain charges are allocated to the Contracts to cover Golden American's
expenses in connection with the issuance and administration of the Contracts.  
Following is a summary of these charges:

Mortality and Expense Risk and Other Charges

  Mortality and Expense Risk Charges:  Golden American assumes mortality and
  expense risks related to the operations of the Account and, in accordance
  with the terms of the Contracts, deducts a daily charge from the assets of
  the Account.  Daily charges are deducted at annual rates of .80%, .90%,
  1.25%, 1.10%, 1.25% and 1.40% of the assets attributable to the DVA 80, DVA
  100, DVA Series 100, DVA PLUS-Standard, DVA PLUS-Annual Ratchet and DVA
  PLUS-7% Solution, respectively, to cover these risks.

  Asset Based Administrative Charges:  A daily charge at an annual rate of .10%
  is deducted from assets attributable to DVA 100 and DVA Series 100 Contracts.
  A daily charge at an annual rate of .15% is deducted from the assets
  attributable to DVA PLUS Contracts.

Annual Administrative Charges:  An administrative charge of $40 per Contract
year is deducted from  the accumulation value of Deferred Annuity Contracts to
cover ongoing administrative expenses. The charge is incurred on the Contract
anniversary date and deducted at the end of the Contract anniversary period.  
This charge has been waived for certain offerings of the Contracts.

NOTE 3 - CHARGES AND FEES (Continued)
Minimum Death Benefit Guarantee Charges:  For certain Contracts, a minimum
death benefit guarantee charge of up to $1.20 per $1,000 of guaranteed death
benefit per Contract year is deducted from the accumulation value of Deferred
Annuity Contracts on each Contract anniversary date.

Contingent Deferred Sales Charges:  Under DVA PLUS Contracts issued subsequent
to September 1995, a contingent deferred sales charge ("Surrender Charge") is
imposed as a percentage of each premium payment if the Contract is surrendered
or an excess partial withdrawal is taken during the seven-year period from the
date a premium payment is received.  The Surrender Charge is imposed at a rate
of 7% during the first two complete years after purchase declining to 6%, 5%,
4%, 3% and 1% after the second, third, fourth, fifth and sixth years, 
respectively.

Other Contract Charges:  Under DVA 80, DVA 100 and DVA Series 100 contracts, 
a charge is deducted from the accumulation value for contracts taking more than
one conventional partial withdrawal during a contract year.  For DVA 80 and DVA
100 contracts, annual distribution fees are deducted from contract accumulation
values. 

Deferred Sales Load:  Under contracts offered prior to October 1995, a sales
load of up to 7 1/2% was applicable to each premium payment for sales-related
expenses as specified in the Contracts.  For DVA Series 100, the sales load is
deducted in equal annual installments over the period the Contract is in force,
not to exceed 10 years.  For DVA 80 and DVA 100 Contracts, although the sales
load is chargeable to each premium when it is received by Golden American, the
amount of such charge is initially advanced by Golden American to 
Contractowners and included in the accumulation value and then deducted in 
equal installments on each Contract anniversary date over a period of six
years.  Upon surrender of the Contract, the unamortized deferred sales load is
deducted from the accumulation value by Golden American.  In addition, when
partial withdrawal limits are exceeded, a portion of the unamortized deferred
sales load is deducted.

Premium Taxes:  For certain contracts, premium taxes are deducted, where
applicable, from the accumulation value of each Contract.  The amount and
timing of the deduction depend on the annuitant's state of residence and
currently ranges up to 3.5% of premiums.

Fees Waived by Golden American:  Certain charges and fees for various types of
Contracts are currently waived by Golden American.  Golden American reserves
the right to discontinue these waivers at its discretion or to conform with
changes in the law.















NOTE 3 - CHARGES AND FEES (Continued)
The net assets retained in the Account by Golden American in the accompanying
financial statements represent the unamortized deferred sales load and premium
taxes advanced by Golden American, noted above.  Net assets retained in the
Account by Golden American are as follows:
                            
<TABLE>
<CAPTION>
                                                       Combined
                                        _________________________________
                                             1996              1995
                                        _______________   _______________
                                                (Dollars in thousands)
<S>                                            <C>               <C>
Balance at beginning of period                 $34,408           $44,008
Sales load advanced                                380             5,370
Premium tax advanced                                11                51
Net transfer (to) from Separate Account
 D, Fixed Account and other Divisions            1,037            (1,956)
Amortization of deferred sales load
 and premium tax                               (12,431)          (13,065)
                                        _______________   _______________
Balance at end of period                       $23,405           $34,408
                                        ===============   ===============

</TABLE>


































NOTE 4 - PURCHASES AND SALES OF INVESTMENT SECURITIES
The aggregate cost of purchases and proceeds from sales of investments were as
follows:

<TABLE>
<CAPTION>
                                          Period Ended December 31,
                            ____________________________________________________

                                       1996                       1995
                            _________________________  _________________________
                             Purchases      Sales       Purchases      Sales
                            _________________________  _________________________
                                            (Dollars in thousands)
<S>                            <C>          <C>           <C>          <C>
The GCG Trust Liquid
 Asset Series                   $64,148      $63,169       $36,373      $45,249
The GCG Trust Limited
 Maturity Bond Series            13,202       23,196        13,148       24,648
The GCG Trust Natural
 Resources Series                22,965       11,706        11,278       19,076
The GCG Trust All-Growth
 Series                          10,482       22,833        21,261       11,424
The GCG Trust Real
 Estate Series                   12,388        5,777         4,524       10,440
The GCG Trust Fully
 Managed Series                  22,506       14,263        13,980       13,106
The GCG Trust Multiple
 Allocation Series               28,625       62,678        29,322       52,281
The GCG Trust Capital
 Appreciation Series             32,609       21,360        28,436       12,469
The GCG Trust Rising
 Dividends Series                41,303       14,500        19,522        6,361
The GCG Trust Emerging
 Markets Series                  11,043       13,496        10,584       27,621
The GCG Trust Market
 Manager Series                     449        1,388         3,057          832
The GCG Trust Value 
 Equity Series                   20,546        8,015        29,104        3,199
The GCG Trust Strategic
 Equity Series                   20,731        1,702         8,151          142
The GCG Trust Small 
 Cap Series                      47,577       15,201            --           --
The GCG Trust Managed
 Global Series                   85,923        4,148            --           --
Equi-Select Series Trust
 OTC Portfolio                    4,644          164            --           --
Equi-Select Series Trust
 Growth & Income Portfolio        8,037           49            --           --
                            ____________ ____________  ____________ ____________
                               $447,178     $283,645      $228,740     $226,848
                            ============ ============  ============ ============
</TABLE>







NOTE 5 - SUMMARY OF CHANGES FROM UNIT TRANSACTIONS
Contractowners transactions shown in the following table reflect gross inflows
("Purchases") and outflows ("Sales") in units for each Division.  The activity
includes contractowners electing to update a DVA 100 or DVA Series 100
contracts to a DVA PLUS contract beginning in October 1995.  Updates to DVA
PLUS contracts result in both a sale (surrender of the old contract) and a
purchase (acquisition of the new contract). All of the purchase transactions
for the Market Manager Division resulted from such updates.

Contractowner transactions in units were as follows:

<TABLE>
<CAPTION>
                                            Period Ended December 31,
                              __________________________________________________

                                        1996                      1995
                              ________________________  ________________________
                               Purchases      Sales      Purchases      Sales
                              ________________________  ________________________

<S>                             <C>         <C>           <C>         <C>
Liquid Asset Division           5,982,248   6,003,930     3,119,370   3,934,332
Limited Maturity Bond Division    829,366   1,824,946     1,096,937   1,842,599
Natural Resources Division      1,374,569     978,096       835,272   1,412,435
All-Growth Division             1,228,512   2,169,543     1,548,525   1,094,131
Real Estate Division              754,585     552,462       322,375     802,601
Fully Managed Division          1,450,300   1,450,120     1,020,546   1,063,678
Multiple Allocation Division    1,330,139   4,486,173     1,057,363   3,678,129
Capital Appreciation Division   2,032,074   1,900,755     1,740,091   1,248,056
Rising Dividends Division       3,448,184   1,678,751     1,883,516     753,983
Emerging Markets Division       1,573,766   1,768,185     1,386,840   3,143,521
Market Manager Division             7,958     106,893       282,507     142,437
Value Equity Division           1,834,937   1,024,120     2,459,134     333,200
Strategic Equity Division       2,083,197     353,766       848,555      45,767
Small Cap Division              4,912,458   2,122,101            --          --
Managed Global Division         8,792,080     716,753            --          --
OTC Division                      316,184      26,607            --          --
Growth & Income Division          697,746      35,755            --          --

</TABLE>



















NOTE 6 - NET ASSETS
Net assets at December 31, 1996 consisted of the following:

<TABLE>
<CAPTION>
                                           Limited
                              Liquid      Maturity      Natural        All-
                              Asset         Bond       Resources      Growth
                             Division     Division      Division     Division
                           ____________ _____________ ____________ _____________
                                            (Dollars in thousands)
<S>                            <C>           <C>          <C>           <C>
Unit transactions              $32,438       $42,710      $29,064       $67,465
Accumulated net investment
 income (loss)                   5,038        12,389       10,233         7,934
Net unrealized appreciation
 (depreciation) of
 investments                        --          (765)       4,004         1,443
                           ____________ _____________ ____________ _____________
                               $37,476       $54,334      $43,301       $76,842
                           ============ ============= ============ =============
</TABLE>
<TABLE>
<CAPTION>
                               Real         Fully       Multiple      Capital
                              Estate       Managed     Allocation  Appreciation
                             Division     Division      Division     Division
                           ____________ _____________ ____________ _____________
                                            (Dollars in thousands)
<S>                            <C>          <C>          <C>           <C>
Unit transactions              $32,124      $100,420     $184,144       $96,189
Accumulated net investment
 income (loss)                   7,542        19,186       80,907        27,156
Net unrealized appreciation
 (depreciation) of
 investments                    11,015        14,825        5,376        22,644
                           ____________ _____________ ____________ _____________
                               $50,681      $134,431     $270,427      $145,989
                           ============ ============= ============ =============
</TABLE>
<TABLE>
<CAPTION>
                              Rising      Emerging       Market        Value
                            Dividends      Markets      Manager       Equity
                             Division     Division      Division     Division
                           ____________ _____________ ____________ _____________
                                            (Dollars in thousands)
<S>                           <C>            <C>           <C>          <C>
Unit transactions              $91,082       $48,602       $3,327       $36,655
Accumulated net
 investment income (loss)        4,742        (8,904)         964         3,735
Net unrealized appreciation
 (depreciation) of
 investments                    27,749        (2,545)       1,188         2,471
                           ____________ _____________ ____________ _____________
                              $123,573       $37,153       $5,479       $42,861
                           ============ ============= ============ =============
</TABLE>


NOTE 6 - NET ASSETS - (Continued)
<TABLE>
<CAPTION>
                            Strategic                   Managed
                              Equity      Small Cap      Global
                             Division     Division      Division
                           ____________ _____________ ____________
                                    (Dollars in thousands)
<S>                            <C>           <C>          <C>
Unit transactions              $26,740       $32,726      $82,081
Accumulated net
 investment income (loss)          443          (344)        (234)
Net unrealized appreciation
 (depreciation) of
 investments                     2,675           674        4,419
                           ____________ _____________ ____________
                               $29,858       $33,056      $86,266
                           ============ ============= ============
</TABLE>
<TABLE>
<CAPTION>
                                          Growth &
                               OTC         Income
                             Division     Division      Combined
                           ____________ _____________ ____________
                                   (Dollars in thousands)
<S>                             <C>           <C>      <C>
Unit transactions               $4,491        $8,005     $918,263
Accumulated net
 investment income (loss)          205             1      170,993
Net unrealized appreciation
 (depreciation) of
 investments                      (125)          269       95,317
                           ____________ _____________ ____________
                                $4,571        $8,275   $1,184,573
                           ============ ============= ============
</TABLE>























NOTE 7 - UNIT VALUES
Accumulation unit value information (which is based on total assets) for units
outstanding by contract type as of December 31, 1996 was as follows:

<TABLE>
<CAPTION>

                                                                   Total Unit
            Series                    Units       Unit Value         Value
_______________________________________________________________________________
                                                                 (in thousands)
<S>                                  <C>              <C>               <C>
LIQUID ASSET
 Currently payable annuity products:
  DVA 80                                 1,451        $13.984              $20
  DVA 100                                4,396         13.762               61
 Contracts in accumulation period:
  DVA 80                               463,720         13.984            6,485
  DVA 100                            1,703,328         13.762           23,441
  DVA Series 100                        19,543         13.380              262
  DVA PLUS - Standard                   76,505         13.506            1,033
  DVA PLUS - Annual Ratchet             84,960         13.347            1,134
  DVA PLUS - 7% Solution               383,231         13.188            5,054
                                                                 ______________
                                                                        37,490

LIMITED MATURITY BOND
 Currently payable annuity products:
  DVA 80                                22,205         15.839              352
  DVA 100                               27,295         15.588              425
 Contracts in accumulation period:
  DVA 80                                81,730         15.839            1,295
  DVA 100                            2,859,817         15.588           44,579
  DVA Series 100                        32,874         15.156              498
  DVA PLUS - Standard                   83,927         15.312            1,285
  DVA PLUS - Annual Ratchet             46,293         15.130              701
  DVA PLUS - 7% Solution               349,417         14.951            5,224
                                                                 ______________
                                                                        54,359

NATURAL RESOURCES
 Currently payable annuity products:
  DVA 80                                 2,262         20.589               46
  DVA 100                               21,633         20.262              438
 Contracts in accumulation period:
  DVA 80                               209,024         20.589            4,304
  DVA 100                            1,404,857         20.262           28,466
  DVA Series 100                        36,118         19.700              712
  DVA PLUS - Standard                   94,213         19.886            1,873
  DVA PLUS - Annual Ratchet             43,232         19.650              850
  DVA PLUS - 7% Solution               341,711         19.417            6,635
                                                                 ______________
                                                                        43,324

</TABLE>





NOTE 7 - UNIT VALUES (Continued)
<TABLE>
<CAPTION>

                                                                   Total Unit
            Series                    Units       Unit Value         Value
_______________________________________________________________________________
                                                                 (in thousands)
<S>                                  <C>              <C>              <C>
ALL-GROWTH
 Currently payable annuity products:
  DVA 80                                 6,691        $14.337              $96
  DVA 100                               36,473         14.110              515
 Contracts in accumulation period:
  DVA 80                               151,395         14.337            2,170
  DVA 100                            4,238,780         14.110           59,809
  DVA Series 100                        23,840         13.718              327
  DVA PLUS - Standard                  129,648         13.848            1,795
  DVA PLUS - Annual Ratchet            146,161         13.684            2,000
  DVA PLUS - 7% Solution               752,345         13.521           10,173
                                                                 ______________
                                                                        76,885

REAL ESTATE
 Currently payable annuity products:
  DVA 80                                 7,224         22.048              159
  DVA 100                               35,685         21.699              774
 Contracts in accumulation period:
  DVA 80                               109,273         22.048            2,409
  DVA 100                            1,704,684         21.699           36,990
  DVA Series 100                        14,864         21.097              314
  DVA PLUS - Standard                   54,229         21.295            1,155
  DVA PLUS - Annual Ratchet             42,710         21.043              899
  DVA PLUS - 7% Solution               384,928         20.794            8,004
                                                                 ______________
                                                                        50,704

FULLY MANAGED
 Currently payable annuity products:
  DVA 80                                 9,341         18.115              169
  DVA 100                               90,888         17.828            1,620
 Contracts in accumulation period:
  DVA 80                               159,907         18.115            2,897
  DVA 100                            5,978,934         17.828          106,595
  DVA Series 100                        21,625         17.334              375
  DVA PLUS - Standard                  203,891         17.497            3,568
  DVA PLUS - Annual Ratchet            173,475         17.290            2,999
  DVA PLUS - 7% Solution               952,517         17.085           16,273
                                                                 ______________
                                                                       134,496

</TABLE>








NOTE 7 - UNIT VALUES (Continued)
<TABLE>
<CAPTION>

                                                                   Total Unit
            Series                    Units       Unit Value         Value
_______________________________________________________________________________
                                                                 (in thousands)
<S>                                 <C>               <C>              <C>
MULTIPLE ALLOCATION
 Currently payable annuity products:
  DVA 80                                35,810        $18.595             $666
  DVA 100                              131,617         18.300            2,409
 Contracts in accumulation period:
  DVA 80                               739,049         18.595           13,742
  DVA 100                           12,268,326         18.300          224,510
  DVA Series 100                        99,857         17.792            1,777
  DVA PLUS - Standard                  289,954         17.960            5,207
  DVA PLUS - Annual Ratchet            150,732         17.747            2,675
  DVA PLUS - 7% Solution             1,117,238         17.537           19,593
                                                                 ______________
                                                                       270,579

CAPITAL APPRECIATION
 Currently payable annuity products:
  DVA 80                                14,341         17.816              255
  DVA 100                               72,413         17.649            1,278
 Contracts in accumulation period:
  DVA 80                               108,583         17.816            1,934
  DVA 100                            6,632,504         17.649          117,056
  DVA Series 100                        35,436         17.359              615
  DVA PLUS - Standard                  162,558         17.463            2,839
  DVA PLUS - Annual Ratchet            174,592         17.343            3,028
  DVA PLUS - 7% Solution             1,106,359         17.222           19,054
                                                                 ______________
                                                                       146,059

RISING DIVIDENDS
 Currently payable annuity products:
  DVA 80                                 6,467         15.984              103
  DVA 100                               27,116         15.880              431
 Contracts in accumulation period:
  DVA 80                               122,375         15.984            1,956
  DVA 100                            5,269,251         15.880           83,674
  DVA Series 100                        77,854         15.698            1,222
  DVA PLUS - Standard                  297,973         15.769            4,699
  DVA PLUS - Annual Ratchet            355,191         15.694            5,575
  DVA PLUS - 7% Solution             1,663,079         15.619           25,976
                                                                 ______________
                                                                       123,636

</TABLE>








NOTE 7 - UNIT VALUES (Continued)
<TABLE>
<CAPTION>

                                                                   Total Unit
            Series                    Units       Unit Value         Value
_______________________________________________________________________________
                                                                 (in thousands)
<S>                                  <C>               <C>              <C>
EMERGING MARKETS
 Currently payable annuity products:
  DVA 80                                 1,604         $9.915              $16
  DVA 100                               23,151          9.850              228
 Contracts in accumulation period:
  DVA 80                               125,073          9.915            1,240
  DVA 100                            2,729,245          9.850           26,884
  DVA Series 100                        28,101          9.738              274
  DVA PLUS - Standard                   97,857          9.782              957
  DVA PLUS - Annual Ratchet            102,267          9.735              995
  DVA PLUS - 7% Solution               679,247          9.688            6,581
                                                                 ______________
                                                                        37,175

MARKET MANAGER
 Contracts in accumulation period:
  DVA 100                              373,579         14.641            5,469
  DVA PLUS - 7% Solution                 7,958         14.451              115
                                                                 ______________
                                                                         5,584

VALUE EQUITY
 Currently payable annuity products:
  DVA 80                                   534         14.722                8
  DVA 100                                8,244         14.664              121
 Contracts in accumulation period:
  DVA 80                                37,810         14.722              557
  DVA 100                            1,379,397         14.664           20,227
  DVA Series 100                        27,355         14.562              398
  DVA PLUS - Standard                  181,354         14.609            2,649
  DVA PLUS - Annual Ratchet            249,994         14.567            3,642
  DVA PLUS - 7% Solution             1,052,064         14.525           15,282
                                                                 ______________
                                                                        42,884

STRATEGIC EQUITY
 Currently payable annuity products:
  DVA 100                               37,512         11.830              444
 Contracts in accumulation period:
  DVA 80                                95,398         11.860            1,131
  DVA 100                              793,292         11.830            9,384
  DVA Series 100                        35,219         11.778              415
  DVA PLUS - Standard                  370,536         11.805            4,374
  DVA PLUS - Annual Ratchet            231,567         11.785            2,729
  DVA PLUS - 7% Solution               968,694         11.764           11,396
                                                                 ______________
                                                                        29,873

</TABLE>


NOTE 7 - UNIT VALUES (Continued)
<TABLE>
<CAPTION>

                                                                   Total Unit
            Series                    Units       Unit Value         Value
_______________________________________________________________________________
                                                                 (in thousands)
<S>                                  <C>              <C>               <C>
SMALL CAP
 Currently payable annuity products:
  DVA 100                               13,782        $11.890             $164
 Contracts in accumulation period:
  DVA 80                                85,117         11.914            1,014
  DVA 100                              908,778         11.890           10,806
  DVA Series 100                        40,332         11.848              478
  DVA PLUS - Standard                  198,338         11.860            2,352
  DVA PLUS - Annual Ratchet            227,347         11.843            2,692
  DVA PLUS - 7% Solution             1,316,663         11.825           15,569
                                                                 ______________
                                                                        33,075

MANAGED GLOBAL
 Currently payable annuity products:
  DVA 80                                 5,665         10.829               61
  DVA 100                               32,523         10.740              349
 Contracts in accumulation period:
  DVA 80                                89,636         10.829              971
  DVA 100                            6,049,685         10.740           64,973
  DVA Series 100                        64,797         10.589              686
  DVA PLUS - Standard                  226,224         10.620            2,402
  DVA PLUS - Annual Ratchet            231,774         10.554            2,446
  DVA PLUS - 7% Solution             1,375,023         10.488           14,422
                                                                 ______________
                                                                        86,310

OTC
 Contracts in accumulation period:
  DVA 80                                 2,623         15.932               42
  DVA 100                              167,020         15.860            2,649
  DVA Series 100                         5,670         15.735               89
  DVA PLUS - Standard                   29,878         15.772              471
  DVA PLUS - Annual Ratchet             28,223         15.696              443
  DVA PLUS - 7% Solution                56,163         15.665              880
                                                                 ______________
                                                                         4,574

GROWTH & INCOME
 Contracts in accumulation period:
  DVA 80                                 8,340         12.542              104
  DVA 100                              389,432         12.523            4,877
  DVA Series 100                         2,225         12.489               28
  DVA PLUS - Standard                   50,199         12.499              627
  DVA PLUS - Annual Ratchet             38,037         12.486              475
  DVA PLUS - 7% Solution               173,758         12.471            2,167
                                                                 ______________
                                                                         8,278

</TABLE>

<PAGE>
<PAGE>
                                                        
APPENDIX:  DESCRIPTION OF BOND RATINGS

Excerpts from Moody's Investors Service, Inc. ("Moody's) description of its
bond ratings:

Aaa: Judged to be the best quality; they carry the smallest degree of
     investment risk.

Aa:  Judged to be of high quality by all standards; together with the
     Aaa group, they comprise what are generally known as high grade bonds.

A:   Possess many favorable investment attributes and are to be considered
     as "upper medium grade obligations."

Baa: Considered as medium grade obligations, i.e., they are neither highly
     protected nor poorly secured; interest payments and principal security
     appear adequate for the present but certain protective elements may be
     lacking or may be characteristically unreliable over any great length of
     time.

Ba:  Judged to have speculative elements; their future cannot be
     considered as well assured.

B:   Generally lack characteristics of the desirable investment.

Caa: Are of poor standing; such issues may be in default or there may be
     present elements of danger with respect to principal or interest.

Ca:  Speculative in a high degree; often in default.

C:   Lowest rate class of bonds; regarded as having extremely poor
     prospects.

Moody's also applies numerical indicators 1, 2 and 3 to rating categories.
The modifier 1 indicates that the security is in the higher end of its rating
category; 2 indicates a mid-range ranking; and 3 indicates a ranking toward
the lower end of the category.

Excerpts from Standard & Poor's Rating Group ("Standard & Poor's")
description
of its bond ratings:

AAA: Highest grade obligations; capacity to pay interest and repay
     principal is extremely strong.


                                   A-1
<PAGE>
<PAGE>
AA:  Also qualify as high grade obligations; a very strong capacity to
     pay interest and repay principal and differs from AAA issues only in
     small degree.

A:   Regarded as upper medium grade; they have a strong capacity to pay
     interest and repay principal although it is somewhat more susceptible to
     the adverse effects of changes in circumstances and economic conditions
     than debt in higher rated categories.

BBB: Regarded as having an adequate capacity to pay interest and repay
     principal; whereas it normally exhibits adequate protection parameters,
     adverse economic conditions or changing circumstances are more likely to
     lead to a weakened capacity than in higher rated categories -- this
     group is the lowest which qualifies for commercial bank investment.

BB, B,
CCC,
CC:  Predominantly speculative with respect to capacity to pay interest
     and repay principal in accordance with terms of the obligation:  BB
     indicates the lowest degree of speculation and CC the highest.

Standard & Poor's applies indicators "+," no character, and "-" to its rating
categories.  The indicators show relative standing within the major rating
categories.




                                   A-2
<PAGE>
<PAGE>

                      PART C -- OTHER INFORMATION

ITEM 24: FINANCIAL STATEMENTS AND EXHIBITS

FINANCIAL STATEMENTS

(a) (1)  All financial statements are included in either the Prospectuses
          or the Statements of Additional Information, as indicated therein.
    (2)  Schedules I, III, IV follow:


                                SCHEDULE I
                          SUMMARY OF INVESTMENTS
                  OTHER THAN INVESTMENTS IN RELATED PARTIES
                           (Dollars in thousands)

<TABLE>
<CAPTION>

                                                                       Balance
                                                                         Sheet
December 31, 1996                           Cost 1         Value        Amount
_______________________________________________________________________________
<S>                                       <C>            <C>          <C>
TYPE OF INVESTMENT
Fixed maturities, available for sale:
  Bonds:
    United States Government and govern-
      mental agencies and authorities      $73,984       $73,857       $73,857
    Public utilities                        35,893        36,048        36,048
    Investment grade corporate             134,487       134,607       134,607
    Below investment grade corporate        25,921        26,114        26,114
    Mortgage-backed securities               4,868         4,937         4,937
                                        ___________   ___________   ___________
Total fixed maturities, available
  for sale                                 275,153       275,563       275,563

Equity securities:
  Common stocks:  industrial, miscel-
    laneous and all other                       36            33            33

Mortgage loans on real estate               31,459                      31,459
Policy loans                                 4,634                       4,634
Short-term investments                      12,631                      12,631
                                        ___________                 ___________
Total investments                         $323,913                    $324,320
                                        ===========                 ===========
<FN>
Note 1:  Cost is defined as original cost for stocks and other invested assets,
         amortized cost for bonds and unpaid principal for policy loans and
         mortgage loans on real estate, adjusted for amortization of premiums
         and accrual of discounts.
</TABLE>


















                                SCHEDULE III
                     SUPPLEMENTARY INSURANCE INFORMATION
                           (Dollars in thousands)

<TABLE>
<CAPTION>
          Column              Column      Column     Column   Column    Column
             A                  B           C          D         E         F
________________________________________________________________________________
                                            Future
                                            Policy              Other
                                  De-    Benefits,             Policy
                               ferred      Losses,             Claims    Insur-
                               Policy       Claims      Un-       and      ance
                               Acqui-          and   earned     Bene-  Premiums
                               sition         Loss  Revenue      fits       and
Segment                         Costs     Expenses  Reserve   Payable   Charges
________________________________________________________________________________
<S>                           <C>         <C>        <C>           <C>   <C>
                                              POST-ACQUISITION
________________________________________________________________________________
Period August 14, 1996
 through December 31, 1996:
Life insurance                $11,469     $285,287   $2,063        --    $8,768

                                              PRE-ACQUISITION
________________________________________________________________________________
Period January 1, 1996
 through August 13, 1996:
Life insurance                 85,265      176,914    8,826        --    12,259

Year ended December 31, 1995:
Life insurance                 67,314       33,673    6,556        --    18,388

Year ended December 31, 1994:
Life insurance                 60,662        1,051    1,759        --    17,519
</TABLE>























                                SCHEDULE III
                  SUPPLEMENTARY INSURANCE INFORMATION - CONTINUED
                           (Dollars in thousands)

<TABLE>
<CAPTION>
          Column              Column      Column     Column   Column    Column
             A                  G           H          I         J         K
________________________________________________________________________________

                                                    Amorti-
                                          Benefits   zation
                                           Claims,       of
                                            Losses  Deferred
                                  Net          and   Policy     Other
                              Invest-      Settle-   Acqui-    Opera-
                                 ment         ment   sition      ting  Premiums
Segment                        Income     Expenses    Costs  Expenses   Written
________________________________________________________________________________
<S>                            <C>          <C>       <C>      <C>           <C>
                                              POST-ACQUISITION
________________________________________________________________________________
Period August 14, 1996
 through December 31, 1996:
Life insurance                 $5,795       $7,003     $244    $8,066        --

                                              PRE-ACQUISITION
________________________________________________________________________________
Period January 1, 1996
 through August 13, 1996:
Life insurance                  4,990        5,270    2,436     8,847        --

Year ended December 31, 1995:
Life insurance                  2,818        3,146    2,710    13,333        --

Year ended December 31, 1994:
Life insurance                    560           35    4,608     9,317        --
</TABLE>






















                                 SCHEDULE IV
                                 REINSURANCE
              GOLDEN AMERICAN LIFE INSURANCE COMPANY AND SUBSIDIARY

<TABLE>
<CAPTION>
Column A               Column B     Column C  Column D     Column E   Column F
_______________________________________________________________________________
                                                                     Percentage
                                    Ceded to   Assumed               of Amount
                          Gross        Other  from Other        Net    Assumed
                         Amount    Companies  Companies      Amount     to Net
_______________________________________________________________________________
<S>                 <C>          <C>                <C> <C>                 <C>
 At December 31, 1996:
 Life insurance in
  force             $86,192,000  $58,368,000        --  $27,824,000         --
                    ============ ============ ========= ============ ==========
 At December 31, 1995:
 Life insurance in
  force             $38,383,000  $24,709,000        --  $13,674,000         --
                    ============ ============ ========= ============ ==========
 At December 31, 1994:
 Life insurance in
  force             $30,227,000  $23,061,000        --   $7,166,000         --
                    ============ ============ ========= ============ ==========
</TABLE>






EXHIBITS

(b) (1)  Resolution of the board of directors of Depositor authorizing the
         establishment of the Registrant (1)

    (2)  N/A

    (3)  (a)  Form of Distribution Agreement between the Depositor and
              Directed Services, Inc. (1)
         (b)  Form of Dealers Agreement (1)
         (c)  Organizational Agreement (1)
         (d)  (i)    Addendum to Organizational Agreement (1)
              (ii)   Expense Reimbursement Agreement (1)
         (e)  Form of Assignment Agreement for Organizational Agreement (1)

    (4)  (a)  Individual Deferred Combination Variable and Fixed Annuity
              Contract 
         (b)  Group Deferred Combination Variable and Fixed
              Annuity Contract 
         (c)  Individual Deferred Variable Annuity Contract 
         (d)  Individual Retirement Annuity Rider Page (1)
         (e)  ROTH Individual Retirement Annuity Rider

    (5)  (a)  Individual Deferred Combination Variable and Fixed Annuity
              Application (1)
         (b)  Group Deferred Combination Variable and Fixed Annuity Enrollment
              Form (1)
         (c)  Individual Deferred Variable Annuity Application (1)

    (6)  (a)  (i) Articles of Incorporation of Golden American Life Insurance
                  Company (1)
             (ii) Certificate of Amendment of the Restated Articles of
                  Incorporation of Golden American Life Insurance Company (1)
             (iii) Certificate of Amendment of the Restated Articles of
                   Incorporation of MB Variable Life Insurance Company (1)
             (iv) Certificate of Amendment of the Restated Articles of
                  Incorporation of Golden American Life Insurance Company
                  (12/28/93) (1)
         (b)  (i) By-Laws of Golden American Life Insurance Company (1)
             (ii) By-Laws of Golden American Life Insurance Company, as
                  amended (1)
            (iii) Certificate of Amendment of the By-Laws of MB Variable Life
                  Insurance Company, as amended (1)
             (iv) By-Laws of Golden American, as amended (12/21/93) (1)

<PAGE>
<PAGE>
    (7)  Not applicable

    (8)  Participation Agreement between Golden American
         and Warburg Pincus Trust (to be filed by amendment)

    (9)  Opinion and Consent of Myles R. Tashman (1)

    (10) (a)  Consent of Sutherland, Asbill & Brennan LLP
         (b)  Consent of Ernst & Young LLP, Independent Auditors
         (c)  Consent of Myles R. Tashman

    (11) Not applicable

    (12) Not applicable

    (13) Schedule of Performance Data (1)

    (15) Powers of Attorney

(1)  Incorporated herein by reference to Pre-Effective Amendment No. 1 to a 
     Registration Statement on Form N-4 for Separate Account B filed with
     the Securities and Exchange Commission on September 24, 1997 (File No.
     333-28755).

ITEM 25:  DIRECTORS AND OFFICERS OF THE DEPOSITOR

                             Principal                 Position(s)
Name                      Business Address             with Depositor

Terry L. Kendall         Golden American Life Ins. Co. Director, President and
                         1001 Jefferson Street         Chief Executive Officer
                         Wilmington, DE  19801

Paul E. Larson           Equitable of Iowa Companies   Director
                         909 Locust Street 
                         Des Moines, IA  50309  

Beth B. Neppl            Equitable of Iowa Companies   Director and
                         909 Locust Street             Vice President
                         Des Moines, IA  50309

Paul R. Schlaack         Equitable of Iowa Companies   Director and Chairman
                         909 Locust Street
                         Des Moines, IA  50309

Susan B. Watson          Equitable of Iowa Companies   Director, Senior Vice 
                         909 Locust Street             President and Chief
                         Des Moines, IA  50309         Financial Officer


<PAGE>
<PAGE>

Myles R. Tashman         Golden American Life Ins. Co. Director, Executive
                         1001 Jefferson Street         Vice President, General  
                         Wilmington, DE  19801         Counsel and Secretary

Barnett Chernow          Golden American Life Ins. Co. Executive Vice
                         1001 Jefferson Street         President
                         Wilmington, DE  19801

James R. McInnis         Golden American Life Ins. Co. Executive Vice
                         1001 Jefferson Street         President
                         Wilmington, DE  19801

Stephen J. Preston       Golden American Life Ins. Co. Senior Vice President
                         1001 Jefferson Street,        and Chief Actuary
                         Wilmington, DE  19801

David  L. Jacobson       Golden American Life Ins. Co. Senior Vice President
                         1001 Jefferson Street         and Assistant Secretary
                         Wilmington, DE  19801

William L. Lowe          Equitable of Iowa Companies   Senior Vice President,
                         909 Locust Street             Sales & Marketing
                         Des Moines, IA  50309

Edward Syring, Jr.       Equitable of Iowa Companies   Senior Vice President,
                         909 Locust Street             Sales & Marketing
                         Des Moines, IA  50309

Dennis D. Hargens        Equitable of Iowa Companies   Treasurer
                         909 Locust Street
                         Des Moines, IA  50309

Lawrence W. Porter, M.D. Equitable of Iowa Companies   Medical Director
                         909 Locust Street
                         Des Moines, IA  50309

ITEM 26: PERSONS CONTROLLED BY OR UNDER COMMON CONTROL WITH THE DEPOSITOR OR
REGISTRANT

The Depositor owns 100% of the stock of a newly formed New York company, First
Golden American Life Insurance Company of New York ("First Golden").  The
primary purpose for the formation of First Golden is to offer variable products
in the state of New York.

The following persons control or are under common control with the Depositor:

DIRECTED SERVICES, INC. ("DSI") - This corporation is a general business
corporation organized under the laws of the State of New York, and is wholly
owned by ING Groep, N.V.  The primary purpose of DSI is to act as
a broker-dealer in securities.  It acts as the principal underwriter and
distributor of variable insurance products including variable annuities as
required by the SEC.  The contracts are issued by the Depositor.  DSI also has
the power to carry on a general financial, securities, distribution, advisory
or investment advisory business; to act as a general agent or broker for
insurance companies and to render advisory, managerial, research and
consulting services for maintaining and improving managerial efficiency and
operation.  DSI is also registered with the SEC as an investment adviser.

<PAGE>
<PAGE>
As of September 30, 1997, the subsidiaries of ING are as follows:
                 
     The registrant is a segregated asset account of the Company and is
     therefore owned and controlled by the Company. All of the Company's
     outstanding stock is owned and controlled by ING. ING is described more
     fully in the statement of additional information included in this 
     registration statement. Various companies and other entities controlled
     by ING may therefore be considered to be under common control with the 
     registrant or the Company. Such other companies and entities, together 
     with the identity of their controlling persons (where applicable), are
     set forth on the following organizational chart.

                    ING GROUP - U.S.A. Holding Company System
                             As of Jannuary 1, 1998

ING Group N.V. (The Netherlands) - No FEIN(non-insurer)
  ING Bank N.V. (The Netherlands) - No FEIN(non-insurer)
  ING Verzekeringen N.V. (The Netherlands) - No Fein (non-insurer)
     ING Insurance International B.V. (The Netherlands) - No FEIN(non-insurer)
        Nederlands Reassurantie Groep Holding N.V. (The Netherlands) (non-
               insurer)
           NRG America Holding Company (Pennsylvania) (non-insurer) (23-2074221)
              NRG America Syndicate (New York) (non-insurer) (22-2281839) 
              NRG America Management Corporation (Pennsylvania) (23-1667532) 
              Philadelphia Reinsurance Corporation (Pennsylvania) (23-1620930)
        Nationale-Nederlanden Intertrust B.V. (The Netherlands) (non-insurer)
           NNUS Realty Corporation (Delaware) (non-insurer) (13-3062172)
        The Equitable of Iowa Companies, Inc. (Delaware)
           Equitable Life Insurance Company of Iowa (Iowa)
              USG Annuity & Life Company (Oklahoma)
              Equitable American Life Insurance (Iowa)
           Equitable of Iowa Securities Network, Inc. (Iowa)
           Equitable Investment Services, Inc. (Iowa)
           Locust Street Securities, Inc. (Iowa)
           Golden American Life Insurance Company (Delaware)
              First Golden American Life Insurance Company of 
                  New York (New York)
           Directed Services, Inc. (Delaware)
        ING America Insurance Holdings, Inc. (Delaware) (non-insurer) (02-
                0333654)
           ING North America Insurance Corporation (Delaware) (non-insurer) 
                    (52-1317217)
           ING U.S. P&C Corporation, Inc. (Delaware)(non-insurance)(51-0290450)
              Excelsior Insurance Company (New Hampshire) (15-0302550)
              Peerless Insurance Company (New Hampshire) (02-0177030)
              America First Insurance Company (Florida) (58-0953149)
              Alabama First Insurance Company (Alabama) (63-0830057)
              Fidelity Southern Insurance Company (Texas) (74-1276503)
              Diversified Settlements, Inc. (New Hampshire) (non-insurer) 
               (02-0424648) 
              The Netherlands Insurance Company (New Hampshire) (02-0342937) 
              Indiana Insurance Company (Indiana) (35-0410010)
                 Consolidated Insurance Company (Indiana) (35-6018568)
              Cooling Grumme Mumford Company, Inc. (Indiana) (non-insurance)  
               (35-6018566)
           ING America Life Corporation (Georgia) (non-insurer) (58- 1360182)
              Southland Life Insurance Company (Texas) (75-0572420)
              GAC Capital, Inc. (Delaware) (non-insurer) (51-0266924)
              Life Insurance Company of Georgia (Georgia) (58-0298930)
                 Springstreet Associates, Inc. (Georgia) (non-insurer) (58-
                  1822054)
           Security Life of Denver Insurance Company (Colorado) (84-0499703)
              ING America Equities, Inc. (Colorado) (non-insurer) (84-0499703)
              Midwestern United Life Insurance Company (Indiana) (35-0838945)
              First Secured Mortgage Deposit Corporation (Colorado) (non-
               insurance) (84-1086427)
              First ING of New York (New York) (13-2740556)
              Wilderness Associate (Colorado) (non-insurer)
           Columbine Life Insurance Company (Colorado) (52-1222820)
           Security Life of Denver International, LTD (non-insurer) 
           SLR Management, LTD (Bermuda) (non-insurer) 
           Lion Custom Investments LLC (Delaware) (non-insurer) 
           Orange Investment Enterprises, Inc. (Delaware) (non-insurer) 
           ING Seguros Sociedad Anonima de Capital Variable (Mexico) Insurer 
           ING Investment Management LLC (Delaware) (58-1515059)
           VESTAX Capital Corporation (Ohio)(non-insurance)
              VTX Agency Inc. (Ohio)(non-insurance)
              PMG Agency, Inc. (Ohio)(non-insurance)
              VESTAX Securities Corporation (Ohio)(non-insurance)
              VTX Agency of Michingan (Michigan)(non-insurance)

<PAGE>
<PAGE>
Item 27:  Number of Contract Owners

29,538 as of January 30, 1998

ITEM 28: INDEMNIFICATION

Golden American shall indemnify (including therein the prepayment of expenses)
any person who is or was a director, officer or employee, or who is or was
serving at the request of Golden American as a director, officer or employee
of another corporation, partnership, joint venture, trust or other enterprise
for expenses (including attorney's fees), judgments, fines and amounts paid
in settlement actually and reasonably incurred by him with respect to any
threatened, pending or completed action, suit or proceedings against him by
reason of the fact that he is or was such a director, officer or employee to
the extent and in the manner permitted by law.

Golden American may also, to the extent permitted by law, indemnify any other
person who is or was serving Golden American in any capacity.  The Board of
Directors shall have the power and authority to determine who may be
indemnified under this paragraph and to what extent (not to exceed the extent
provided in the above paragraph) any such person may be indemnified.

Golden American may purchase and maintain insurance on behalf of any such
person or persons to be indemnified under the provision in the above
paragraphs, against any such liability to the extent permitted by law.

Insofar as indemnification for liabilities arising under the Securities Act of
1933, as amended, may be permitted to directors, officers and controlling 
persons of the Registrant, as provided above or otherwise, the Registrant has
been advised that in the opinion of the SEC such indemnification by the
Depositor is against public policy, as expressed in the Securities Act of 1933,
and therefore may be unenforceable.  In the event that a claim of such
indemnification (except insofar as it provides for the payment by the Depositor
of expenses incurred or paid by a director, officer or controlling person in
the successful defense of any action, suit or proceeding) is asserted against
the Depositor by such director, officer or controlling person and the SEC is
still of the same opinion, the Depositor or Registrant will, unless in the
opinion of its counsel the matter has been settled by controlling precedent,
submit to a court of appropriate jurisdiction the question of whether such
indemnification by the Depositor is against public policy as expressed by the
Securities Act of 1933 and will be governed by the final adjudication of such
issue.

<PAGE>
<PAGE>
ITEM 29: PRINCIPAL UNDERWRITER


(a) At present, Directed Services, Inc., the Registrant's Distributor, also
serves as principal underwriter for all contracts issued by Golden American.
DSI is the principal underwriter for Separate Account A, Separate Account B
and Alger Separate Account A of Golden American.

(b) The following information is furnished with respect to the principal
officers and directors of Directed Services, Inc., the Registrant's
Distributor:

Name and Principal          Positions and Offices     Positions and Offices
Business Address            with Underwriter          with Registrant
- ------------------          ---------------------     ---------------------
Terry L. Kendall            Director                  Director, President and
Directed Services, Inc.                               Chief Executive Officer
1001 Jefferson Street                                  
Wilmington, DE  19801

Beth B. Neppl               Director                  Director and Vice
Equitable of Iowa Companies                           President
909 Locust Street
Des Moines, IA  50309

R. Lawrence Roth            Director                  None
Equitable of Iowa Companies
909 Locust Street
Des Moines, IA  50309

Paul R. Schlaack            Director, Chairman        Director and Chairman
Equitable of Iowa Companies and Chief Executive
909 Locust Street           Officer
Des Moines, IA  50309

Myles R. Tashman            Director, Executive Vice  Director, Executive Vice
Directed Services, Inc.     President, General        President, General
1001 Jefferson Street       Counsel and Secretary     Counsel and Secretary
Wilmington, DE  19801

James R. McInnis            President                 Executive Vice President
Directed Services, Inc.                              
1001 Jefferson Street
Wilmington, DE  19801

Barnett Chernow             Executive Vice President  Executive Vice President
Directed Services, Inc.                              
1001 Jefferson Street
Wilmington, DE  19801

Stephen J. Preston          Senior Vice President     Senior Vice President
Directed Services, Inc.                               and Chief Actuary
1001 Jefferson Street
Wilmington, DE  19801

<PAGE>
<PAGE>
David L. Jacobson           Senior Vice President     Senior Vice President
Directed Services, Inc.  
1001 Jefferson Street
Wilmington, DE  19801

Susan K. Wheat              Treasurer                 None
Equitable of Iowa Companies
909 Locust Street
Des Moines, IA  50309

(c)
                     1997 Net
      Name of      Underwriting     Compensation
     Principal     Discounts and         on         Brokerage
    Underwriter    Commissions       Redemption    Commissions    Compensation
    -----------    -----------       ----------    -----------    ------------
       DSI         $36,350,879           $0            $0              $0

ITEM 30: LOCATION OF ACCOUNTS AND RECORDS

Accounts and records are maintained by Golden American Life Insurance Company
at 1001 Jefferson Street, Suite 400, Wilmington, DE  19801 and at 909 Locust
Street, Des Moines, IA 50309.

ITEM 31: MANAGEMENT SERVICES

None.

<PAGE>
<PAGE>
ITEM 32: UNDERTAKINGS

(a) Registrant hereby undertakes to file a post-effective amendment to this
registration statement as frequently as it is necessary to ensure that the
audited financial statements in the registration statement are never
more that 16 months old so long as payments under the variable annuity
contracts may be accepted.

(b) Registrant hereby undertakes to include either (1) as part of any
application to purchase a contract offered by the prospectus, a space that an
applicant can check to request a Statement of Additional Information, or (2) a
post card or similar written communication affixed to or included in the
prospectus that the applicant can remove to send for a Statement of Additional
Information; and,

(c) Registrant hereby undertakes to deliver any Statement of Additional
Information and any financial statements required to be made available under
this Form promptly upon written or oral request.

REPRESENTATIONS

1.  The account meets definition of a "separate account" under federal
    securities laws.

2.  Golden American Life Insurance Company hereby represents that the fees
    and charges deducted under the Contract described in the Prospectus, in
    the aggregate, are reasonable in relation to the services rendered, the
    expenses to be incurred and the risks assumed by the Company.


<PAGE>
<PAGE>
                             SIGNATURES
As  required  by  the Securities Act of 1933 and the Investment Company Act
of  1940,  the Registrant  certifies  that  it  meets  the  requirements of
Securities Act Rule 485(b) for effectiveness of this Registration Statement
and has caused  this Registration  Statement to  be signed on its behalf in
the  City of  Wilmington, and  State of  Delaware,  on the  11th  day  of
February, 1998.

                                     SEPARATE ACCOUNT B
                                      (Registrant)

                                By:  GOLDEN AMERICAN LIFE
                                     INSURANCE COMPANY
                                     (Depositor)

                                By:
                                     --------------------
                                     Terry L. Kendall*
                                     President and
                                     Chief Executive Officer
Attest:  /s/ Marilyn Talman
        ------------------------
         Marilyn Talman
         Vice President, Associate General Counsel
         and Assistant Secretary of Depositor

As required by the Securities Act of 1933, this Registration Statement has
been signed below by the following persons in the capacities indicated on
February 11, 1998.

Signature                          Title

                              President, Director
- --------------------          and Chief  Executive
Terry L. Kendall*             Officer of Depositor


                              Senior Vice President,  
- --------------------          Director and Chief 
Susan B. Watson*              Financial Officer 


                DIRECTORS OF DEPOSITOR


- ----------------------         -----------------------
Paul E. Larson*                Beth B. Neppl*



- ----------------------         -----------------------
Myles R. Tashman*              Paul R. Schlaack*



       By:  /s/ Marilyn Talman     Attorney-in-Fact
           -----------------------
           Marilyn Talman
_______________________
*Executed by Marilyn Talman on behalf of those indicated pursuant
to Power of Attorney.

<PAGE>
<PAGE>
                                  EXHIBIT INDEX

ITEM      EXHIBIT                                                PAGE #
4(a)      Individual Deferred Combination Variable               EX-99.B4A
          and Fixed Annuity Contract

4(b)      Group Deferred Combination Variable                    EX-99.B4B
          and Fixed Annuity Contract

4(c)      Individual Deferred Variable Annuity Contract          EX-99.B4C

4(e)      ROTH Individual Retirement Annuity Rider               EX-99.B4E

10(a)     Consent of Sutherland, Asbill & Brennan LLP            EX-99.B10A

10(b)     Consent of Ernst & Young LLP, Independent Auditors     EX-99.B10B

10(c)     Consent of Myles R. Tashman, Esq.                      EX-99.B10C

15        Powers of Attorney                                     EX-99.B15

<PAGE>
<PAGE>
                                                               EXHIBIT 4(a)
               GOLDEN                             DEFERRED COMBINATION
               AMERICAN                           VARIABLE AND FIXED
               LIFE INSURANCE                     ANNUITY CONTRACT
               COMPANY
GOLDEN AMERICAN IS A STOCK COMPANY DOMICILED IN WILMINGTON, DELAWARE.
- ------------------------------------------------------------------------------
  Annuitant                 Owner
  [THOMAS J. DOE]           [JOHN Q. DOE]

- ------------------------------------------------------------------------------
  Initial Premium           Annuity Option         Annuity Commencement Date
  [$10,000]                 [LIFE 10-YEAR CERTAIN] [JANUARY 1, 2053]
- ------------------------------------------------------------------------------
  Separate Account(s)                              Contract Number
  [SEPARATE ACCOUNT B AND THE FIXED ACCOUNT]       [123456]
- ------------------------------------------------------------------------------
This is a legal Contract between its Owner and us.  PLEASE READ IT CAREFULLY.
In this Contract YOU or YOUR refers to the Owner shown above.  WE, OUR or US
refers to Golden American Life Insurance Company.  You may allocate this
Contract's Accumulation Value among the Variable Separate Account, the General
Account and the Fixed Account shown in the Schedule.

If this Contract is in force, we will make income payments to the Owner
starting on the Annuity Commencement Date as shown in the Schedule.  If the
Owner dies prior to the Annuity Commencement Date, we will pay a death benefit
to the Beneficiary.  The amount of such benefit is subject to the terms of
this Contract.
  
ALL PAYMENTS AND VALUES, WHEN BASED ON THE INVESTMENT EXPERIENCE OF A VARIABLE
SEPARATE ACCOUNT DIVISION, MAY INCREASE OR DECREASE, DEPENDING ON THE
CONTRACT'S INVESTMENT RESULTS.  ALL PAYMENTS AND VALUES BASED ON THE FIXED
ACCOUNT MAY BE SUBJECT TO A MARKET VALUE ADJUSTMENT, THE OPERATION OF WHICH
MAY CAUSE SUCH PAYMENTS AND VALUES TO INCREASE OR DECREASE.
     
RIGHT TO EXAMINE CONTRACT:  YOU MAY RETURN THIS CONTRACT TO US OR THE AGENT
THROUGH WHOM YOU PURCHASED IT WITHIN 10 DAYS AFTER YOU RECEIVE IT.  IF SO
RETURNED, WE WILL TREAT THE CONTRACT AS THOUGH IT WERE NEVER ISSUED.  UPON
RECEIPT WE WILL PROMPTLY REFUND THE ACCUMULATION VALUE, ADJUSTED FOR ANY
MARKET VALUE ADJUSTMENT, MINUS ANY CREDIT, PLUS ANY CHARGES WE HAVE DEDUCTED
AS OF THE DATE THE RETURNED CONTRACT IS RECEIVED BY US.



Customer Service Center                           Secretary:
1001 Jefferson Street, Suite 400
Wilmington, Delaware 19801
                                                  President:


- ------------------------------------------------------------------------------
DEFERRED COMBINATION VARIABLE AND FIXED ANNUITY CONTRACT - NO DIVIDENDS
 Variable Cash Surrender Values while the Annuitant and Owner are living and
 prior to the Annuity Commencement Date.  Death benefit subject to guaranteed
 minimum.  Additional Premium Payment Option.  Partial Withdrawal Option.  Non-
 participating.  Investment results reflected in values.

GA-IA-1036-02/97
<PAGE>
<PAGE>
                               CONTRACT CONTENTS
- ------------------------------------------------------------------------------

THE SCHEDULE                         YOUR CONTRACT BENEFITS............... 14

 PAYMENT AND INVESTMENT INFORMATION.3A    CASH VALUE BENEFIT
 THE VARIABLE SEPARATE ACCOUNTS.....3B    PARTIAL WITHDRAWAL OPTION
 THE GENERAL ACCOUNT................3C    PROCEEDS PAYABLE TO THE BENEFICIARY
 CONTRACT FACTS.....................3D
 CHARGES AND FEES...................3E
 INCOME PLAN FACTORS................3F  CHOOSING AN INCOME PLAN..........  16

IMPORTANT TERMS .................... 4

INTRODUCTION TO THIS CONTRACT....... 6     ANNUITY BENEFITS
                                           ANNUITY COMMENCEMENT DATE SELECTION
 THE CONTRACT                             FREQUENCY SELECTION
 THE OWNER                                THE INCOME PLAN
 THE ANNUITANT                            THE ANNUITY OPTIONS
 THE BENEFICIARY                          PAYMENT WHEN NAMED PERSON DIES
 CHANGE OF OWNER OR BENEFICIARY
                                         OTHER IMPORTANT INFORMATION...... 18
PREMIUM PAYMENTS AND ALLOCATION
  CHANGES...........................  8
                                           SENDING NOTICE TO US
 INITIAL PREMIUM PAYMENT                  REPORTS TO OWNER
 ADDITIONAL PREMIUM PAYMENT OPTION        ASSIGNMENT - USING THIS CONTRACT
 YOUR RIGHT TO CHANGE ALLOCATION OF         AS COLLATERAL SECURITY
 ACCUMULATION VALUE                       CHANGING THIS CONTRACT
 WHAT HAPPENS IF A VARIABLE SEPARATE      CONTRACT CHANGES - APPLICABLE
   ACCOUNT DIVISION IS NOT AVAILABLE        TAX LAW
                                          MISSTATEMENT OF AGE OR SEX
                                          NON-PARTICIPATING
HOW WE MEASURE THE CONTRACT'S              PAYMENTS WE MAY DEFER
  ACCUMULATION VALUE                  9    AUTHORITY TO MAKE AGREEMENTS
                                           REQUIRED NOTE ON OUR COMPUTATIONS
 THE VARIABLE SEPARATE ACCOUNTS
 THE GENERAL ACCOUNT
 VALUATION PERIOD
 ACCUMULATION VALUE
 ACCUMULATION VALUE IN EACH DIVISION
 MEASUREMENT OF INVESTMENT EXPERIENCE
 CHARGES DEDUCTED FROM ACCUMULATION VALUE
   ON EACH CONTRACT PROCESSING DATE

  Copies of any application and any additional Riders and Endorsements are at
                          the back of this Contract.
THE SCHEDULE

 The Schedule gives specific facts about this Contract and its coverage.
 Please refer to the Schedule while reading this Contract.
                                       
                                       2
<PAGE>
<PAGE>
                                 THE SCHEDULE
                      PAYMENT AND INVESTMENT INFORMATION
- ------------------------------------------------------------------------------
  Annuitant                 Owner
  [THOMAS J. DOE]           [JOHN Q. DOE]

- ------------------------------------------------------------------------------
  Annuitant's Issue Age     Annuitant's Sex        Owner's Issue Age
  [55]                      [MALE]                 [35]
- ------------------------------------------------------------------------------
  Initial Premium           Annuity Option         Annuity Commencement Date
  [$10,000]                 [LIFE 10-YEAR CERTAIN] [JANUARY 1, 2053]
- ------------------------------------------------------------------------------
  Contract Date             Issue Date             Residence Status
  [JANUARY 1, 1994]         [JANUARY 1, 1994]      [DELAWARE]
- ------------------------------------------------------------------------------
  Separate Account(s)                              Contract Number
  [SEPARATE ACCOUNT B AND THE FIXED ACCOUNT]       [123456]
- ------------------------------------------------------------------------------
INITIAL INVESTMENT

 Initial Premium Payment received:            [$10,000]
 
 Your initial Accumulation Value has been invested as follows:
 
                                                    PERCENTAGE OF
               DIVISIONS                          ACCUMULATION VALUE
               ---------                          ------------------
               [Multiple Allocation                     10%
               Fully Managed                            10%
               Capital Appreciation                     10%
               Rising Dividends                         10%
               All-Growth                               10%
               Real Estate                              10%
               Hard Assets                               5%
               Emerging Markets                          5%
               Limited Maturity Bond                     5%
               Liquid Asset                              5%
               Value Equity                              5%
               Strategic Equity                          5%
               Managed Global                            5%
               Fixed Allocation - 1 Year                 5%
               -------------------------                ---
               Total                                    100%
               =====                                    ====
                                       
ADDITIONAL PREMIUM PAYMENT INFORMATION

 [We will accept additional Premium Payments until either the Annuitant or
 Owner reaches the Attained Age of 85.  The minimum additional payment which
 may be made is [$500.00].]
 
 [In no event may you contribute to your IRA for the taxable year in which you
 attain age 70 1/2 and thereafter (except for rollover contributions).  The
 minimum additional payment which may be made is [$250.00].]

                                      3A1
<PAGE>
<PAGE>
                                 THE SCHEDULE
                PAYMENT AND INVESTMENT INFORMATION (continued)
- ------------------------------------------------------------------------------
  Annuitant                 Owner
  [THOMAS J. DOE]           [JOHN Q. DOE]

- ------------------------------------------------------------------------------
  Annuitant's Issue Age     Annuitant's Sex        Owner's Issue Age
  [55]                      [MALE]                 [35]
- ------------------------------------------------------------------------------
  Initial Premium          Annuity Option          Annuity Commencement Date
  $[10,000]                [LIFE 10-YEAR CERTAIN]  [JANUARY 1, 2053]
- ------------------------------------------------------------------------------
  Contract Date             Issue Date             Residence Status
  [JANUARY 1, 1994]         [JANUARY 1, 1994]      [DELAWARE]
- ------------------------------------------------------------------------------
  Separate Account(s)                              Contract Number
  [SEPARATE ACCOUNT B AND THE FIXED ACCOUNT]       [123456]
- ------------------------------------------------------------------------------
ACCUMULATION VALUE ALLOCATION RULES

 The maximum number of Divisions in which you may be invested at any one time
 is [sixteen].  You are allowed unlimited allocation changes per Contract Year
 without charge.  We reserve the right to impose a charge for any allocation
 change in excess of [twelve] per Contract Year.  The Excess Allocation Charge
 is shown in the Schedule.  Allocations into and out of the Guaranteed
 Interest Divisions are subject to restrictions (see General Account).

ALLOCATION CHANGES BY TELEPHONE

 You may request allocation changes by telephone during our telephone request
 business hours.  You may call our Customer Service Center at 1-800-366-0066
 to make allocation changes by using the personal identification number you
 will receive.  You may also mail any notice or request for allocation changes
 to our Customer Service Center at the address shown on the cover page.
                                       
                                      3A2
<PAGE>
<PAGE>
                                 THE SCHEDULE
                        THE VARIABLE SEPARATE ACCOUNTS
- ------------------------------------------------------------------------------
  Annuitant                 Owner
  [THOMAS J. DOE]           [JOHN Q. DOE]

- ------------------------------------------------------------------------------
  Initial Premium          Annuity Option          Annuity Commencement Date
  [$10,000]                [LIFE 10-YEAR CERTAIN]  [JANUARY 1, 2053]
- ------------------------------------------------------------------------------
  Separate Account(s)
  [SEPARATE ACCOUNT B, SEPARATE ACCOUNT D AND THE  Contract Number
  FIXED ACCOUNT]                                   [123456]
- ------------------------------------------------------------------------------
DIVISIONS INVESTING IN SHARES OF A MUTUAL FUND

 Separate Account B (the "Account") is a unit investment trust Separate
 Account, organized in and governed by the laws of the State of Delaware, our
 state of domicile. The Account is divided into Divisions.  Each Division
 listed below invests in shares of the mutual fund portfolio (the "Series")
 designated.  Each portfolio is a part of The GCG Trust managed by Directed
 Services, Inc.

               SERIES                             SERIES
               ------                             ------
               [Multiple Allocation               Real Estate
               Fully Managed                      Hard Assets
               Value Equity                       All-Growth
               Small Cap                          Limited Maturity Bond
               Capital Appreciation               Liquid Asset
               Rising Dividends                   Strategic Equity
               Growth Opportunities               Developing World]

 Each Division listed below invests in shares of the mutual fund portfolio
 (the "Portfolio") designated.  Each portfolio is a part of the Equi-Select
 Series Trust managed by Equitable Investment Services, Inc.

               PORTFOLIO
               ---------
               [OTC
               Growth & Income
               Value + Growth
               Research
               Total Return]

The Division listed below invests in shares of the mutual fund portfolio (the
"Portfolio") designated.  The portfolio is a part of the Warburg Pincus Trust
managed by Warburg, Pincus Counselors, Inc.

               PORTFOLIO
               ---------
               [International Equity]
                                       
                                      3B
<PAGE>
<PAGE>
                                 THE SCHEDULE
                              THE GENERAL ACCOUNT
- ------------------------------------------------------------------------------
  Annuitant                 Owner
  [THOMAS J. DOE]           [JOHN Q. DOE]

- ------------------------------------------------------------------------------
  Initial Premium          Annuity Option          Annuity Commencement Date
  [$10,000]                [LIFE 10-YEAR CERTAIN]  [JANUARY 1, 2053]
- ------------------------------------------------------------------------------
  Separate Account(s)                              Contract Number
  [SEPARATE ACCOUNT B AND THE FIXED ACCOUNT]       [123456]
- ------------------------------------------------------------------------------
GENERAL ACCOUNT

[GUARANTEED INTEREST DIVISION
 A Guaranteed Interest Division provides an annual minimum interest rate of
 3%.  At our sole discretion, we may periodically declare higher interest
 rates for specific Guarantee Periods.  Such rates will apply to periods
 following the date of declaration.  Any declaration will be by class and will
 be based on our future expectations.
 
 LIMITATIONS OF ALLOCATIONS
 We reserve the right to restrict allocations into  and out of the General
 Account.  Such limits may be dollar restrictions on allocations into the
 General Account or we may restrict reallocations into the General Account.
 
 TRANSFERS FROM A GUARANTEED INTEREST DIVISION
 We currently require that an amount allocated to a  Guarantee Period not be
 transferred until the Maturity Date, except pursuant to our published rules.
 We reserve the right not to allow amounts previously transferred from a
 Guaranteed Interest Division to the Variable Separate Account Divisions or to
 a Fixed Allocation to be transferred back to a Guaranteed Interest Division
 for a period of at least six months from the date of transfer.]

                                      3C
<PAGE>
<PAGE>
                                 THE SCHEDULE
                                CONTRACT FACTS
- ------------------------------------------------------------------------------
  Annuitant                 Owner
  [THOMAS J. DOE]           [JOHN Q. DOE]

- ------------------------------------------------------------------------------
  Initial Premium          Annuity Option          Annuity Commencement Date
  [$10,000]                [LIFE 10-YEAR CERTAIN]  [JANUARY 1, 2053]
- ------------------------------------------------------------------------------
  Separate Account(s)                              Contract Number
  [SEPARATE ACCOUNT B AND THE FIXED ACCOUNT]       [123456]
- ------------------------------------------------------------------------------
CONTRACT FACTS

 CONTRACT PROCESSING DATE
 The Contract Processing Date for your Contract is [January 1] of each year.
 
 SPECIALLY DESIGNATED DIVISIONS
 When a distribution is made from an investment portfolio underlying a
 Variable Separate Account Division in which reinvestment is not available, we
 will allocate the amount of the distribution to the [Liquid Asset Division]
 unless you specify otherwise.
 
PARTIAL WITHDRAWALS

 The maximum amount that can be withdrawn each Contract Year without being
 considered an Excess Partial Withdrawal is 10% of the Accumulation Value as
 of the date of the withdrawal.  We will collect a Surrender Charge for Excess
 Partial Withdrawals and a charge for any unrecovered Premium Tax.  In no
 event may a Partial Withdrawal exceed 90% of the Cash Surrender Value.  After
 a Partial Withdrawal, the remaining Accumulation Value must be at least $100
 to keep the Contract in force.
 
 CONVENTIONAL PARTIAL WITHDRAWALS
 Minimum Withdrawal Amount:            $1,000.
 
 Any Conventional Partial Withdrawal from a Fixed Allocation is subject to a
 Market Value Adjustment unless withdrawn from a Fixed Allocation within 30
 days prior to the Maturity Date.
 
 SYSTEMATIC PARTIAL WITHDRAWALS
 Systematic Partial Withdrawals may be taken on a monthly, quarterly or annual
 basis.  You select the day withdrawals will be made, but no later than the
 28th day of the month.  If you do not elect a day, the certificate date will
 be used.
 
 Minimum Withdrawal Amount:            $100.
 Maximum Withdrawal Amount:
 
 Variable Separate Account Divisions:  0.83% monthly, 2.50% quarterly or 10%
                                       annually of Accumulation Value.
 Fixed Allocations and
 Guaranteed Interest Divisions:        Interest earned on a Fixed Allocation
                                       or Guaranteed Interest Division for
                                       the prior month, quarter or year
                                       (depending on the frequency selected).
 
 Systematic Partial Withdrawals from  Fixed Allocations are not subject to a
 Market Value Adjustment.
 
 [IRA PARTIAL WITHDRAWALS FOR QUALIFIED PLANS ONLY
 IRA Partial Withdrawals may be taken on a monthly, quarterly or annual basis.
 A minimum withdrawal of $100.00 is required.  You select the day the
 withdrawals will be made, but no later than the 28th day of the month.  If
 you do not elect a day, the Contract Date will be used.  Systematic Partial
 Withdrawals and Conventional Partial Withdrawals are not allowed when IRA
 Partial Withdrawals are being taken.  An IRA Partial Withdrawal in excess of
 the maximum amount allowed under the Systematic Partial Withdrawal option may
 be subject to a Market Value Adjustment.]
 
                                      3D1
<PAGE>
<PAGE>
                                 THE SCHEDULE
                          CONTRACT FACTS (continued)
- ------------------------------------------------------------------------------
  Annuitant                 Owner
  [THOMAS J. DOE]           [JOHN Q. DOE]

- ------------------------------------------------------------------------------
  Initial Premium          Annuity Option          Annuity Commencement Date
  [$10,000]                [LIFE 10-YEAR CERTAIN]  [JANUARY 1, 2053]
- ------------------------------------------------------------------------------
  Separate Account(s)                              Contract Number
  [SEPARATE ACCOUNT B AND THE FIXED ACCOUNT]       [123456]
- ------------------------------------------------------------------------------
DEATH BENEFITS
 [IF DEATHBEN = "1":  The Death Benefit is the greatest of (i) the
 Accumulation Value less an amount equal to all Credits applied within twelve
 months prior to date of death, (ii) the Guaranteed Death Benefit less an
 amount equal to all Credits applied within twelve months prior to date of
 death, (iii) the Cash Surrender Value, and (iv) the sum of premiums paid,
 less any Partial Withdrawals.
 IF DEATHBEN = "2":  The Death Benefit is the greatest of (i) the Accumulation
 Value less an amount equal to all Credits applied within twelve months prior
 to date of death, (ii) the Guaranteed Death Benefit less an amount equal to
 all Credits applied within twelve months prior to date of death, (iii) the
 Cash Surrender Value, and (iv) the sum of premiums paid, less any Partial
 Withdrawals.
 IF DEATHBEN = "3":  The Death Benefit is the greatest of (i) the Cash
 Surrender Value, (ii) the Accumulation Value less an amount equal to all
 Credits applied within twelve months prior to date of death, (iii) the sum of
 the premiums paid, less any Partial Withdrawals.]
 
 GUARANTEED DEATH BENEFIT
 On the Contract Date, the Guaranteed Death Benefit is the initial premium
 plus any Credits.  On subsequent Valuation Dates, the Guaranteed Death
 Benefit is calculated as follows:
 [IF DEATHBEN = "1":  OPTION 1:
 (1)  Start with the Guaranteed Death Benefit from the prior Valuation Date;
 (2)  Calculate interest on (1) for the current Valuation Period at the
      Guaranteed Death Benefit Interest Rate;
 (3)  Add (1) and (2);
 (4)  Add any additional premiums paid and Credits during the current
      Valuation Period to (3);
 (5)  Subtract Partial Withdrawals made during the current Valuation Period
      from (4);
 
 Each accumulated initial or additional Premium Payment and Credit, reduced by
 any Partial Withdrawals (including any associated Market Value Adjustment and
 Surrender Charge incurred) allocated to such premium, will continue to grow
 at the Guaranteed Death Benefit Interest Rate until reaching its Maximum
 Guaranteed Death Benefit.
 GUARANTEED DEATH BENEFIT INTEREST RATE
 The Guaranteed Death Benefit is accumulated at a rate of 7% compounded
 annually, except:
 (1)  Amounts in the Liquid Asset Division are accumulated at the net rate of
      return for the Liquid Asset Division during the current Valuation Period
      if less than 7%; and
 (2)  Amounts in the Limited Maturity Bond Division are accumulated at the net
      rate of return for the Limited Maturity Bond Division during the current
      Valuation Period if less than 7%; and
 (3)  Amounts in a Fixed Allocation or Guaranteed Interest Division are
      accumulated at the interest rate being credited to such Fixed Allocation
      or Guaranteed Interest Division during the current Valuation Period if
      less than 7%.
MAXIMUM GUARANTEED DEATH BENEFITS
 The Maximum Guaranteed Death Benefit equals two times the cumulative premiums
 paid, plus two times cumulative Credits applied, less an adjustment to
 reflect Partial Withdrawals.  Each Partial Withdrawal reduces the maximum
 Guaranteed Death Benefit as follows:  First, the Maximum Guaranteed Death
 Benefit is reduced by any Partial Withdrawals of earnings; second, the
 Maximum Guaranteed Death Benefit is reduced in proportion to the reduction in
 Accumulation Values for other Partial Withdrawals (in each case, including
 any associated Market Adjustment and Surrender Charge incurred).  To the
 extent that Partial Withdrawals in a Contract Year do not exceed 7% of
 cumulative Premiums and did not exceed 7% of the cumulative premiums in any
 prior Contract Year, such withdrawals will be treated as earnings for
 purposes of calculating the Maximum Guaranteed Death Benefit.  Once Partial
 Withdrawals exceed 7% of the cumulative premiums in any Contract Year,
 Partial Withdrawals will be treated as Other Partial Withdrawals.)
 
                                      3D2
<PAGE>
<PAGE>
 
                                 THE SCHEDULE
                          CONTRACT FACTS (continued)
- ------------------------------------------------------------------------------
  Annuitant                Owner
  [THOMAS J. DOE]          [JOHN Q. DOE]

- ------------------------------------------------------------------------------
  Initial Premium          Annuity Option          Annuity Commencement Date
  [$10,000]                [LIFE 10-YEAR CERTAIN]  [JANUARY 1, 2053]
- ------------------------------------------------------------------------------
  Separate Account(s)                              Contract Number
  [SEPARATE ACCOUNT B AND THE FIXED ACCOUNT]       [123456]
- ------------------------------------------------------------------------------
 [IF DEATHBEN = "2":  OPTION 2:
 (1)  Start with the Guaranteed Death Benefit from the prior Valuation Date;
 (2)  Add to (1) any additional premium paid and any Credits since the prior
      Valuation Date and subtract from (1) any Partial Withdrawals taken prior
      to the Valuation Date.
 (3)  On a Valuation Date that occurs on or prior to the Owner's attained age
      80, which is also a Contract Anniversary, we set the Guaranteed Death
      Benefit equal to the greater of (2) or the Accumulation Value as of such
      date.
 On all other Valuation Dates, the Guaranteed Death Benefit is equal to (2).]
 [IF DEATHBEN = "3":  OPTION 3:
 (1)  Start with the Guaranteed Death Benefit from the prior Valuation Date;
 (2)  Add any additional premiums paid and any Credits during the current
      Valuation Period to (1);
 (3)  Subtract any Partial Withdrawals made during the current Valuation
      Period from (2).]

CHANGE OF OWNER
 A change of Owner will result in recalculation of the death benefit and
 Guaranteed Death Benefit.  As of the date of change, we will use the
 Accumulation Value of the Contract, for the purpose of such recalculation
 only, as the initial premium to determine a new Guaranteed Death Benefit for
 this Contract.  The new Owner's age at the time of the change will be used as
 the basis for this calculation. The new Owner's death will determine when a
 death benefit is payable.
 
 [IF DEATHBEN = "1":  If the new Owner's age is less than or equal to 75, the
 Guaranteed Death Benefit Option in effect prior to the change of Owner will
 remain in effect.  If the new Owner's age is greater than 75, the Guaranteed
 Death Benefit will be zero and the Death Benefit will be the greater of the
 Cash Surrender Value, the Accumulation Value less an amount equal to all
 Credits applied within twelve months prior to date of death, and the sum of
 the premiums paid, less any Partial Withdrawals.
 IF DEATHBEN = "2":  If the new Owner's age is less than or equal to 79, the
 Guaranteed Death Benefit Option in effect prior to the change of Owner will
 remain in effect.  If the new Owner's age is greater than 79, the Guaranteed
 Death Benefit will be zero and the Death Benefit will be the greater of the
 Cash Surrender Value, the Accumulation Value less an amount equal to all
 Credits applied within twelve months prior to date of death, and the sum of
 the premiums paid, less any Partial Withdrawals.
 IF DEATHBEN = "3":  The Guaranteed Death Benefit Option after the change of
 Owner will remain the same as before the change.]

CHOOSING AN INCOME PLAN
 REQUIRED DATE OF ANNUITY COMMENCEMENT
 [Distributions from a Contract funding a qualified plan must commence no
 later than [April 1st] of the calendar year following the calendar year in
 which the Owner attains age 70 1/2.]
 
 The Annuity Commencement Date is required to be the same date as the Contract
 Processing Date in the month following the Annuitant's 90th birthday.  If, on
 the Annuity Commencement Date, a Surrender Charge remains, your elected
 Annuity Option must include a period certain of at least five years duration.
 In applying the Accumulation Value, we may first collect any Premium Taxes
 due us.
 
 MINIMUM ANNUITY INCOME PAYMENT
 The minimum monthly annuity income payment that we will make is [$20].
 
 OPTIONAL BENEFIT RIDERS - [None.]

                                      3D3
<PAGE>
<PAGE>
                                 THE SCHEDULE
                          CONTRACT FACTS (continued)
- ------------------------------------------------------------------------------
  Annuitant                Owner
  [THOMAS J. DOE]          [JOHN Q. DOE]

- ------------------------------------------------------------------------------
  Initial Premium          Annuity Option          Annuity Commencement Date
  [$10,000]                [LIFE 10-YEAR CERTAIN]  [JANUARY 1, 2053]
- ------------------------------------------------------------------------------
  Separate Account(s)                              Contract Number
  [SEPARATE ACCOUNT B AND THE FIXED ACCOUNT]       [123456]
- ------------------------------------------------------------------------------
ATTAINED AGE

 The Issue Age of the Annuitant or Owner plus the number of full years elapsed
 since the Contract Date.

FIXED ACCOUNT

 MINIMUM FIXED ALLOCATION
 The minimum allocation to the Fixed Account in any one Fixed Allocation is
 [$250.00].
 
 MINIMUM GUARANTEED INTEREST RATE - [3%.]
 
 GUARANTEE PERIODS
 We currently offer Guarantee Periods of [1,2,3,4,5,6,7,8,9 and 10] year(s).
 We reserve the right to offer Guarantee Periods of durations other than those
 available on the Contract Date.  We also reserve the right to cease offering
 a particular Guarantee Period or Periods.
 
 INDEX RATE
 The Index Rate is the average of the Ask Yields for the U.S. Treasury Strips
 as reported by a national quoting service for the applicable maturity.  The
 average is based on the period from the 22nd day of the calendar month two
 months prior to the calendar month of Index Rate determination to the 21st
 day of the calendar month immediately prior to the month of determination.
 The applicable maturity date for these U.S. Treasury Strips is on or next
 following the last day of the Guarantee Period.  If the Ask Yields are no
 longer available, the Index Rate will be determined using a suitable
 replacement method.
 
 We currently set the Index Rate once each calendar month.  However, we
 reserve the right to set the Index Rate more frequently than monthly, but in
 no event will such Index Rate be based on a period less than 28 days.
 
CREDIT ADDED TO PREMIUM

 A Credit will be added to each Premium Payment applied to the Accumulation
 Value.  The Credit will be applied pro rata to each Variable Separate Account
 Division, Fixed Allocation or Guaranteed Interest Division in the same ratio
 as the applicable Premium Payment.  The Credit is equal to [4%] of the
 Premium Payment applied to the Accumulation Value.  In the following
 circumstances the Credit may not be payable:

 (1)  When the Contract is returned under the Right To Examine Contract
      provision, any Credit will be deducted from the refund amount.
 (2)  If a death benefit becomes payable, any Credit based on premiums
      received within one year prior to the date of death of the Owner (or
      Annuitant if the Owner is not an individual) may reduce the death
      benefit payable.
 (3)  If any Surrender Charges are waived under the Waiver of Surrender Charge
      Rider: 1) The accumulated value will be reduced for all credits applied
      within one year prior to the date such surrender charges are waived;  2)
      No credits will be applied to payments received after the earliest date
      in which any surrender charges are waived.

                                      3D4
<PAGE>
<PAGE>
                                 THE SCHEDULE
                               CHARGES AND FEES
- ------------------------------------------------------------------------------
  Annuitant                Owner
  [THOMAS J. DOE]          [JOHN Q. DOE]

- ------------------------------------------------------------------------------
  Initial Premium          Annuity Option          Annuity Commencement Date
  [$10,000]                [LIFE 10-YEAR CERTAIN]  [JANUARY 1, 2053]
- ------------------------------------------------------------------------------
  Separate Account(s)                              Contract Number
  [SEPARATE ACCOUNT B AND THE FIXED ACCOUNT]       [123456]
- ------------------------------------------------------------------------------
DEDUCTIONS FROM PREMIUMS

 [None.]
 
DEDUCTIONS FROM ACCUMULATION VALUE
 
 INITIAL ADMINISTRATIVE CHARGE
 [None.]
 
 ADMINISTRATIVE CHARGE
 We charge [$40] to cover a portion of our ongoing administrative expenses for
 each Contract Processing Period.  The charge is incurred at the beginning of
 the Contract Processing Period and deducted on the Contract Processing Date
 at the end of the period. At the time of deduction, this charge will be
 waived if:
 (1)  The Accumulation Value is at least $100,000 ; or
 (2)  The sum of premiums paid to date is at least $100,000.
 
 EXCESS ALLOCATION CHARGE
 Currently none, however, we reserve the right to charge [$25] for a change if
 you make more than [twelve] allocation changes per Contract Year.  Any charge
 will be deducted in proportion to the amount being transferred from each
 Division.
 
 SURRENDER CHARGE
 A Surrender Charge is imposed as a percentage of premium if the Contract is
 surrendered or an Excess Partial Withdrawal is taken.  The percentage imposed
 at time of surrender or Excess Partial Withdrawal depends on the number of
 complete years that have elapsed since a Premium Payment was made.  The
 Surrender charge expressed as a percentage of each Premium Payment is as
 follows:
 
               COMPLETE YEARS ELAPSED             SURRENDER
               SINCE PREMIUM PAYMENT               CHARGES
               ---------------------              ---------
               
                       [0                             8%
                        1                             8%
                        2                             8%
                        3                             8%
                        4                             7%
                        5                             6%
                        6                             5%
                        7                             3%
                        8                             1%
                       9+                             0%]

 For the purpose of calculating the Surrender Charge for an Excess Partial
 Withdrawal:  a) we treat premiums as being withdrawn on a first-in, first-out
 basis; and b) amounts withdrawn which are not considered an Excess Partial
 Withdrawal are not considered a withdrawal of any Premium Payments.

                                      3E1
<PAGE>
<PAGE>
                                 THE SCHEDULE
                               CHARGES AND FEES
- ------------------------------------------------------------------------------
  Annuitant                Owner
  [THOMAS J. DOE]          [JOHN Q. DOE]

- ------------------------------------------------------------------------------
  Initial Premium          Annuity Option          Annuity Commencement Date
  [$10,000]                [LIFE 10-YEAR CERTAIN]  [JANUARY 1, 2053]
- ------------------------------------------------------------------------------
  Separate Account(s)                              Contract Number
  [SEPARATE ACCOUNT B AND THE FIXED ACCOUNT]       [123456]
- ------------------------------------------------------------------------------
 [PREMIUM TAXES
 We deduct the amount of any premium or other state and local taxes levied by
 any state or governmental entity when such taxes are incurred.
 
 We reserve the right to defer collection of Premium Taxes until surrender or
 until application of Accumulation Value to an Annuity Option. We reserve the
 right to change the amount we charge for Premium Tax charges on future
 Premium Payments to conform with changes in the law or if the Owner changes
 state of residence. ]
 
 DEDUCTIONS FROM THE DIVISIONS
 MORTALITY AND EXPENSE RISK CHARGE - We deduct [IF DEATHBEN = "1": .004280% IF
 DEATHBEN = "2": .003863%   IF DEATHBEN = "3": .003446%] of the assets in each
 Variable Separate Account Division on a daily basis (equivalent to an annual
 rate of [IF DEATHBEN = "1":  1.55%   IF DEATHBEN = "2":  1.40%   IF DEATHBEN
 = "3":  1.25%]) for mortality and expense risks.  This charge is not deducted
 from the Fixed Account or General Account values.
 
 ASSET BASED ADMINISTRATIVE CHARGE - We deduct [0.000411%] of the assets in
 each Variable Separate Account Division on a daily basis (equivalent to an
 annual rate of [0.15%]) to compensate us for a portion of our ongoing
 administrative expenses.  This charge is not deducted from the Fixed Account
 or General Account values.
 
CHARGE DEDUCTION DIVISION

 All charges against the Accumulation Value in this Contract will be deducted
 from the [Liquid Asset Division].

                                      3E2
<PAGE>
<PAGE>
                                 THE SCHEDULE
                              INCOME PLAN FACTORS
- ------------------------------------------------------------------------------
  Annuitant                Owner
  [THOMAS J. DOE]          [JOHN Q. DOE]

- ------------------------------------------------------------------------------
  Initial Premium          Annuity Option          Annuity Commencement Date
  [$10,000]                [LIFE 10-YEAR CERTAIN]  [JANUARY 1, 2053]
- ------------------------------------------------------------------------------
  Separate Account(s)                              Contract Number
  [SEPARATE ACCOUNT B AND THE FIXED ACCOUNT]       [123456]
- ------------------------------------------------------------------------------
Values for other payment periods, ages or joint life combinations are
available on request.  Monthly payments are shown for each $1,000 applied.
                                       
                      TABLE FOR INCOME FOR A FIXED PERIOD
                                       
Fixed Period Monthly  Fixed Period  Monthly   Fixed Period  Monthly
 of Years    Income   of Years      Income    of Years      Income
- ------------ -------  ------------  -------   ------------  -------
   [5         17.95      14         7.28         23         5.00
    6         15.18      15         6.89         24         4.85
    7         13.20      16         6.54         25         4.72
    8         11.71      17         6.24         26         4.60
    9         10.56      18         5.98         27         4.49
   10          9.64      19         5.74         28         4.38
   11          8.88      20         5.53         29         4.28
   12          8.26      21         5.33         30         4.19]
   13          7.73      22         5.16

                           TABLE FOR INCOME FOR LIFE

             Male/Female            Male/Female             Male/Female
Age          10 Years Certain       20 Years Certain        Refund Certain
- ---          ----------------       ----------------        --------------

[50          $4.06/3.83               $3.96/3.77              $3.93/3.75
55           4.43/4.14                4.25/4.05               4.25/4.03
60           4.90/4.56                4.57/4.37               4.66/4.40
65           5.51/5.10                4.90/4.73               5.12/4.83
70           6.26/5.81                5.18/5.07               5.76/5.42
75           7.11/6.70                5.38/5.33               6.58/6.19
80           7.99/7.70                5.48/5.46               7.69/7.21
85           8.72/8.59                5.52/5.51               8.72/8.59
90           9.23/9.18                5.53/5.53               10.63/10.53]

                                      3F
<PAGE>
<PAGE>
                                IMPORTANT TERMS
- ------------------------------------------------------------------------------
ACCUMULATION VALUE - The amount that a Contract provides for investment at any
  time.  Initially, this amount is equal to the premium paid.

ANNUITANT - The person designated by the Owner to be the measuring life in
  determining Annuity Payments.

ANNUITY COMMENCEMENT DATE - For each Contract, the date on which Annuity
  Payments begin.

ANNUITY OPTIONS - Options the Owner selects that determine the form and amount
  of annuity payments.

ANNUITY PAYMENT - The periodic payment an Owner receives.  It may be either a
  fixed or a variable amount based on the Annuity Option chosen.

ATTAINED AGE - The Issue Age of the Annuitant or Owner plus the number of full
  years elapsed since the Contract Date.

BENEFICIARY - The person designated to receive benefits in the case of the
  death of the Owner.

BUSINESS DAY - Any day the New York Stock Exchange ("NYSE") is open for
  trading, exclusive of federal holidays, or any day on which the Securities
  and Exchange Commission ("SEC") requires that mutual funds, unit investment
  trusts or other investment portfolios be valued.

CASH SURRENDER VALUE - The amount the Owner receives upon surrender of the
  Contract.

CONTRACT ANNIVERSARY - The anniversary of the Contract Date.

CONTRACT DATE - The date we received the initial premium and upon which we
  begin determining the Contract values.  It may not be the same as the
  Contract Issue Date.  This date is used to determine Contract months,
  processing dates, years, and anniversaries.

CONTRACT ISSUE DATE - The date the Contract is issued at our Customer Service
  Center.

CONTRACT PROCESSING DATES - The days when we deduct certain charges from the
  Accumulation Value.  If the Contract Processing Date is not a Valuation
  Date, it will be on the next succeeding Valuation date.  The Contract
  Processing Date will be on the Contract Anniversary of each year.

CONTRACT PROCESSING PERIOD - The period between successive Contract Processing
  Dates unless it is the first Contract Processing Period.  In that case, it
  is the period from the Contract Date to the first Contract Processing Date.

CONTRACT YEAR - The period between Contract Anniversaries.

CHARGE DEDUCTION DIVISION - The Division from which all charges are deducted
  if so designated or elected by the Owner.

CONTINGENT ANNUITANT - The person designated by the Owner who, upon the
  Annuitant's death prior to the Annuity Commencement Date, becomes the
  Annuitant.

CONTRACT ISSUE DATE - The date the group contract is issued at our Customer
  Service Center.

CONTRACTHOLDER - The entity to whom the certificates group contract is issued.

CREDIT - An amount added to the Contract's Accumulation Value at the time a
  Premium Payment is made.

                                       4
<PAGE>
<PAGE>

                          IMPORTANT TERMS (continued)
- ------------------------------------------------------------------------------
EXPERIENCE FACTOR - The factor which reflects the investment experience of the
  portfolio in which a Variable Separate Account Division invests and also
  reflects the charges assessed against the Division for a Valuation Period.

FIXED ACCOUNT - This is the Separate Account established to support Fixed
  Allocations.

FIXED ALLOCATION - An amount allocated to the Fixed Account that is credited
  with a Guaranteed Interest Rate for a specified Guarantee Period.

GUARANTEED DEATH BENEFIT INTEREST RATE - The annual rate at which the
  Guaranteed Death Benefit is calculated.

GUARANTEE PERIOD - The period of years a rate of interest is guaranteed to be
  credited to a Fixed Allocation or allocations to a Guaranteed Interest
  Division.

GUARANTEED INTEREST DIVISION - An investment option available in the General
  Account, an account which contains all of our assets other than those held
  in our Separate Accounts.

GUARANTEED INTEREST RATE - The effective annual interest rate which we will
  credit for a specified Guarantee Period.

GUARANTEED MINIMUM INTEREST RATE - The minimum interest rate which can be
  declared by us for Fixed Allocations or allocations to a Guaranteed
  Interest Division.

INDEX OF INVESTMENT EXPERIENCE - The index that measures the performance of a
  Variable Separate Account Division.

INITIAL PREMIUM - The payment amount required to put each Contract in effect.

ISSUE AGE - The Annuitant's or Owner's age on the last birthday on or before
  the Contract Date.

MARKET VALUE ADJUSTMENT - A positive or negative adjustment to a Fixed
  Allocation.  It may apply if all or part of a Fixed Allocation is
  withdrawn, transferred, or applied to an Annuity Option prior to the end of
  the Guarantee Period.

MATURITY DATE - The date on which a Guarantee Period matures.

OWNER - The person who owns a Contract and is entitled to exercise all rights
  of the Contract.  This person's death also initiates payment of the death
  benefit.

RIDERS - Riders add provisions or change the terms of the Contract.

SPECIALLY DESIGNATED DIVISION - Distributions from a portfolio underlying a
  Division in which reinvestment is not available will be allocated to this
  Division unless you specify otherwise.

VALUATION DATE - The day at the end of  a Valuation Period when each Division
  is valued.

VALUATION PERIOD - Each business day together with any non-business days
  before it.

VARIABLE SEPARATE ACCOUNT DIVISION - An investment option available in the
  Variable Separate Account shown in the Schedule.
                                       
                                       5
<PAGE>
<PAGE>
                         INTRODUCTION TO THIS CONTRACT
- ------------------------------------------------------------------------------
THE CONTRACT

 This is a legal Contract between you and us.  We provide benefits as stated
 in this Contract.  In return, you supply us with the Initial Premium Payment
 required to put this Contract in effect.

 This Contract, together with any Riders or Endorsements, constitutes the
 entire Contract.  Riders and Endorsements add provisions or change the terms
 of the basic Contract.

THE OWNER

 You are the Owner of this Contract.  You are also the Annuitant unless
 another Annuitant has been named by you and is shown in the Schedule.  You
 have the rights and options described in this Contract, including but not
 limited to the right to receive the Annuity Benefits on the Annuity
 Commencement Date.

 One or more people may own this Contract.  If there are multiple Owners
 named, the age of the oldest Owner will be used to determine the applicable
 death benefit.  In the case of a sole Owner who dies prior to the Annuity
 Commencement Date, we will pay the Beneficiary the death benefit then due.
 If the sole Owner is not an  individual, we will treat the Annuitant as Owner
 for the purpose of determining when the Owner dies under the death benefit
 provision (if there is no Contingent Annuitant), and the Annuitant's age will
 determine the applicable death benefit payable to the Beneficiary.  The sole
 Owner's estate will be the Beneficiary if no Beneficiary designation is in
 effect, or if the designated Beneficiary has predeceased the Owner.  In the
 case of a joint Owner of the Contract dying prior to the Annuity Commencement
 Date, the surviving Owner(s) will be deemed as the Beneficiary(ies).

THE ANNUITANT

 The Annuitant is the measuring life of the Annuity Benefits provided under
 this Contract.  You may name a Contingent Annuitant.  The Annuitant may not
 be changed during the Annuitant's lifetime.

 If the Annuitant dies before the Annuity Commencement Date, the Contingent
 Annuitant becomes the Annuitant.  You will be the Contingent Annuitant unless
 you name someone else.  The Annuitant must be a natural person.  If the
 Annuitant dies and no Contingent Annuitant has been named, we will allow you
 sixty days to designate someone other than yourself as an Annuitant.  If all
 Owners are not individuals and, through the operation of this provision, an
 Owner becomes Annuitant, we will pay the death proceeds to the Beneficiary.
 If there are joint Owners, we will treat the youngest of the Owners as the
 Contingent Annuitant designated, unless you elect otherwise.

THE BENEFICIARY

 The Beneficiary is the person to whom we pay death proceeds if any Owner dies
 prior to the Annuity Commencement Date.  See Proceeds Payable to the
 Beneficiary for more information.  We pay death proceeds to the primary
 Beneficiary (unless there are joint Owners in which case the death benefit
 proceeds are payable to the surviving Owner).  If the primary Beneficiary
 dies before the Owner, the death proceeds are paid to the Contingent
 Beneficiary, if any.  If there is no surviving Beneficiary, we pay the death
 proceeds to the Owner's estate.

                                       6
<PAGE>
<PAGE>
                   INTRODUCTION TO THIS CONTRACT (continued)
- ------------------------------------------------------------------------------
 One or more persons may be named as primary Beneficiary or contingent
 Beneficiary.  In the case of more than one Beneficiary, we will assume any
 death proceeds are to be paid in equal shares to the surviving Beneficiaries.
 You can specify other than equal shares.
 
 You have the right to change Beneficiaries, unless you designate the primary
 Beneficiary irrevocable.  When an irrevocable Beneficiary has been
 designated, you and the irrevocable Beneficiary may have to act together to
 exercise the rights and options under this Contract.

CHANGE OF OWNER OR BENEFICIARY

 During your lifetime and while this Contract is in effect you can transfer
 ownership of this Contract or change the Beneficiary.  To make any of these
 changes, you must send us written notice of the change in a form satisfactory
 to us.  The change will take effect as of the day the notice is signed.  The
 change will not affect any payment made or action taken by us before
 recording the change at our Customer Service Center.  A Change of Owner may
 affect the amount of death benefit payable under this Contract.  See Proceeds
 Payable to Beneficiary.

                                       7
<PAGE>
<PAGE>
                    PREMIUM PAYMENTS AND ALLOCATION CHARGES
- ------------------------------------------------------------------------------
INITIAL PREMIUM PAYMENT

 The Initial Premium Payment is required to put this Contract in effect.  The
 amount of the Initial Premium Payment is shown in the Schedule.

ADDITIONAL PREMIUM PAYMENT OPTION

 You may make additional Premium Payments under this Contract after the end of
 the Right to Examine period.  Restrictions on additional Premium Payments,
 such as the Attained Age of the Annuitant or Owner and the timing and amount
 of each payment, are shown in the Schedule. We reserve the right to defer
 acceptance of or to return any additional Premium Payments.

 As of the date we receive and accept your additional Premium Payment:
 
 (1)  The Accumulation Value will increase by the amount of the Premium
      Payment plus any Credit less any premium deductions as shown in the
      Schedule.
 (2)  The increase in the Accumulation Value will be allocated among the
      Divisions of the Variable Separate Account and General Account and
      allocations to the Fixed Account in accordance with your instructions.
      If you do not provide such instructions, allocation will be among the
      Divisions of the Variable Separate Account and General Account and
      allocations to the Fixed Account in proportion to the amount of
      Accumulation Value in each Division or Fixed Allocation.
 
 WHERE TO MAKE PAYMENTS
 Remit the Premium Payments to our Customer Service Center at the address
 shown on the cover page.  On request we will give you a receipt signed by our
 treasurer.
 
YOUR RIGHT TO CHANGE ALLOCATION OF ACCUMULATION VALUE

 You may change the allocation of the Accumulation Value among the Divisions
 and Fixed Allocations after the end of the Right to Examine period.  The
 number of free allocation changes each year that we will allow is shown in
 the Schedule.  To make an allocation change, you must provide us with
 satisfactory notice at our Customer Service Center.  The change will take
 effect when we receive the notice.  Restrictions for reallocation into and
 out of Divisions of the Variable Separate Account and General Account and
 allocations to the Fixed Account are shown in the Schedule.  An allocation
 from the Fixed Account may be subject to a Market Value Adjustment.  See the
 Schedule.

WHAT HAPPENS IF A VARIABLE SEPARATE ACCOUNT DIVISION IS NOT AVAILABLE

 When a distribution is made from an investment portfolio supporting a unit
 investment trust Separate Account Division in which reinvestment is not
 available, we will allocate the distribution to the Specially Designated
 Division shown in the Schedule unless you specify otherwise.
 
 Such a distribution may occur when an investment portfolio or Division
 matures, when distribution from a portfolio or Division cannot be reinvested
 in the portfolio or Division due to the unavailability of securities, or for
 other reasons.  When this occurs because of maturity, we will send written
 notice to you thirty days in advance of such date.  To elect an allocation to
 other than the Specially Designated Division shown in the Schedule, you must
 provide satisfactory notice to us at least seven days prior to the date the
 investment matures.  Such allocations will not be counted as an allocation
 change of the Accumulation Value for purposes of the number of free
 allocations permitted.
 
                                       8
<PAGE>
<PAGE>
               HOW WE MEASURE THE CONTRACT'S ACCUMULATION VALUE
- ------------------------------------------------------------------------------
 The variable Annuity Benefits under this Contract are provided through
 investments which may be made in our Separate Accounts.

THE VARIABLE SEPARATE ACCOUNTS

 These accounts, which are designated in the Schedule, are kept separate from
 our General Account and any other Separate Accounts we may have.  They are
 used to support Variable Annuity Contracts and may be used for other purposes
 permitted by applicable laws and regulations.  We own the assets in the
 Separate Accounts.  Assets equal to the reserves and other liabilities of the
 accounts will not be charged with liabilities that arise from any other
 business we conduct; but, we may transfer to our General Account assets which
 exceed the reserves and other liabilities of the Variable Separate Accounts.
 Income and realized and unrealized gains or losses from assets in these
 Variable Separate Accounts are credited to or charged against the account
 without regard to other income, gains or losses in our other investment
 accounts.
 
 The Variable Separate Account will invest in mutual funds, unit investment
 trusts and other investment portfolios which we determine to be suitable for
 this Contract's purposes.  The Variable Separate Account is treated as a unit
 investment trust under Federal securities laws.  It is registered with the
 Securities and Exchange Commission ("SEC") under the Investment Company Act
 of 1940.  The Variable Separate Account is also governed by state law as
 designated in the Schedule.  The trusts may offer non-registered series.

 VARIABLE SEPARATE ACCOUNT DIVISIONS
 A unit investment trust Separate Account includes Divisions, each investing
 in a designated investment portfolio.  The Divisions and the investment
 portfolios designated may be managed by a separate investment adviser.  Such
 adviser may be registered under the Investment Advisers Act of 1940.
 
 CHANGES WITHIN THE VARIABLE SEPARATE ACCOUNTS
 We may, from time to time, make additional Variable Separate Account
 Divisions available to you.  These Divisions will invest in investment
 portfolios we find suitable for this Contract.  We also have the right to
 eliminate Divisions from a Variable Separate Account, to combine two or more
 Divisions or to substitute a new portfolio for the portfolio in which a
 Division invests.  A substitution may become necessary if, in our judgment, a
 portfolio or Division no longer suits the purpose of this Contract.  This may
 happen due to a change in laws or regulations, or a change in a portfolio's
 investment objectives or restrictions, or because the portfolio or Division
 is no longer available for investment, or for some other reason.  We may get
 prior approval from the insurance department of our state of domicile before
 making such a substitution.  We will also get any required approval from the
 SEC and any other required approvals before making such a substitution.

 Subject to any required regulatory approvals, we reserve the right to
 transfer assets of the Variable Separate Account which we determine to be
 associated with the class of contracts to which this Contract belongs, to
 another Variable Separate Account or Division.
 
 When permitted by law, we reserve the right to:
 
 (1)  deregister a Variable Separate Account under the Investment Company Act
      of 1940;
 (2)  operate a Variable Separate Account as a management company under the
      Investment Company Act of 1940, if it is operating as a unit investment
      trust;
 (3)  operate a Variable Separate Account as a unit investment trust under the
      Investment Company Act of 1940, if it is operating as a managed Variable
      Separate Account;
 (4)  restrict or eliminate any voting rights of Owners, or other persons who
      have voting rights to a Variable Separate Account; and,
 (5)  combine a Variable Separate Account with other Variable Separate
      Accounts.
 
                                       9
<PAGE>
<PAGE>
         HOW WE MEASURE THE CONTRACT'S ACCUMULATION VALUE (continued)
- ------------------------------------------------------------------------------
THE GENERAL ACCOUNT

 The General Account contains all assets of the Company other than those in
 the Separate Accounts we establish.  The Guaranteed Interest Divisions
 available for investment are shown in the Schedule.  We may, from time to
 time, offer other Divisions where assets are held in our General Account.

VALUATION PERIOD

 Each Division and Fixed Allocation will be valued at the end of each
 Valuation Period on a Valuation Date.  A Valuation Period is each Business
 Day together with any non-Business Days before it.  A Business Day is any day
 the New York Stock Exchange (NYSE) is open for trading, and the SEC requires
 mutual funds, unit investment trusts, or other investment portfolios to value
 their securities.

ACCUMULATION VALUE

 The Accumulation Value of this Contract is the sum of the amounts in each of
 the Divisions of the Variable Separate Account and General Account and
 allocations to the Fixed Account.  You select the Divisions of the Variable
 Separate Account and General Account and allocations to the Fixed Account to
 which to allocate the Accumulation Value.  The maximum number of Divisions
 and Fixed Allocations to which the Accumulation Value may be allocated at any
 one time is shown in the Schedule.

ACCUMULATION VALUE IN EACH DIVISION AND FIXED ALLOCATION

 ON THE CONTRACT DATE
 On the Contract Date, the Accumulation Value is allocated to each Division
 and Fixed Allocation as elected by you, subject to certain terms and
 conditions imposed by us.  We reserve the right to allocate premium to the
 Specially Designated Division during any Right to Examine Contract period.
 After such time, allocation will be made proportionately in accordance with
 the initial allocation(s) as elected by you.
 
 ON EACH VALUATION DATE
 At the end of each subsequent Valuation Period, the amount of Accumulation
 Value in each Division and Fixed Allocation will be calculated as follows:
 
 (1)  We take the Accumulation Value in the Division or Fixed Allocation at
      the end of the preceding Valuation Period.
 (2)  We multiply (1) by the Variable Separate Account Division's Net Rate of
      Return for the current Valuation Period or we calculate the interest to
      be credited to a Fixed Allocation or to a Guaranteed Interest Division
      for the current Valuation Period.
 (3)  We add (1) and (2).
 (4)  We add to (3) any additional Premium Payments plus Credits (less any
      premium deductions as shown in the Schedule) allocated to the Division
      or Fixed Allocation during the current Valuation Period.
 (5)  We add or subtract allocations to or from that Division or Fixed
      Allocation during the current Valuation Period.
 (6)  We subtract from (5) any Partial Withdrawals which are allocated to the
      Division or Fixed Allocation  during the current Valuation Period.
 (7)  We subtract from (6) the amounts allocated to that Division or Fixed
      Allocation for:
      (a)  any charges due for the Optional Benefit Riders as shown in the
           Schedule;
      (b)  any deductions from Accumulation Value as shown in the Schedule.
 All amounts in (7) are allocated to each Division or Fixed Allocation  in the
 proportion that (6) bears to the Accumulation Value unless the Charge
 Deduction Division has been specified (see the Schedule).
 
                                      10
<PAGE>
<PAGE>
         HOW WE MEASURE THE CONTRACT'S ACCUMULATION VALUE (continued)
- ------------------------------------------------------------------------------
FIXED ACCOUNT

 The Fixed Account is a Separate Account under state insurance law and is not
 required to be registered with the Securities and Exchange Commission under
 the Investment Company Act of 1940.  The Fixed Account includes various Fixed
 Allocations which we credit with fixed rates of interest for the Guarantee
 Period or Periods you select.  We reset the interest rates for new Fixed
 Allocations periodically based on our sole discretion.
 
 GUARANTEE PERIODS
 Each Fixed Allocation is guaranteed an interest rate or rates for a period, a
 Guarantee Period.  The Guaranteed Interest Rates for a Fixed Allocation are
 effective for the entire period.  The Maturity Date of a Guarantee Period
 will be on the last day of the calendar month in which the Guarantee Period
 ends.  Withdrawals and transfers made during a Guarantee Period may be
 subject to a Market Value Adjustment unless made within thirty days prior to
 the Maturity Date.
 
 Upon the expiry of a Guarantee Period, we will transfer the Accumulation
 Value of the expiring Fixed Allocation to a Fixed Allocation with a Guarantee
 Period equal in length to the expiring Guarantee Period, unless you select
 another period prior to a Maturity Date.  We will notify you at least thirty
 days prior to a Maturity Date of your options for renewal.  If the period
 remaining from the expiry of the previous Guarantee Period to the Annuity
 Commencement Date is less than the period you have elected or the period
 expiring, the next shortest period then available that will not extend beyond
 the Annuity Commencement Date will be offered to you.  If a period is not
 available, the Accumulation Value will be transferred to the Specially
 Designated Division.
 
 We will declare Guaranteed Interest Rates for the then available Fixed
 Allocation Guarantee Periods.  These interest rates are based solely on our
 expectation as to our future earnings.  Declared Guaranteed Interest Rates
 are subject to change at any time prior to application to specific Fixed
 Allocations, although in no event will the rates be less than the Minimum
 Guaranteed Interest Rate (see the Schedule).
 
 MARKET VALUE ADJUSTMENTS
 A Market Value Adjustment will be applied to a Fixed Allocation upon
 withdrawal, transfer or application to an Income Plan if made more than
 thirty days prior to such Fixed Allocation's Maturity Date, except on
 Systematic Partial Withdrawals and IRA Partial Withdrawals.  The Market Value
 Adjustment is applied to each Fixed Allocation separately.
 
 The Market Value Adjustment is determined by multiplying the amount of the
 Accumulation Value withdrawn, transferred or applied to an Income Plan by the
 following factor:
 
                     (    1  +  I            )   N/365
                     -------------------------
                     (    1  +  J  +  .0050  )                  - 1
 
 Where I is the Index Rate for a Fixed Allocation on the first day of the
 applicable Guarantee Period:  J is the Index Rate for new Fixed Allocations
 with Guarantee Periods equal to the number of years (fractional years rounded
 up to the next full year) remaining in the Guarantee Period at the time of
 calculation; and N is the remaining number of days in the Guarantee Period at
 the time of calculation.  (The Index Rate is described in the Schedule.)
 
 Market Value Adjustments will be applied as follows:
 (1)  The Market Value Adjustment will be applied to the amount withdrawn
      before deduction of any applicable Surrender Charge.
 (2)  For a Partial Withdrawal, partial transfer or in the case where a
      portion of an allocation is applied to an Income Plan, the Market Value
      Adjustment will be calculated on the total amount that must be
      withdrawn, transferred or applied to an Income Plan in order to provide
      the amount requested.
 
                                      11
<PAGE>
<PAGE>
         HOW WE MEASURE THE CONTRACT'S ACCUMULATION VALUE (continued)
- ------------------------------------------------------------------------------
 (3)  If the Market Value Adjustment is negative, it will be assessed first
      against any remaining Accumulation Value in the particular Fixed
      Allocation.  Any remaining Market Value Adjustment will be applied
      against the amount withdrawn, transferred or applied to an Income Plan.
 (4)  If the Market Value Adjustment is positive, it will be credited to any
      remaining Accumulation Value in the particular Fixed Allocation.  If a
      cash surrender, full transfer or full application to an Income Plan has
      been requested, the Market Value Adjustment is added to the amount
      withdrawn, transferred or applied to an Income Plan.

MEASUREMENT OF INVESTMENT EXPERIENCE
 
 INDEX OF INVESTMENT EXPERIENCE
 The Investment Experience of a Variable Separate Account Division is
 determined on each Valuation Date.  We use an Index to measure changes in
 each Division's experience during a Valuation Period.  We set the Index at
 $10 when the first investments in a Division are made.  The Index for a
 current Valuation Period equals the Index for the preceding Valuation Period
 multiplied by the Experience Factor for the current Valuation Period.
 
 HOW WE DETERMINE THE EXPERIENCE FACTOR
 For Divisions of a unit investment trust Separate Account the Experience
 Factor reflects the Investment Experience of the portfolio in which the
 Division invests as well as the charges assessed against the Division for a
 Valuation Period.  The factor is calculated as follows:
 (1)  We take the net asset value of the portfolio in which the Division
      invests at the end of the current Valuation Period.
 (2)  We add to (1) the amount of any dividend or capital gains distribution
      declared for the investment portfolio and reinvested in such portfolio
      during the current Valuation Period.  We subtract from that amount a
      charge for our taxes, if any.
 (3)  We divide (2) by the net asset value of the portfolio at the end of the
      preceding Valuation Period.
 (4)  We subtract the daily Mortality and Expense Risk Charge for each
      Division shown in the Schedule for each day in the Valuation Period.
 (5)  We subtract the daily Asset Based Administrative Charge shown in the
      Schedule for each day in the Valuation Period.
 
 Calculations for Divisions investing in unit investment trusts are on a per
 unit basis.
 
 NET RATE OF RETURN FOR A Variable SEPARATE ACCOUNT DIVISION
 The Net Rate of Return for a Variable Separate Account Division during a
 Valuation Period is the Experience Factor for that Valuation Period minus
 one.
 
 INTEREST CREDITED TO A GUARANTEED INTEREST DIVISION
 Accumulation Value allocated to a Guaranteed Interest Division will be
 credited with the Guaranteed Interest Rate for the Guarantee Period in effect
 on the date the premium or reallocation is applied.  Once applied, such rate
 will be guaranteed until the Maturity Date of that Guarantee Period.
 Interest will be credited daily at a rate to yield the declared annual
 Guaranteed Interest Rate.  No Guaranteed Interest Rate will be less than the
 Minimum Interest Rate shown in the Schedule.
 
 INTEREST CREDITED TO A FIXED ALLOCATION
 A Fixed Allocation will be credited with the Guaranteed Interest Rate for the
 Guarantee Period in effect on the date the premium or reallocation is
 applied.  Once applied, such rate will be guaranteed until that Fixed
 Allocation's Maturity Date.  Interest will be credited daily at a rate to
 yield the declared annual Guaranteed Interest Rate.
 
 We periodically declare Guaranteed Interest Rates for then available
 Guarantee Periods. No Guaranteed Interest Rate will be less than the Minimum
 Interest Rate shown in the Schedule.
                                       
                                      12
<PAGE>
<PAGE>
         HOW WE MEASURE THE CONTRACT'S ACCUMULATION VALUE (continued)
- ------------------------------------------------------------------------------
CHARGES DEDUCTED FROM ACCUMULATION VALUE ON EACH CONTRACT PROCESSING DATE
 
 Expense charges and fees are shown in the Schedule.
 
 CHARGE DEDUCTION DIVISION OPTION
 We will deduct all charges against the Accumulation Value of this Contract
 from the Charge Deduction Division if you elected this option on the
 application (see the Schedule).  If you did not elect this Option or if the
 charges are greater than the amount in the Charge Deduction Division, the
 charges against the Accumulation Value will be deducted as follows:
 
 (1)  If these charges are less than the Accumulation Value in the Variable
      Separate Account Divisions, they will be deducted proportionately from
      all Divisions.
 (2)  If these charges exceed the Accumulation Value in the Variable Separate
      Account Divisions, any excess over such value will be deducted
      proportionately from any Fixed Allocations and Guaranteed Interest
      Divisions.
 
 Any charges taken from the Fixed Account or the General Account will be taken
 from the Fixed Allocations or Guaranteed Interest Divisions starting with the
 Guarantee Period nearest its Maturity Date until such charges have been paid.
 
 At any time while this Contract is in effect, you may change your election of
 this Option.  To do this you must send us a written request to our Customer
 Service Center.  Any change will take effect within seven days of the date we
 receive your request.

                                      13
<PAGE>
<PAGE>
                            YOUR CONTRACT BENEFITS
- ------------------------------------------------------------------------------
 While this Contract is in effect, there are important rights and benefits
 that are available to you.  We discuss these rights and benefits in this
 section.

CASH VALUE BENEFIT

 CASH SURRENDER VALUE
 The Cash Surrender Value, while the Annuitant is living and before the
 Annuity Commencement Date, is determined as follows:
 (1)  We take the Contract's Accumulation Value;
 (2)  We adjust for any applicable Market Value Adjustment;
 (3)  We deduct any Surrender Charge;
 (4)  We deduct any charges shown in the Schedule that have been incurred but
 not yet deducted, including;
 (a)  any administrative fee that has not yet been deducted;
 (b)  the pro rata part of any charges for Optional Benefit Riders; and
 (c)  any applicable premium or other tax.
 
 CANCELLING TO RECEIVE THE CASH SURRENDER VALUE
 At any time while the Annuitant is living and before the Annuity Commencement
 Date, you may surrender this Contract to us.  To do this, you must return
 this Contract with a signed request for cancellation to our Customer Service
 Center.
 
 The Cash Surrender Value will vary daily.  We will determine the Cash
 Surrender Value as of the date we receive the Contract and your signed
 request in our Customer Service Center.  All benefits under this Contract
 will then end.
 
 We will usually pay the Cash Surrender Value within seven days; but, we may
 delay payment as described in the Payments We May Defer provision.
 
PARTIAL WITHDRAWAL OPTION

 After the Contract Date, you may make Partial Withdrawals.  The minimum
 amount that may be withdrawn is shown in the Schedule.  For purposes of
 calculating any Surrender Charge, any Partial Withdrawal you take will not be
 considered premium, unless it is an Excess Partial Withdrawal.  To take a
 Partial Withdrawal, you must provide us satisfactory notice at our Customer
 Service Center.

PROCEEDS PAYABLE TO THE BENEFICIARY

 PRIOR TO THE ANNUITY COMMENCEMENT DATE
 If the sole Owner dies prior to the Annuity Commencement Date, we will pay
 the Beneficiary the death benefit.  If there are joint Owners and any Owner
 dies, we will pay the surviving Owners the death benefit.  We will pay the
 amount on receipt of due proof of the Owner's death at our Customer Service
 Center.  Such amount may be received in a single lump sum or applied to any
 of the Annuity Options (see Choosing an Income Plan).  When the Owner (or all
 Owners where there are joint Owners) is not an individual, the death benefit
 will become payable on the death of the Annuitant prior to the Annuity
 Commencement Date (unless a Contingent Annuitant survived the Annuitant).
 Only one death benefit is payable under this Contract.  In all events,
 distributions under the Contract must be made as required by applicable law.
 
 HOW TO CLAIM PAYMENTS TO BENEFICIARY
 We must receive proof of the Owner's (or the Annuitant's) death before we
 will make any payments to the Beneficiary.  We will calculate the death
 benefit as of the date we receive due proof of death.  The Beneficiary should
 contact our Customer Service Center for instructions.
 
                                      14
<PAGE>
<PAGE>
                            CHOOSING AN INCOME PLAN
- ------------------------------------------------------------------------------
ANNUITY BENEFITS

 If the Annuitant and Owner are living on the Annuity Commencement Date, we
 will begin making payments to the Owner.  We will make these payment under
 the Annuity Option (or Options) as chosen in the application or as
 subsequently selected.  You may choose or change an Annuity Option by making
 a written request at least 30 days prior to the Annuity Commencement Date.
 Unless you have chosen otherwise, Option 2 on a 10-year period certain basis
 will become effective.  The amounts of the payments will be determined by
 applying the Accumulation Value on the Annuity Commencement Date in
 accordance with the Annuity Options section below (see Payments We Defer).
 Before we pay any Annuity Benefits, we require the return of this Contract.
 If this Contract has been lost, we require the applicable lost Contract form.

ANNUITY COMMENCEMENT DATE SELECTION

 You select the Annuity Commencement Date.  You may select any date following
 the fifth Contract Anniversary but before the required date of Annuity
 Commencement as shown in the Schedule.  If you do not select a date, the
 Annuity Commencement Date will be in the month following the required date of
 Annuity Commencement.

FREQUENCY SELECTION

 You may choose the frequency of the Annuity Payments.  They may be monthly,
 quarterly, semi-annually or annually.  If we do not receive written notice
 from you, the payments will be made monthly.

THE INCOME PLAN

 While this Contract is in effect and before the Annuity Commencement Date,
 you may chose one or more Annuity Options for the payment of death benefits
 proceeds.  If, at the time of the Owner's death, no Option has been chosen
 for paying the death benefit proceeds, the Beneficiary may choose an Option
 within one year.  You may also elect an Annuity Option on surrender of the
 Contract for its Cash Surrender Value.  For each Option we will issue a
 separate written agreement putting the Option into effect.
 
 Our approval is needed for any Option where:
 (1)  the person named to receive payment is other than the Owner or
      Beneficiary; or
 (2)  the person named is not a natural person, such as a corporation; or
 (3)  any income payment would be less than the minimum annuity income payment
      shown in the Schedule.
 
THE ANNUITY OPTIONS

 There are four Options to choose from.  They are:
 
 OPTION 1.  INCOME FOR A FIXED PERIOD
 Payment is made in equal installments for a fixed number of years.  We
 guarantee each monthly payment will be at least the Income for Fixed Period
 amount shown in the Schedule.  Values for annual, semiannual or quarterly
 payments are available on request.
 
                                      15
<PAGE>
<PAGE>
                      CHOOSING AN INCOME PLAN (continued)
- ------------------------------------------------------------------------------
 OPTION 2.  INCOME FOR LIFE
 Payment is made to the person named in equal monthly installments and
 guaranteed for at least a period certain.  The period certain can be 10 or 20
 years.  Other periods certain are available on request.  A refund certain may
 be chosen instead.  Under this arrangement, income is guaranteed until
 payments equal the amount applied.  If the person named lives beyond the
 guaranteed period, payments continue until his or her death.
 
 We guarantee each payment will be at least the amount shown in the Schedule.
 By age, we mean the named person's age on his or her last birthday before the
 Option's effective date.  Amounts for ages not shown are available on
 request.
 
 OPTION 3.  JOINT LIFE INCOME
 This Option is available if there are two persons named to receive payments.
 At least one of the persons named must be either the Owner of Beneficiary of
 this Contract.  Monthly payments are guaranteed and are made as long as at
 least one of the named persons is living.  The monthly payment amounts are
 available upon request.  Such amounts are guaranteed and will be calculated
 on the same basis as the Table for Income for Life, however, the amounts will
 be based on two lives.
 
 OPTION 4.  ANNUITY PLAN
 An amount can be used to buy any single premium immediate annuity we offer
 for the Option's effective date.
 
 The minimum rates for Option 1 are based on 3% interest, compounded annually.
 The minimum rates for Options 2 and 3 are based on 3% interest, compounded
 annually, and the Annuity 2000 Mortality Table.  We may pay a higher rate at
 our discretion.

PAYMENT WHEN NAMED PERSON DIES

 When the person named to receive payment dies, we will pay any amounts still
 due as provided by the Option agreement.  The amounts still due are
 determined as follows:
 (1)  For Option 1 or for any remaining guaranteed payments in Option 2,
      payments will be continued.
 (2)  For Option 3, no amounts are payable after both named persons have died.
 (3)  For Option 4, the annuity agreement will state the amount due, if any.

                                      16
<PAGE>
<PAGE>
                          OTHER IMPORTANT INFORMATION
- ------------------------------------------------------------------------------
SENDING NOTICE TO US

 Whenever written notice is required, send it to our Customer Service Center.
 The address of our Customer Service Center is shown on the cover page.
 Please include your Contract number in all correspondence.

REPORTS TO OWNER

 We will send you a report at least once during each Contract Year.  The
 report will show the Accumulation Value and the Cash Surrender Value as of
 the end of the Contract Processing Period.  The report will also show the
 allocation of the Accumulation Value as of such date and the amounts deducted
 from or added to the Accumulation Value since the last report.  The report
 will also include any information that may be currently required by the
 insurance supervisory official of the jurisdiction in which the Contract is
 delivered.

 We will also send you copies of any shareholder reports of the portfolios in
 which the Divisions of the Variable Separate Account invest, as well as any
 other reports, notices or documents required by law to be furnished to
 Owners.

ASSIGNMENT - USING THIS CONTRACT AS COLLATERAL SECURITY

 You can assign this Contract as collateral security for a loan or other
 obligation.  This does not change the ownership.  Your rights and any
 Beneficiary's right are subject to the terms of the assignment.  To make or
 release an assignment, we must receive written notice satisfactory to us, at
 our Customer Service Center.  We are not responsible for the validity of any
 assignment.

CHANGING THIS CONTRACT

 This Contract or any additional benefit riders may be changed to another
 annuity plan according to our rules at the time of the change.

CONTRACT CHANGES - APPLICABLE TAX LAW

 We reserve the right to make changes in this Contract or its Riders to the
 extent we deem it necessary to continue to qualify this Contract as an
 annuity.  Any such changes will apply uniformly to all Contracts that are
 affected.  You will be given advance written notice of such changes.

MISSTATEMENT OF AGE OR SEX

 If an age or sex has been misstated, the amounts payable or benefits provided
 by this Contract will be those that the Premium Payment made would have
 bought at the correct age or sex.

NON-PARTICIPATING

 This Contract does not participate in the divisible surplus of Golden
 American Life Insurance Company.

                                      17
<PAGE>
<PAGE>
                    OTHER IMPORTANT INFORMATION (continued)
- ------------------------------------------------------------------------------
PAYMENTS WE MAY DEFER

 We may not be able to determine the value of the assets of the Variable
 Separate Account Divisions because:
 (1) the NYSE is closed for trading;
 (2) the SEC determines that a state of emergency exists;
 (3) an order or pronouncement of the SEC permits a delay for the protection
      of Owners; or
 (4) the check used to pay the premium has not cleared through the banking
      system.  This may take up to 15 days.
 
 During such times, as to amounts allocated to the Divisions of the Variable
 Separate Account, we may delay;
 (1) determination and payment of the Cash Surrender Value;
 (2) determination and payment of any death benefit if death occurs before
      the Annuity Commencement Date;
 (3) allocation changes of the Accumulation Value; or,
 (4) application of the Accumulation Value under an income plan.
 
 As to the amounts allocated to a Guaranteed Interest Division of the General
 Account and as to amounts allocated to Fixed Allocations of the Fixed
 Account, we may, at any time, defer payment of the Cash Surrender Value for
 up to six months after we receive a request for it.  We will allow interest
 of at least 3.00% a year on any Cash Surrender Value payment derived from the
 Fixed Allocations or the Guaranteed Interest Divisions that we defer 30 days
 or more.
 
AUTHORITY TO MAKE AGREEMENTS

 All agreements made by us must be signed by one of our officers.  No other
 person, including an insurance agent or broker, can:
 (1)  change any of this Contract's terms;
 (2)  extend the time for Premium Payments; or
 (3)  make any agreement binding on us.
 
REQUIRED NOTE ON OUR COMPUTATIONS

 We have filed a detailed statement of our computations with the insurance
 supervisory official in the jurisdiction where this Contract is delivered.
 The values are not less than those required by the law of that state or
 jurisdiction.  Any benefit provided by an attached Optional Benefit Rider
 will not increase these values unless otherwise stated in that Rider.

                                      18
<PAGE>
<PAGE>

<PAGE>
<PAGE>
DEFERRED COMBINATION VARIABLE AND FIXED ANNUITY CONTRACT - NO DIVIDENDS
- ------------------------------------------------------------------------------
 Variable Cash Surrender Values while the Annuitant and Owner are living and
 prior to the Annuity Commencement Date.  Death benefit subject to guaranteed
 minimum.  Additional Premium Payment Option.  Partial Withdrawal Option.  Non-
 participating.  Investment results reflected in values.
 
<PAGE>
<PAGE>

<PAGE>
<PAGE>
                                                               EXHIBIT 4(b)
               GOLDEN                             DEFERRED COMBINATION
               AMERICAN                           VARIABLE AND FIXED
               LIFE INSURANCE                     ANNUITY CERTIFICATE
               COMPANY
GOLDEN AMERICAN IS A STOCK COMPANY DOMICILED IN WILMINGTON, DELAWARE.
- ------------------------------------------------------------------------------
  Contractholder                                   Group Contract Number
  GOLDEN INVESTORS TRUST                           G000012-OE
- ------------------------------------------------------------------------------
  Annuitant                 Owner
  [THOMAS J. DOE]           [JOHN Q. DOE]
- ------------------------------------------------------------------------------
  Initial Premium           Annuity Option         Annuity Commencement Date
  [$10,000]                 [LIFE 10-YEAR CERTAIN] [JANUARY 1, 2053]
- ------------------------------------------------------------------------------
  Separate Account(s)                              Certificate Number
  [SEPARATE ACCOUNT B AND THE FIXED ACCOUNT]       [123456]
- ------------------------------------------------------------------------------
  In this Certificate YOU or YOUR refers to the Owner shown above.  WE, OUR
or US refers to Golden American Life Insurance Company.  You may allocate this
Certificate's Accumulation Value among the Variable Separate Account, the
General Account and the Fixed Account shown in the Schedule.
  This Certificate describes the benefits and provisions of the group
contract.  The group contract, as issued to the Contractholder by us with any
Riders or Endorsements, alone makes up the agreement under which benefits are
paid.  The group contract may be inspected at the office of the
Contractholder.  In consideration of any application for this Certificate and
the payment of premiums, we agree, subject to the terms and conditions of the
group contract, to provide the benefits described in this Certificate to the
Owner.  The Annuitant under this Certificate must be eligible under the terms
of the group contract.  If the group contract and this Certificate are in
force, we will make income payments to the Owner starting on the Annuity
Commencement Date as shown in the Schedule.  If the Owner dies prior to the
Annuity Commencement Date, we will pay a death benefit to the Beneficiary.
The amount of such benefit is subject to the terms of this Certificate.
  The benefits of the Certificate will be paid according to the provisions of
the Certificate and group contract.
  RIGHT TO EXAMINE CERTIFICATE:  YOU MAY RETURN THIS CERTIFICATE TO US OR THE
AGENT THROUGH WHOM YOU PURCHASED IT WITHIN 10 DAYS AFTER YOU RECEIVE IT.  IF
SO RETURNED, WE WILL TREAT THE CERTIFICATE AS THOUGH IT WERE NEVER ISSUED.
UPON RECEIPT WE WILL PROMPTLY REFUND THE ACCUMULATION VALUE, ADJUSTED FOR ANY
MARKET VALUE ADJUSTMENT, MINUS ANY CREDIT, PLUS ANY CHARGES WE HAVE DEDUCTED
AS OF THE DATE THE RETURNED CERTIFICATE IS RECEIVED BY US.
  ALL PAYMENTS AND VALUES, WHEN BASED ON THE INVESTMENT EXPERIENCE OF A
VARIABLE SEPARATE ACCOUNT DIVISION, MAY INCREASE OR DECREASE, DEPENDING ON THE
CERTIFICATE'S INVESTMENT RESULTS.  ALL PAYMENTS AND VALUES BASED ON THE FIXED
ACCOUNT MAY BE SUBJECT TO A MARKET VALUE ADJUSTMENT, THE OPERATION OF WHICH
MAY CAUSE SUCH PAYMENTS AND VALUES TO INCREASE OR DECREASE.



Customer Service Center                           Secretary:
1001 Jefferson Street, Suite 400
Wilmington, Delaware 19801
                                                  President:


- ------------------------------------------------------------------------------
DEFERRED COMBINATION VARIABLE AND FIXED ANNUITY CERTIFICATE - NO DIVIDENDS
 Variable Cash Surrender Values while the Annuitant and Owner are living and
 prior to the Annuity Commencement Date.  Death benefit subject to guaranteed
 minimum.  Additional Premium Payment Option.  Partial Withdrawal Option.  Non-
 participating.  Investment results reflected in values.

GA-CA-1036-02/97
<PAGE>
<PAGE>
                             CERTIFICATE CONTENTS
- ------------------------------------------------------------------------------

THE SCHEDULE                         YOUR CERTIFICATE BENEFITS............ 14

 PAYMENT AND INVESTMENT INFORMATION.3A    CASH VALUE BENEFIT
 THE VARIABLE SEPARATE ACCOUNTS.....3B    PARTIAL WITHDRAWAL OPTION
 THE GENERAL ACCOUNT................3C    PROCEEDS PAYABLE TO THE BENEFICIARY
 CERTIFICATE FACTS..................3D
 CHARGES AND FEES...................3E
 INCOME PLAN FACTORS................3F  CHOOSING AN INCOME PLAN..........  16

IMPORTANT TERMS .................... 4

INTRODUCTION TO THIS CERTIFICATE.....6     ANNUITY BENEFITS
                                           ANNUITY COMMENCEMENT DATE SELECTION
 THE CERTIFICATE                          FREQUENCY SELECTION
 THE OWNER                                THE INCOME PLAN
 THE ANNUITANT                            THE ANNUITY OPTIONS
 THE BENEFICIARY                          PAYMENT WHEN NAMED PERSON DIES
 CHANGE OF OWNER OR BENEFICIARY
                                         OTHER IMPORTANT INFORMATION...... 18
PREMIUM PAYMENTS AND ALLOCATION
  CHANGES........................... 8
                                           SENDING NOTICE TO US
 INITIAL PREMIUM PAYMENT                  REPORTS TO OWNER
 ADDITIONAL PREMIUM PAYMENT OPTION        ASSIGNMENT - USING THIS CERTIFICATE
 YOUR RIGHT TO CHANGE ALLOCATION OF         AS COLLATERAL SECURITY
 ACCUMULATION VALUE                       CHANGING THIS CERTIFICATE
 WHAT HAPPENS IF A VARIABLE SEPARATE      CERTIFICATE CHANGES - APPLICABLE
   ACCOUNT DIVISION IS NOT AVAILABLE        TAX LAW
                                          MISSTATEMENT OF AGE OR SEX
                                          NON-PARTICIPATING
HOW WE MEASURE THE CERTIFICATE'S           PAYMENTS WE MAY DEFER
  ACCUMULATION VALUE                  9    AUTHORITY TO MAKE AGREEMENTS
                                           REQUIRED NOTE ON OUR COMPUTATIONS
 THE VARIABLE SEPARATE ACCOUNTS
 THE GENERAL ACCOUNT
 VALUATION PERIOD
 ACCUMULATION VALUE
 ACCUMULATION VALUE IN EACH DIVISION
 MEASUREMENT OF INVESTMENT EXPERIENCE
 CHARGES DEDUCTED FROM ACCUMULATION VALUE
   ON EACH CERTIFICATE PROCESSING DATE

  Copies of any application and any additional Riders and Endorsements are at
                         the back of this Certificate.
THE SCHEDULE

 The Schedule gives specific facts about this Certificate and its coverage.
 Please refer to the Schedule while reading this Certificate.
                                       
                                       2
<PAGE>
<PAGE>
                                 THE SCHEDULE
                      PAYMENT AND INVESTMENT INFORMATION
- ------------------------------------------------------------------------------
  Contractholder                                   Group Contract Number
  Golden Investors Trust                           G000012-OE
- ------------------------------------------------------------------------------
  Annuitant                 Owner
  [THOMAS J. DOE]           [JOHN Q. DOE]

- ------------------------------------------------------------------------------
  Annuitant's Issue Age     Annuitant's Sex        Owner's Issue Age
  [55]                      [MALE]                 [35]
- ------------------------------------------------------------------------------
  Initial Premium           Annuity Option         Annuity Commencement Date
  [$10,000]                 [LIFE 10-YEAR CERTAIN] [JANUARY 1, 2053]
- ------------------------------------------------------------------------------
  Certificate Date          Issue Date             Residence Status
  [JANUARY 1, 1994]         [JANUARY 1, 1994]      [DELAWARE]
- ------------------------------------------------------------------------------
  Separate Account(s)                              Certificate Number
  [SEPARATE ACCOUNT B AND THE FIXED ACCOUNT]       [123456]
- ------------------------------------------------------------------------------
INITIAL INVESTMENT

 Initial Premium Payment received:            [$10,000]
 
 Your initial Accumulation Value has been invested as follows:
 
                                                    PERCENTAGE OF
               DIVISIONS                          ACCUMULATION VALUE
               ---------                          ------------------
               [Multiple Allocation                     10%
               Fully Managed                            10%
               Capital Appreciation                     10%
               Rising Dividends                         10%
               All-Growth                               10%
               Real Estate                              10%
               Hard Assets                               5%
               Emerging Markets                          5%
               Limited Maturity Bond                     5%
               Liquid Asset                              5%
               Value Equity                              5%
               Strategic Equity                          5%
               Managed Global                            5%
               Fixed Allocation - 1 Year                 5%
               -------------------------                ---
               Total                                    100%
               =====                                    ====
                                       
ADDITIONAL PREMIUM PAYMENT INFORMATION

 [We will accept additional Premium Payments until either the Annuitant or
 Owner reaches the Attained Age of 85.  The minimum additional payment which
 may be made is [$500.00].]
 
 [In no event may you contribute to your IRA for the taxable year in which you
 attain age 70 1/2 and thereafter (except for rollover contributions).  The
 minimum additional payment which may be made is [$250.00].]

                                      3A1
<PAGE>
<PAGE>
                                 THE SCHEDULE
                PAYMENT AND INVESTMENT INFORMATION (continued)
- ------------------------------------------------------------------------------
  Annuitant                 Owner
  [THOMAS J. DOE]           [JOHN Q. DOE]

- ------------------------------------------------------------------------------
  Annuitant's Issue Age     Annuitant's Sex        Owner's Issue Age
  [55]                      [MALE]                 [35]
- ------------------------------------------------------------------------------
  Initial Premium          Annuity Option          Annuity Commencement Date
  $[10,000]                [LIFE 10-YEAR CERTAIN]  [JANUARY 1, 2053]
- ------------------------------------------------------------------------------
  Certificate Date          Issue Date             Residence Status
  [JANUARY 1, 1994]         [JANUARY 1, 1994]      [DELAWARE]
- ------------------------------------------------------------------------------
  Separate Account(s)                              Certificate Number
  [SEPARATE ACCOUNT B AND THE FIXED ACCOUNT]       [123456]
- ------------------------------------------------------------------------------
ACCUMULATION VALUE ALLOCATION RULES

 The maximum number of Divisions in which you may be invested at any one time
 is [sixteen].  You are allowed unlimited allocation changes per Certificate
 Year without charge.  We reserve the right to impose a charge for any
 allocation change in excess of [twelve] per Certificate Year.  The Excess
 Allocation Charge is shown in the Schedule.  Allocations into and out of the
 Guaranteed Interest Divisions are subject to restrictions (see General
 Account).

ALLOCATION CHANGES BY TELEPHONE

 You may request allocation changes by telephone during our telephone request
 business hours.  You may call our Customer Service Center at 1-800-366-0066
 to make allocation changes by using the personal identification number you
 will receive.  You may also mail any notice or request for allocation changes
 to our Customer Service Center at the address shown on the cover page.
                                       
                                      3A2
<PAGE>
<PAGE>
                                 THE SCHEDULE
                        THE VARIABLE SEPARATE ACCOUNTS
- ------------------------------------------------------------------------------
  Annuitant                 Owner
  [THOMAS J. DOE]           [JOHN Q. DOE]

- ------------------------------------------------------------------------------
  Initial Premium          Annuity Option          Annuity Commencement Date
  [$10,000]                [LIFE 10-YEAR CERTAIN]  [JANUARY 1, 2053]
- ------------------------------------------------------------------------------
  Separate Account(s)
  [SEPARATE ACCOUNT B, SEPARATE ACCOUNT D AND THE  Certificate Number
  FIXED ACCOUNT]                                   [123456]
- ------------------------------------------------------------------------------
DIVISIONS INVESTING IN SHARES OF A MUTUAL FUND

 Separate Account B (the "Account") is a unit investment trust Separate
 Account, organized in and governed by the laws of the State of Delaware, our
 state of domicile. The Account is divided into Divisions.  Each Division
 listed below invests in shares of the mutual fund portfolio (the "Series")
 designated.  Each portfolio is a part of The GCG Trust managed by Directed
 Services, Inc.

               SERIES                             SERIES
               ------                             ------
               [Multiple Allocation               Real Estate
               Fully Managed                      Hard Assets
               Value Equity                       All-Growth
               Small Cap                          Limited Maturity Bond
               Capital Appreciation               Liquid Asset
               Rising Dividends                   Strategic Equity
               Growth Opportunities               Developing World]

 Each Division listed below invests in shares of the mutual fund portfolio
 (the "Portfolio") designated.  Each portfolio is a part of the Equi-Select
 Series Trust managed by Equitable Investment Services, Inc.

               PORTFOLIO
               ---------
               [OTC
               Growth & Income
               Value + Growth
               Research
               Total Return]

The Division listed below invests in shares of the mutual fund portfolio (the
"Portfolio") designated.  The portfolio is a part of the Warburg Pincus Trust
managed by Warburg, Pincus Counselors, Inc.

               PORTFOLIO
               ---------
               [International Equity]
                                       
                                      3B
<PAGE>
<PAGE>
                                 THE SCHEDULE
                              THE GENERAL ACCOUNT
- ------------------------------------------------------------------------------
  Annuitant                 Owner
  [THOMAS J. DOE]           [JOHN Q. DOE]

- ------------------------------------------------------------------------------
  Initial Premium          Annuity Option          Annuity Commencement Date
  [$10,000]                [LIFE 10-YEAR CERTAIN]  [JANUARY 1, 2053]
- ------------------------------------------------------------------------------
  Separate Account(s)                              Certificate Number
  [SEPARATE ACCOUNT B AND THE FIXED ACCOUNT]       [123456]
- ------------------------------------------------------------------------------
GENERAL ACCOUNT

[GUARANTEED INTEREST DIVISION
 A Guaranteed Interest Division provides an annual minimum interest rate of
 3%.  At our sole discretion, we may periodically declare higher interest
 rates for specific Guarantee Periods.  Such rates will apply to periods
 following the date of declaration.  Any declaration will be by class and will
 be based on our future expectations.
 
 LIMITATIONS OF ALLOCATIONS
 We reserve the right to restrict allocations into  and out of the General
 Account.  Such limits may be dollar restrictions on allocations into the
 General Account or we may restrict reallocations into the General Account.
 
 TRANSFERS FROM A GUARANTEED INTEREST DIVISION
 We currently require that an amount allocated to a  Guarantee Period not be
 transferred until the Maturity Date, except pursuant to our published rules.
 We reserve the right not to allow amounts previously transferred from a
 Guaranteed Interest Division to the Variable Separate Account Divisions or to
 a Fixed Allocation to be transferred back to a Guaranteed Interest Division
 for a period of at least six months from the date of transfer.]

                                      3C
<PAGE>
<PAGE>
                                 THE SCHEDULE
                               CERTIFICATE FACTS
- ------------------------------------------------------------------------------
  Annuitant                 Owner
  [THOMAS J. DOE]           [JOHN Q. DOE]

- ------------------------------------------------------------------------------
  Initial Premium          Annuity Option          Annuity Commencement Date
  [$10,000]                [LIFE 10-YEAR CERTAIN]  [JANUARY 1, 2053]
- ------------------------------------------------------------------------------
  Separate Account(s)                              Certificate Number
  [SEPARATE ACCOUNT B AND THE FIXED ACCOUNT]       [123456]
- ------------------------------------------------------------------------------
CERTIFICATE FACTS

 CERTIFICATE PROCESSING DATE
 The Certificate Processing Date for your Certificate is [January 1] of each
 year.
 
 SPECIALLY DESIGNATED DIVISIONS
 When a distribution is made from an investment portfolio underlying a
 Variable Separate Account Division in which reinvestment is not available, we
 will allocate the amount of the distribution to the [Liquid Asset Division]
 unless you specify otherwise.
 
PARTIAL WITHDRAWALS

 The maximum amount that can be withdrawn each Certificate Year without being
 considered an Excess Partial Withdrawal is 10% of the Accumulation Value as
 of the date of the withdrawal.  We will collect a Surrender Charge for Excess
 Partial Withdrawals and a charge for any unrecovered Premium Tax.  In no
 event may a Partial Withdrawal exceed 90% of the Cash Surrender Value.  After
 a Partial Withdrawal, the remaining Accumulation Value must be at least $100
 to keep the Certificate in force.
 
 CONVENTIONAL PARTIAL WITHDRAWALS
 Minimum Withdrawal Amount:            $1,000.
 
 Any Conventional Partial Withdrawal from a Fixed Allocation is subject to a
 Market Value Adjustment unless withdrawn from a Fixed Allocation within 30
 days prior to the Maturity Date.
 
 SYSTEMATIC PARTIAL WITHDRAWALS
 Systematic Partial Withdrawals may be taken on a monthly, quarterly or annual
 basis.  You select the day withdrawals will be made, but no later than the
 28th day of the month.  If you do not elect a day, the certificate date will
 be used.
 
 Minimum Withdrawal Amount:            $100.
 Maximum Withdrawal Amount:
 
 Variable Separate Account Divisions:  0.83% monthly, 2.50% quarterly or 10%
                                       annually of Accumulation Value.
 Fixed Allocations and
 Guaranteed Interest Divisions:        Interest earned on a Fixed Allocation
                                       or Guaranteed Interest Division for
                                       the prior month, quarter or year
                                       (depending on the frequency selected).
 
 Systematic Partial Withdrawals from  Fixed Allocations are not subject to a
 Market Value Adjustment.
 
 [IRA PARTIAL WITHDRAWALS FOR QUALIFIED PLANS ONLY
 IRA Partial Withdrawals may be taken on a monthly, quarterly or annual basis.
 A minimum withdrawal of $100.00 is required.  You select the day the
 withdrawals will be made, but no later than the 28th day of the month.  If
 you do not elect a day, the Certificate Date will be used.  Systematic
 Partial Withdrawals and Conventional Partial Withdrawals are not allowed when
 IRA Partial Withdrawals are being taken.  An IRA Partial Withdrawal in excess
 of the maximum amount allowed under the Systematic Partial Withdrawal option
 may be subject to a Market Value Adjustment.]
 
                                      3D1
<PAGE>
<PAGE>
                                 THE SCHEDULE
                         CERTIFICATE FACTS (continued)
- ------------------------------------------------------------------------------
  Annuitant                 Owner
  [THOMAS J. DOE]           [JOHN Q. DOE]

- ------------------------------------------------------------------------------
  Initial Premium          Annuity Option          Annuity Commencement Date
  [$10,000]                [LIFE 10-YEAR CERTAIN]  [JANUARY 1, 2053]
- ------------------------------------------------------------------------------
  Separate Account(s)                              Certificate Number
  [SEPARATE ACCOUNT B AND THE FIXED ACCOUNT]       [123456]
- ------------------------------------------------------------------------------
DEATH BENEFITS
 [IF DEATHBEN = "1":  The Death Benefit is the greatest of (i) the
 Accumulation Value less an amount equal to all Credits applied within twelve
 months prior to date of death, (ii) the Guaranteed Death Benefit less an
 amount equal to all Credits applied within twelve months prior to date of
 death, (iii) the Cash Surrender Value, and (iv) the sum of premiums paid,
 less any Partial Withdrawals.
 IF DEATHBEN = "2":  The Death Benefit is the greatest of (i) the Accumulation
 Value less an amount equal to all Credits applied within twelve months prior
 to date of death, (ii) the Guaranteed Death Benefit less an amount equal to
 all Credits applied within twelve months prior to date of death, (iii) the
 Cash Surrender Value, and (iv) the sum of premiums paid, less any Partial
 Withdrawals.
 IF DEATHBEN = "3":  The Death Benefit is the greatest of (i) the Cash
 Surrender Value, (ii) the Accumulation Value less an amount equal to all
 Credits applied within twelve months prior to date of death, (iii) the sum of
 the premiums paid, less any Partial Withdrawals.]
 
 GUARANTEED DEATH BENEFIT
 On the Certificate Date, the Guaranteed Death Benefit is the initial premium
 plus any Credits.  On subsequent Valuation Dates, the Guaranteed Death
 Benefit is calculated as follows:
 [IF DEATHBEN = "1":  OPTION 1:
 (1)  Start with the Guaranteed Death Benefit from the prior Valuation Date;
 (2)  Calculate interest on (1) for the current Valuation Period at the
      Guaranteed Death Benefit Interest Rate;
 (3)  Add (1) and (2);
 (4)  Add any additional premiums paid and Credits during the current
      Valuation Period to (3);
 (5)  Subtract Partial Withdrawals made during the current Valuation Period
      from (4);
 
 Each accumulated initial or additional Premium Payment and Credit, reduced by
 any Partial Withdrawals (including any associated Market Value Adjustment and
 Surrender Charge incurred) allocated to such premium, will continue to grow
 at the Guaranteed Death Benefit Interest Rate until reaching its Maximum
 Guaranteed Death Benefit.
 GUARANTEED DEATH BENEFIT INTEREST RATE
 The Guaranteed Death Benefit is accumulated at a rate of 7% compounded
 annually, except:
 (1)  Amounts in the Liquid Asset Division are accumulated at the net rate of
      return for the Liquid Asset Division during the current Valuation Period
      if less than 7%; and
 (2)  Amounts in the Limited Maturity Bond Division are accumulated at the net
      rate of return for the Limited Maturity Bond Division during the current
      Valuation Period if less than 7%; and
 (3)  Amounts in a Fixed Allocation or Guaranteed Interest Division are
      accumulated at the interest rate being credited to such Fixed Allocation
      or Guaranteed Interest Division during the current Valuation Period if
      less than 7%.
MAXIMUM GUARANTEED DEATH BENEFITS
 The Maximum Guaranteed Death Benefit equals two times the cumulative premiums
 paid, plus two times cumulative Credits applied, less an adjustment to
 reflect Partial Withdrawals.  Each Partial Withdrawal reduces the maximum
 Guaranteed Death Benefit as follows:  First, the Maximum Guaranteed Death
 Benefit is reduced by any Partial Withdrawals of earnings; second, the
 Maximum Guaranteed Death Benefit is reduced in proportion to the reduction in
 Accumulation Values for Other Partial Withdrawals.  To the extent that
 Partial Withdrawals in a contract year do not exceed 7% of cumulative
 Premiums and did not exceed 7% of the cumulative premiums in any prior
 contract year, such withdrawals will be treated as earnings for purposes of
 calculating the Maximum Guaranteed Death Benefit.  Once Partial Withdrawals
 exceed 7% of the cumulative premiums in any Certificate Year,  Partial
 Withdrawals will be treated as Other Partial Withdrawals.)
 
                                      3D2
<PAGE>
<PAGE>
 
                                 THE SCHEDULE
                         CERTIFICATE FACTS (continued)
- ------------------------------------------------------------------------------
  Annuitant                Owner
  [THOMAS J. DOE]          [JOHN Q. DOE]

- ------------------------------------------------------------------------------
  Initial Premium          Annuity Option          Annuity Commencement Date
  [$10,000]                [LIFE 10-YEAR CERTAIN]  [JANUARY 1, 2053]
- ------------------------------------------------------------------------------
  Separate Account(s)                              Certificate Number
  [SEPARATE ACCOUNT B AND THE FIXED ACCOUNT]       [123456]
- ------------------------------------------------------------------------------
 [IF DEATHBEN = "2":  OPTION 2:
 (1)  Start with the Guaranteed Death Benefit from the prior Valuation Date;
 (2)  Add to (1) any additional premium paid and any Credits since the prior
      Valuation Date and subtract from (1) any Partial Withdrawals taken prior
      to the Valuation Date.
 (3)  On a Valuation Date that occurs on or prior to the owner's attained age
      80, which is also a Certificate Anniversary, we set the Guaranteed Death
      Benefit equal to the greater of (2) or the Accumulation Value as of such
      date.
 On all other Valuation Dates, the Guaranteed Death Benefit is equal to (2).]
 [IF DEATHBEN = "3":  OPTION 3:
 (1)  Start with the Guaranteed Death Benefit from the prior Valuation Date;
 (2)  Add any additional premiums paid and any Credits during the current
      Valuation Period to (1);
 (3)  Subtract any Partial Withdrawals made during the current Valuation
      Period from (2).]

CHANGE OF OWNER
 A change of Owner will result in recalculation of the death benefit and
 Guaranteed Death Benefit.  As of the date of change, we will use the
 Accumulation Value of the Certificate, for the purpose of such recalculation
 only, as the initial premium to determine a new Guaranteed Death Benefit for
 this Certificate.  The new Owner's age at the time of the change will be used
 as the basis for this calculation. The new Owner's death will determine when
 a death benefit is payable.
 
 [IF DEATHBEN = "1":  If the new Owner's age is less than or equal to 75, the
 Guaranteed Death Benefit Option in effect prior to the change of Owner will
 remain in effect.  If the new Owner's age is greater than 75, the Guaranteed
 Death Benefit will be zero and the Death Benefit will be the greater of the
 Cash Surrender Value, the Accumulation Value less an amount equal to all
 Credits applied within twelve months prior to date of death, and the sum of
 the premiums paid, less any Partial Withdrawals.
 IF DEATHBEN = "2":  If the new Owner's age is less than or equal to 79, the
 Guaranteed Death Benefit Option in effect prior to the change of Owner will
 remain in effect.  If the new Owner's age is greater than 79, the Guaranteed
 Death Benefit will be zero and the Death Benefit will be the greater of the
 Cash Surrender Value, the Accumulation Value less an amount equal to all
 Credits applied within twelve months prior to date of death, and the sum of
 the premiums paid, less any Partial Withdrawals.
 IF DEATHBEN = "3":  The Guaranteed Death Benefit Option after the change of
 Owner will remain the same as before the change.]

CHOOSING AN INCOME PLAN
 REQUIRED DATE OF ANNUITY COMMENCEMENT
 [Distributions from a Certificate funding a qualified plan must commence no
 later than [April 1st] of the calendar year following the calendar year in
 which the Owner attains age 70 1/2.]
 
 The Annuity Commencement Date is required to be the same date as the
 Certificate Processing Date in the month following the Annuitant's 90th
 birthday.  If, on the Annuity Commencement Date, a Surrender Charge remains,
 your elected Annuity Option must include a period certain of at least five
 years duration.  In applying the Accumulation Value, we may first collect any
 Premium Taxes due us.
 
 MINIMUM ANNUITY INCOME PAYMENT
 The minimum monthly annuity income payment that we will make is [$20].
 
 OPTIONAL BENEFIT RIDERS - [None.]

                                      3D3
<PAGE>
<PAGE>
                                 THE SCHEDULE
                         CERTIFICATE FACTS (continued)
- ------------------------------------------------------------------------------
  Annuitant                Owner
  [THOMAS J. DOE]          [JOHN Q. DOE]

- ------------------------------------------------------------------------------
  Initial Premium          Annuity Option          Annuity Commencement Date
  [$10,000]                [LIFE 10-YEAR CERTAIN]  [JANUARY 1, 2053]
- ------------------------------------------------------------------------------
  Separate Account(s)                              Certificate Number
  [SEPARATE ACCOUNT B AND THE FIXED ACCOUNT]       [123456]
- ------------------------------------------------------------------------------
ATTAINED AGE

 The Issue Age of the Annuitant or Owner plus the number of full years elapsed
 since the Certificate Date.

FIXED ACCOUNT

 MINIMUM FIXED ALLOCATION
 The minimum allocation to the Fixed Account in any one Fixed Allocation is
 [$250.00].
 
 MINIMUM GUARANTEED INTEREST RATE - [3%.]
 
 GUARANTEE PERIODS
 We currently offer Guarantee Periods of [1,2,3,4,5,6,7,8,9 and 10] year(s).
 We reserve the right to offer Guarantee Periods of durations other than those
 available on the Certificate Date.  We also reserve the right to cease
 offering a particular Guarantee Period or Periods.
 
 INDEX RATE
 The Index Rate is the average of the Ask Yields for the U.S. Treasury Strips
 as reported by a national quoting service for the applicable maturity.  The
 average is based on the period from the 22nd day of the calendar month two
 months prior to the calendar month of Index Rate determination to the 21st
 day of the calendar month immediately prior to the month of determination.
 The applicable maturity date for these U.S. Treasury Strips is on or next
 following the last day of the Guarantee Period.  If the Ask Yields are no
 longer available, the Index Rate will be determined using a suitable
 replacement method.
 
 We currently set the Index Rate once each calendar month.  However, we
 reserve the right to set the Index Rate more frequently than monthly, but in
 no event will such Index Rate be based on a period less than 28 days.
 
CREDIT ADDED TO PREMIUM

 A Credit will be added to each Premium Payment applied to the Accumulation
 Value.  The Credit will be applied pro rata to each Variable Separate Account
 Division, Fixed Allocation or Guaranteed Interest Division in the same ratio
 as the applicable Premium Payment.  The Credit is equal to [4%] of the
 Premium Payment applied to the Accumulation Value.  In the following
 circumstances the Credit may not be payable:

 (1)  When the Certificate is returned under the Right To Examine Certificate
      provision, any Credit will be deducted from the refund amount.
 (2)  If a death benefit becomes payable, any Credit based on premiums
      received within one year prior to the date of death of the Owner (or
      Annuitant if the Owner is not an individual) may reduce the death
      benefit payable.
 (3)  If any Surrender Charges are waived under the Waiver of Surrender Charge
      Rider: 1) The accumulated value will be reduced for all credits applied
      within one year prior to the date such surrender charges are waived;  2)
      No credits will be applied to payments received after the earliest date
      in which any surrender charges are waived.

                                      3D4
<PAGE>
<PAGE>
                                 THE SCHEDULE
                               CHARGES AND FEES
- ------------------------------------------------------------------------------
  Annuitant                Owner
  [THOMAS J. DOE]          [JOHN Q. DOE]

- ------------------------------------------------------------------------------
  Initial Premium          Annuity Option          Annuity Commencement Date
  [$10,000]                [LIFE 10-YEAR CERTAIN]  [JANUARY 1, 2053]
- ------------------------------------------------------------------------------
  Separate Account(s)                              Certificate Number
  [SEPARATE ACCOUNT B AND THE FIXED ACCOUNT]       [123456]
- ------------------------------------------------------------------------------
DEDUCTIONS FROM PREMIUMS

 [None.]
 
DEDUCTIONS FROM ACCUMULATION VALUE
 
 INITIAL ADMINISTRATIVE CHARGE
 [None.]
 
 ADMINISTRATIVE CHARGE
 We charge [$40] to cover a portion of our ongoing administrative expenses for
 each Certificate Processing Period.  The charge is incurred at the beginning
 of the Certificate Processing Period and deducted on the Certificate
 Processing Date at the end of the period. At the time of deduction, this
 charge will be waived if:
 (1)  The Accumulation Value is at least $100,000 ; or
 (2)  The sum of premiums paid to date is at least $100,000.
 
 EXCESS ALLOCATION CHARGE
 Currently none, however, we reserve the right to charge [$25] for a change if
 you make more than [twelve] allocation changes per Certificate Year.  Any
 charge will be deducted in proportion to the amount being transferred from
 each Division.
 
 SURRENDER CHARGE
 A Surrender Charge is imposed as a percentage of premium if the Certificate
 is surrendered or an Excess Partial Withdrawal is taken.  The percentage
 imposed at time of surrender or Excess Partial Withdrawal depends on the
 number of complete years that have elapsed since a Premium Payment was made.
 The Surrender charge expressed as a percentage of each Premium Payment is as
 follows:
 
               COMPLETE YEARS ELAPSED             SURRENDER
               SINCE PREMIUM PAYMENT               CHARGES
               ---------------------              ---------
               
                       [0                             8%
                        1                             8%
                        2                             8%
                        3                             8%
                        4                             7%
                        5                             6%
                        6                             5%
                        7                             3%
                        8                             1%
                       9+                             0%]

 For the purpose of calculating the Surrender Charge for an Excess Partial
 Withdrawal:  a) we treat premiums as being withdrawn on a first-in, first-out
 basis; and b) amounts withdrawn which are not considered an Excess Partial
 Withdrawal are not considered a withdrawal of any Premium Payments.

                                      3E1
<PAGE>
<PAGE>
                                 THE SCHEDULE
                               CHARGES AND FEES
- ------------------------------------------------------------------------------
  Annuitant                Owner
  [THOMAS J. DOE]          [JOHN Q. DOE]

- ------------------------------------------------------------------------------
  Initial Premium          Annuity Option          Annuity Commencement Date
  [$10,000]                [LIFE 10-YEAR CERTAIN]  [JANUARY 1, 2053]
- ------------------------------------------------------------------------------
  Separate Account(s)                              Certificate Number
  [SEPARATE ACCOUNT B AND THE FIXED ACCOUNT]       [123456]
- ------------------------------------------------------------------------------
 [PREMIUM TAXES
 We deduct the amount of any premium or other state and local taxes levied by
 any state or governmental entity when such taxes are incurred.
 
 We reserve the right to defer collection of Premium Taxes until surrender or
 until application of Accumulation Value to an Annuity Option. We reserve the
 right to change the amount we charge for Premium Tax charges on future
 Premium Payments to conform with changes in the law or if the Owner changes
 state of residence. ]
 
 DEDUCTIONS FROM THE DIVISIONS
 MORTALITY AND EXPENSE RISK CHARGE - We deduct [IF DEATHBEN = "1": .004280% IF
 DEATHBEN = "2": .003863%   IF DEATHBEN = "3": .003446%] of the assets in each
 Variable Separate Account Division on a daily basis (equivalent to an annual
 rate of [IF DEATHBEN = "1":  1.55%   IF DEATHBEN = "2":  1.40%   IF DEATHBEN
 = "3":  1.25%]) for mortality and expense risks.  This charge is not deducted
 from the Fixed Account or General Account values.
 
 ASSET BASED ADMINISTRATIVE CHARGE - We deduct [0.000411%] of the assets in
 each Variable Separate Account Division on a daily basis (equivalent to an
 annual rate of [0.15%]) to compensate us for a portion of our ongoing
 administrative expenses.  This charge is not deducted from the Fixed Account
 or General Account values.
 
CHARGE DEDUCTION DIVISION

 All charges against the Accumulation Value in this Certificate will be
 deducted from the [Liquid Asset Division].

                                      3E2
<PAGE>
<PAGE>
                                 THE SCHEDULE
                              INCOME PLAN FACTORS
- ------------------------------------------------------------------------------
  Annuitant                Owner
  [THOMAS J. DOE]          [JOHN Q. DOE]

- ------------------------------------------------------------------------------
  Initial Premium          Annuity Option          Annuity Commencement Date
  [$10,000]                [LIFE 10-YEAR CERTAIN]  [JANUARY 1, 2053]
- ------------------------------------------------------------------------------
  Separate Account(s)                              Certificate Number
  [SEPARATE ACCOUNT B AND THE FIXED ACCOUNT]       [123456]
- ------------------------------------------------------------------------------
Values for other payment periods, ages or joint life combinations are
available on request.  Monthly payments are shown for each $1,000 applied.
                                       
                      TABLE FOR INCOME FOR A FIXED PERIOD
                                       
Fixed Period Monthly  Fixed Period  Monthly   Fixed Period  Monthly
 of Years    Income   of Years      Income    of Years      Income
- ------------ -------  ------------  -------   ------------  -------
   [5         17.95      14         7.28         23         5.00
    6         15.18      15         6.89         24         4.85
    7         13.20      16         6.54         25         4.72
    8         11.71      17         6.24         26         4.60
    9         10.56      18         5.98         27         4.49
   10          9.64      19         5.74         28         4.38
   11          8.88      20         5.53         29         4.28
   12          8.26      21         5.33         30         4.19]
   13          7.73      22         5.16

                           TABLE FOR INCOME FOR LIFE

             Male/Female            Male/Female             Male/Female
Age          10 Years Certain       20 Years Certain        Refund Certain
- ---          ----------------       ----------------        --------------

[50          $4.06/3.83               $3.96/3.77              $3.93/3.75
55           4.43/4.14                4.25/4.05               4.25/4.03
60           4.90/4.56                4.57/4.37               4.66/4.40
65           5.51/5.10                4.90/4.73               5.12/4.83
70           6.26/5.81                5.18/5.07               5.76/5.42
75           7.11/6.70                5.38/5.33               6.58/6.19
80           7.99/7.70                5.48/5.46               7.69/7.21
85           8.72/8.59                5.52/5.51               8.72/8.59
90           9.23/9.18                5.53/5.53               10.63/10.53]

                                      3F
<PAGE>
<PAGE>
                                IMPORTANT TERMS
- ------------------------------------------------------------------------------
ACCUMULATION VALUE - The amount that a Certificate provides for investment at
  any time.  Initially, this amount is equal to the premium paid.

ANNUITANT - The person designated by the Owner to be the measuring life in
  determining Annuity Payments.

ANNUITY COMMENCEMENT DATE - For each Certificate, the date on which Annuity
  Payments begin.

ANNUITY OPTIONS - Options the Owner selects that determine the form and amount
  of annuity payments.

ANNUITY PAYMENT - The periodic payment an Owner receives.  It may be either a
  fixed or a variable amount based on the Annuity Option chosen.

ATTAINED AGE - The Issue Age of the Annuitant or Owner plus the number of full
  years elapsed since the Certificate Date.

BENEFICIARY - The person designated to receive benefits in the case of the
  death of the Owner.

BUSINESS DAY - Any day the New York Stock Exchange ("NYSE") is open for
  trading, exclusive of federal holidays, or any day on which the Securities
  and Exchange Commission ("SEC") requires that mutual funds, unit investment
  trusts or other investment portfolios be valued.

CASH SURRENDER VALUE - The amount the Owner receives upon surrender of the
  Certificate.

CERTIFICATE ANNIVERSARY - The anniversary of the Certificate Date.

CERTIFICATE DATE - The date we received the initial premium and upon which we
  begin determining the Certificate values.  It may not be the same as the
  Certificate Issue Date.  This date is used to determine Certificate months,
  processing dates, years, and anniversaries.

CERTIFICATE ISSUE DATE - The date the Certificate is issued at our Customer
  Service Center.

CERTIFICATE PROCESSING DATES - The days when we deduct certain charges from
  the Accumulation Value.  If the Certificate Processing Date is not a
  Valuation Date, it will be on the next succeeding Valuation date.  The
  Certificate Processing Date will be on the Certificate Anniversary of each
  year.

CERTIFICATE PROCESSING PERIOD - The period between successive Certificate
  Processing Dates unless it is the first Certificate Processing Period.  In
  that case, it is the period from the Certificate Date to the first
  Certificate Processing Date.

CERTIFICATE YEAR - The period between Certificate Anniversaries.

CHARGE DEDUCTION DIVISION - The Division from which all charges are deducted
  if so designated or elected by the Owner.

CONTINGENT ANNUITANT - The person designated by the Owner who, upon the
  Annuitant's death prior to the Annuity Commencement Date, becomes the
  Annuitant.

CONTRACT ISSUE DATE - The date the group contract is issued at our Customer
  Service Center.

CONTRACTHOLDER - The entity to whom the certificates group contract is issued.

CREDIT - An amount added to the Certificate's Accumulation Value at the time a
  Premium Payment is made.

                                       4
<PAGE>
<PAGE>

                          IMPORTANT TERMS (continued)
- ------------------------------------------------------------------------------
EXPERIENCE FACTOR - The factor which reflects the investment experience of the
  portfolio in which a Variable Separate Account Division invests and also
  reflects the charges assessed against the Division for a Valuation Period.

FIXED ACCOUNT - This is the Separate Account established to support Fixed
  Allocations.

FIXED ALLOCATION - An amount allocated to the Fixed Account that is credited
  with a Guaranteed Interest Rate for a specified Guarantee Period.

GUARANTEED DEATH BENEFIT INTEREST RATE - The annual rate at which the
  Guaranteed Death Benefit is calculated.

GUARANTEE PERIOD - The period of years a rate of interest is guaranteed to be
  credited to a Fixed Allocation or allocations to a Guaranteed Interest
  Division.

GUARANTEED INTEREST DIVISION - An investment option available in the General
  Account, an account which contains all of our assets other than those held
  in our Separate Accounts.

GUARANTEED INTEREST RATE - The effective annual interest rate which we will
  credit for a specified Guarantee Period.

GUARANTEED MINIMUM INTEREST RATE - The minimum interest rate which can be
  declared by us for Fixed Allocations or allocations to a Guaranteed
  Interest Division.

INDEX OF INVESTMENT EXPERIENCE - The index that measures the performance of a
  Variable Separate Account Division.

INITIAL PREMIUM - The payment amount required to put each Certificate in
  effect.

ISSUE AGE - The Annuitant's or Owner's age on the last birthday on or before
  the Certificate Date.

MARKET VALUE ADJUSTMENT - A positive or negative adjustment to a Fixed
  Allocation.  It may apply if all or part of a Fixed Allocation is
  withdrawn, transferred, or applied to an Annuity Option prior to the end of
  the Guarantee Period.

MATURITY DATE - The date on which a Guarantee Period matures.

OWNER - The person who owns a Certificate and is entitled to exercise all
  rights of the Certificate.  This person's death also initiates payment of
  the death benefit.

RIDERS - Riders add provisions or change the terms of the Certificate.

SPECIALLY DESIGNATED DIVISION - Distributions from a portfolio underlying a
  Division in which reinvestment is not available will be allocated to this
  Division unless you specify otherwise.

VALUATION DATE - The day at the end of  a Valuation Period when each Division
  is valued.

VALUATION PERIOD - Each business day together with any non-business days
  before it.

VARIABLE SEPARATE ACCOUNT DIVISION - An investment option available in the
  Variable Separate Account shown in the Schedule.
                                       
                                       5
<PAGE>
<PAGE>
                       INTRODUCTION TO THIS CERTIFICATE
- ------------------------------------------------------------------------------
THE CERTIFICATE

 This is a legal Certificate between you and us.  We provide benefits as
 stated in this Certificate.  In return, you supply us with the Initial
 Premium Payment required to put this Certificate in effect.

 This Certificate, together with any Riders or Endorsements, constitutes the
 entire Certificate.  Riders and Endorsements add provisions or change the
 terms of the basic Certificate.

THE OWNER

 You are the Owner of this Certificate.  You are also the Annuitant unless
 another Annuitant has been named by you and is shown in the Schedule.  You
 have the rights and options described in this Certificate, including but not
 limited to the right to receive the Annuity Benefits on the Annuity
 Commencement Date.

 One or more people may own this Certificate.  If there are multiple Owners
 named, the age of the oldest Owner will be used to determine the applicable
 death benefit.  In the case of a sole Owner who dies prior to the Annuity
 Commencement Date, we will pay the Beneficiary the death benefit then due.
 If the sole Owner is not an  individual, we will treat the Annuitant as Owner
 for the purpose of determining when the Owner dies under the death benefit
 provision (if there is no Contingent Annuitant), and the Annuitant's age will
 determine the applicable death benefit payable to the Beneficiary.  The sole
 Owner's estate will be the Beneficiary if no Beneficiary designation is in
 effect, or if the designated Beneficiary has predeceased the Owner.  In the
 case of a joint Owner of the Certificate dying prior to the Annuity
 Commencement Date, the surviving Owner(s) will be deemed as the
 Beneficiary(ies).

THE ANNUITANT

 The Annuitant is the measuring life of the Annuity Benefits provided under
 this Certificate.  You may name a Contingent Annuitant.  The Annuitant may
 not be changed during the Annuitant's lifetime.

 If the Annuitant dies before the Annuity Commencement Date, the Contingent
 Annuitant becomes the Annuitant.  You will be the Contingent Annuitant unless
 you name someone else.  The Annuitant must be a natural person.  If the
 Annuitant dies and no Contingent Annuitant has been named, we will allow you
 sixty days to designate someone other than yourself as an Annuitant.  If all
 Owners are not individuals and, through the operation of this provision, an
 Owner becomes Annuitant, we will pay the death proceeds to the Beneficiary.
 If there are joint Owners, we will treat the youngest of the Owners as the
 Contingent Annuitant designated, unless you elect otherwise.

THE BENEFICIARY

 The Beneficiary is the person to whom we pay death proceeds if any Owner dies
 prior to the Annuity Commencement Date.  See Proceeds Payable to the
 Beneficiary for more information.  We pay death proceeds to the primary
 Beneficiary (unless there are joint Owners in which case the death benefit
 proceeds are payable to the surviving Owner).  If the primary Beneficiary
 dies before the Owner, the death proceeds are paid to the Contingent
 Beneficiary, if any.  If there is no surviving Beneficiary, we pay the death
 proceeds to the Owner's estate.

                                       6
<PAGE>
<PAGE>
                 INTRODUCTION TO THIS CERTIFICATE (continued)
- ------------------------------------------------------------------------------
 One or more persons may be named as primary Beneficiary or contingent
 Beneficiary.  In the case of more than one Beneficiary, we will assume any
 death proceeds are to be paid in equal shares to the surviving Beneficiaries.
 You can specify other than equal shares.
 
 You have the right to change Beneficiaries, unless you designate the primary
 Beneficiary irrevocable.  When an irrevocable Beneficiary has been
 designated, you and the irrevocable Beneficiary may have to act together to
 exercise the rights and options under this Certificate.

CHANGE OF OWNER OR BENEFICIARY

 During your lifetime and while this Certificate is in effect you can transfer
 ownership of this Certificate or change the Beneficiary.  To make any of
 these changes, you must send us written notice of the change in a form
 satisfactory to us.  The change will take effect as of the day the notice is
 signed.  The change will not affect any payment made or action taken by us
 before recording the change at our Customer Service Center.  A Change of
 Owner may affect the amount of death benefit payable under this Certificate.
 See Proceeds Payable to Beneficiary.

                                       7
<PAGE>
<PAGE>
                    PREMIUM PAYMENTS AND ALLOCATION CHARGES
- ------------------------------------------------------------------------------
INITIAL PREMIUM PAYMENT

 The Initial Premium Payment is required to put this Certificate in effect.
 The amount of the Initial Premium Payment is shown in the Schedule.

ADDITIONAL PREMIUM PAYMENT OPTION

 You may make additional Premium Payments under this Certificate after the end
 of the Right to Examine period.  Restrictions on additional Premium Payments,
 such as the Attained Age of the Annuitant or Owner and the timing and amount
 of each payment, are shown in the Schedule. We reserve the right to defer
 acceptance of or to return any additional Premium Payments.

 As of the date we receive and accept your additional Premium Payment:
 
 (1)  The Accumulation Value will increase by the amount of the Premium
      Payment plus any Credit less any premium deductions as shown in the
      Schedule.
 (2)  The increase in the Accumulation Value will be allocated among the
      Divisions of the Variable Separate Account and General Account and
      allocations to the Fixed Account in accordance with your instructions.
      If you do not provide such instructions, allocation will be among the
      Divisions of the Variable Separate Account and General Account and
      allocations to the Fixed Account in proportion to the amount of
      Accumulation Value in each Division or Fixed Allocation.
 
 WHERE TO MAKE PAYMENTS
 Remit the Premium Payments to our Customer Service Center at the address
 shown on the cover page.  On request we will give you a receipt signed by our
 treasurer.
 
YOUR RIGHT TO CHANGE ALLOCATION OF ACCUMULATION VALUE

 You may change the allocation of the Accumulation Value among the Divisions
 and Fixed Allocations after the end of the Right to Examine period.  The
 number of free allocation changes each year that we will allow is shown in
 the Schedule.  To make an allocation change, you must provide us with
 satisfactory notice at our Customer Service Center.  The change will take
 effect when we receive the notice.  Restrictions for reallocation into and
 out of Divisions of the Variable Separate Account and General Account and
 allocations to the Fixed Account are shown in the Schedule.  An allocation
 from the Fixed Account may be subject to a Market Value Adjustment.  See the
 Schedule.

WHAT HAPPENS IF A VARIABLE SEPARATE ACCOUNT DIVISION IS NOT AVAILABLE

 When a distribution is made from an investment portfolio supporting a unit
 investment trust Separate Account Division in which reinvestment is not
 available, we will allocate the distribution to the Specially Designated
 Division shown in the Schedule unless you specify otherwise.
 
 Such a distribution may occur when an investment portfolio or Division
 matures, when distribution from a portfolio or Division cannot be reinvested
 in the portfolio or Division due to the unavailability of securities, or for
 other reasons.  When this occurs because of maturity, we will send written
 notice to you thirty days in advance of such date.  To elect an allocation to
 other than the Specially Designated Division shown in the Schedule, you must
 provide satisfactory notice to us at least seven days prior to the date the
 investment matures.  Such allocations will not be counted as an allocation
 change of the Accumulation Value for purposes of the number of free
 allocations permitted.
 
                                       8
<PAGE>
<PAGE>
              HOW WE MEASURE THE CERTIFICATE'S ACCUMULATION VALUE
- ------------------------------------------------------------------------------
 The variable Annuity Benefits under this Certificate are provided through
 investments which may be made in our Separate Accounts.

THE VARIABLE SEPARATE ACCOUNTS

 These accounts, which are designated in the Schedule, are kept separate from
 our General Account and any other Separate Accounts we may have.  They are
 used to support Variable Annuity Certificates and may be used for other
 purposes permitted by applicable laws and regulations.  We own the assets in
 the Separate Accounts.  Assets equal to the reserves and other liabilities of
 the accounts will not be charged with liabilities that arise from any other
 business we conduct; but, we may transfer to our General Account assets which
 exceed the reserves and other liabilities of the Variable Separate Accounts.
 Income and realized and unrealized gains or losses from assets in these
 Variable Separate Accounts are credited to or charged against the account
 without regard to other income, gains or losses in our other investment
 accounts.
 
 The Variable Separate Account will invest in mutual funds, unit investment
 trusts and other investment portfolios which we determine to be suitable for
 this Certificate's purposes.  The Variable Separate Account is treated as a
 unit investment trust under Federal securities laws.  It is registered with
 the Securities and Exchange Commission ("SEC") under the Investment Company
 Act of 1940.  The Variable Separate Account is also governed by state law as
 designated in the Schedule.  The trusts may offer non-registered series.

 VARIABLE SEPARATE ACCOUNT DIVISIONS
 A unit investment trust Separate Account includes Divisions, each investing
 in a designated investment portfolio.  The Divisions and the investment
 portfolios designated may be managed by a separate investment adviser.  Such
 adviser may be registered under the Investment Advisers Act of 1940.
 
 CHANGES WITHIN THE VARIABLE SEPARATE ACCOUNTS
 We may, from time to time, make additional Variable Separate Account
 Divisions available to you.  These Divisions will invest in investment
 portfolios we find suitable for the group contract.  We also have the right
 to eliminate Divisions from a Variable Separate Account, to combine two or
 more Divisions or to substitute a new portfolio for the portfolio in which a
 Division invests.  A substitution may become necessary if, in our judgment, a
 portfolio or Division no longer suits the purpose of the group contract.
 This may happen due to a change in laws or regulations, or a change in a
 portfolio's investment objectives or restrictions, or because the portfolio
 or Division is no longer available for investment, or for some other reason.
 We may get prior approval from the insurance department of our state of
 domicile before making such a substitution.  We will also get any required
 approval from the SEC and any other required approvals before making such a
 substitution.

 Subject to any required regulatory approvals, we reserve the right to
 transfer assets of the Variable Separate Account which we determine to be
 associated with the class of contracts to which the group contract belongs,
 to another Variable Separate Account or Division.
 
 When permitted by law, we reserve the right to:
 
 (1)  deregister a Variable Separate Account under the Investment Company Act
      of 1940;
 (2)  operate a Variable Separate Account as a management company under the
      Investment Company Act of 1940, if it is operating as a unit investment
      trust;
 (3)  operate a Variable Separate Account as a unit investment trust under the
      Investment Company Act of 1940, if it is operating as a managed Variable
      Separate Account;
 (4)  restrict or eliminate any voting rights of Owners, or other persons who
      have voting rights to a Variable Separate Account; and,
 (5)  combine a Variable Separate Account with other Variable Separate
      Accounts.
 
                                       9
<PAGE>
<PAGE>
        HOW WE MEASURE THE CERTIFICATE'S ACCUMULATION VALUE (continued)
- ------------------------------------------------------------------------------
THE GENERAL ACCOUNT

 The General Account contains all assets of the Company other than those in
 the Separate Accounts we establish.  The Guaranteed Interest Divisions
 available for investment are shown in the Schedule.  We may, from time to
 time, offer other Divisions where assets are held in our General Account.

VALUATION PERIOD

 Each Division and Fixed Allocation will be valued at the end of each
 Valuation Period on a Valuation Date.  A Valuation Period is each Business
 Day together with any non-Business Days before it.  A Business Day is any day
 the New York Stock Exchange (NYSE) is open for trading, and the SEC requires
 mutual funds, unit investment trusts, or other investment portfolios to value
 their securities.

ACCUMULATION VALUE

 The Accumulation Value of this Certificate is the sum of the amounts in each
 of the Divisions of the Variable Separate Account and General Account and
 allocations to the Fixed Account.  You select the Divisions of the Variable
 Separate Account and General Account and allocations to the Fixed Account to
 which to allocate the Accumulation Value.  The maximum number of Divisions
 and Fixed Allocations to which the Accumulation Value may be allocated at any
 one time is shown in the Schedule.

ACCUMULATION VALUE IN EACH DIVISION AND FIXED ALLOCATION

 ON THE CERTIFICATE DATE
 On the Certificate Date, the Accumulation Value is allocated to each Division
 and Fixed Allocation as elected by you, subject to certain terms and
 conditions imposed by us.  We reserve the right to allocate premium to the
 Specially Designated Division during any Right to Examine Certificate period.
 After such time, allocation will be made proportionately in accordance with
 the initial allocation(s) as elected by you.
 
 ON EACH VALUATION DATE
 At the end of each subsequent Valuation Period, the amount of Accumulation
 Value in each Division and Fixed Allocation will be calculated as follows:
 
 (1)  We take the Accumulation Value in the Division or Fixed Allocation at
      the end of the preceding Valuation Period.
 (2)  We multiply (1) by the Variable Separate Account Division's Net Rate of
      Return for the current Valuation Period or we calculate the interest to
      be credited to a Fixed Allocation or to a Guaranteed Interest Division
      for the current Valuation Period.
 (3)  We add (1) and (2).
 (4)  We add to (3) any additional Premium Payments plus Credits (less any
      premium deductions as shown in the Schedule) allocated to the Division
      or Fixed Allocation during the current Valuation Period.
 (5)  We add or subtract allocations to or from that Division or Fixed
      Allocation during the current Valuation Period.
 (6)  We subtract from (5) any Partial Withdrawals which are allocated to the
      Division or Fixed Allocation  during the current Valuation Period.
 (7)  We subtract from (6) the amounts allocated to that Division or Fixed
      Allocation for:
      (a)  any charges due for the Optional Benefit Riders as shown in the
           Schedule;
      (b)  any deductions from Accumulation Value as shown in the Schedule.
 All amounts in (7) are allocated to each Division or Fixed Allocation  in the
 proportion that (6) bears to the Accumulation Value unless the Charge
 Deduction Division has been specified (see the Schedule).
 
                                      10
<PAGE>
<PAGE>
        HOW WE MEASURE THE CERTIFICATE'S ACCUMULATION VALUE (continued)
- ------------------------------------------------------------------------------
FIXED ACCOUNT

 The Fixed Account is a Separate Account under state insurance law and is not
 required to be registered with the Securities and Exchange Commission under
 the Investment Company Act of 1940.  The Fixed Account includes various Fixed
 Allocations which we credit with fixed rates of interest for the Guarantee
 Period or Periods you select.  We reset the interest rates for new Fixed
 Allocations periodically based on our sole discretion.
 
 GUARANTEE PERIODS
 Each Fixed Allocation is guaranteed an interest rate or rates for a period, a
 Guarantee Period.  The Guaranteed Interest Rates for a Fixed Allocation are
 effective for the entire period.  The Maturity Date of a Guarantee Period
 will be on the last day of the calendar month in which the Guarantee Period
 ends.  Withdrawals and transfers made during a Guarantee Period may be
 subject to a Market Value Adjustment unless made within thirty days prior to
 the Maturity Date.
 
 Upon the expiry of a Guarantee Period, we will transfer the Accumulation
 Value of the expiring Fixed Allocation to a Fixed Allocation with a Guarantee
 Period equal in length to the expiring Guarantee Period, unless you select
 another period prior to a Maturity Date.  We will notify you at least thirty
 days prior to a Maturity Date of your options for renewal.  If the period
 remaining from the expiry of the previous Guarantee Period to the Annuity
 Commencement Date is less than the period you have elected or the period
 expiring, the next shortest period then available that will not extend beyond
 the Annuity Commencement Date will be offered to you.  If a period is not
 available, the Accumulation Value will be transferred to the Specially
 Designated Division.
 
 We will declare Guaranteed Interest Rates for the then available Fixed
 Allocation Guarantee Periods.  These interest rates are based solely on our
 expectation as to our future earnings.  Declared Guaranteed Interest Rates
 are subject to change at any time prior to application to specific Fixed
 Allocations, although in no event will the rates be less than the Minimum
 Guaranteed Interest Rate (see the Schedule).
 
 MARKET VALUE ADJUSTMENTS
 A Market Value Adjustment will be applied to a Fixed Allocation upon
 withdrawal, transfer or application to an Income Plan if made more than
 thirty days prior to such Fixed Allocation's Maturity Date, except on
 Systematic Partial Withdrawals and IRA Partial Withdrawals.  The Market Value
 Adjustment is applied to each Fixed Allocation separately.
 
 The Market Value Adjustment is determined by multiplying the amount of the
 Accumulation Value withdrawn, transferred or applied to an Income Plan by the
 following factor:
 
                     (    1  +  I            )   N/365
                     -------------------------
                     (    1  +  J  +  .0050  )                  - 1
 
 Where I is the Index Rate for a Fixed Allocation on the first day of the
 applicable Guarantee Period:  J is the Index Rate for new Fixed Allocations
 with Guarantee Periods equal to the number of years (fractional years rounded
 up to the next full year) remaining in the Guarantee Period at the time of
 calculation; and N is the remaining number of days in the Guarantee Period at
 the time of calculation.  (The Index Rate is described in the Schedule.)
 
 Market Value Adjustments will be applied as follows:
 (1)  The Market Value Adjustment will be applied to the amount withdrawn
      before deduction of any applicable Surrender Charge.
 (2)  For a Partial Withdrawal, partial transfer or in the case where a
      portion of an allocation is applied to an Income Plan, the Market Value
      Adjustment will be calculated on the total amount that must be
      withdrawn, transferred or applied to an Income Plan in order to provide
      the amount requested.
 
                                      11
<PAGE>
<PAGE>
        HOW WE MEASURE THE CERTIFICATE'S ACCUMULATION VALUE (continued)
- ------------------------------------------------------------------------------
 (3)  If the Market Value Adjustment is negative, it will be assessed first
      against any remaining Accumulation Value in the particular Fixed
      Allocation.  Any remaining Market Value Adjustment will be applied
      against the amount withdrawn, transferred or applied to an Income Plan.
 (4)  If the Market Value Adjustment is positive, it will be credited to any
      remaining Accumulation Value in the particular Fixed Allocation.  If a
      cash surrender, full transfer or full application to an Income Plan has
      been requested, the Market Value Adjustment is added to the amount
      withdrawn, transferred or applied to an Income Plan.

MEASUREMENT OF INVESTMENT EXPERIENCE
 
 INDEX OF INVESTMENT EXPERIENCE
 The Investment Experience of a Variable Separate Account Division is
 determined on each Valuation Date.  We use an Index to measure changes in
 each Division's experience during a Valuation Period.  We set the Index at
 $10 when the first investments in a Division are made.  The Index for a
 current Valuation Period equals the Index for the preceding Valuation Period
 multiplied by the Experience Factor for the current Valuation Period.
 
 HOW WE DETERMINE THE EXPERIENCE FACTOR
 For Divisions of a unit investment trust Separate Account the Experience
 Factor reflects the Investment Experience of the portfolio in which the
 Division invests as well as the charges assessed against the Division for a
 Valuation Period.  The factor is calculated as follows:
 (1)  We take the net asset value of the portfolio in which the Division
      invests at the end of the current Valuation Period.
 (2)  We add to (1) the amount of any dividend or capital gains distribution
      declared for the investment portfolio and reinvested in such portfolio
      during the current Valuation Period.  We subtract from that amount a
      charge for our taxes, if any.
 (3)  We divide (2) by the net asset value of the portfolio at the end of the
      preceding Valuation Period.
 (4)  We subtract the daily Mortality and Expense Risk Charge for each
      Division shown in the Schedule for each day in the Valuation Period.
 (5)  We subtract the daily Asset Based Administrative Charge shown in the
      Schedule for each day in the Valuation Period.
 
 Calculations for Divisions investing in unit investment trusts are on a per
 unit basis.
 
 NET RATE OF RETURN FOR A Variable SEPARATE ACCOUNT DIVISION
 The Net Rate of Return for a Variable Separate Account Division during a
 Valuation Period is the Experience Factor for that Valuation Period minus
 one.
 
 INTEREST CREDITED TO A GUARANTEED INTEREST DIVISION
 Accumulation Value allocated to a Guaranteed Interest Division will be
 credited with the Guaranteed Interest Rate for the Guarantee Period in effect
 on the date the premium or reallocation is applied.  Once applied, such rate
 will be guaranteed until the Maturity Date of that Guarantee Period.
 Interest will be credited daily at a rate to yield the declared annual
 Guaranteed Interest Rate.  No Guaranteed Interest Rate will be less than the
 Minimum Interest Rate shown in the Schedule.
 
 INTEREST CREDITED TO A FIXED ALLOCATION
 A Fixed Allocation will be credited with the Guaranteed Interest Rate for the
 Guarantee Period in effect on the date the premium or reallocation is
 applied.  Once applied, such rate will be guaranteed until that Fixed
 Allocation's Maturity Date.  Interest will be credited daily at a rate to
 yield the declared annual Guaranteed Interest Rate.
 
 We periodically declare Guaranteed Interest Rates for then available
 Guarantee Periods. No Guaranteed Interest Rate will be less than the Minimum
 Interest Rate shown in the Schedule.
                                       
                                      12
<PAGE>
<PAGE>
        HOW WE MEASURE THE CERTIFICATE'S ACCUMULATION VALUE (continued)
- ------------------------------------------------------------------------------
CHARGES DEDUCTED FROM ACCUMULATION VALUE ON EACH CERTIFICATE PROCESSING DATE
 
 Expense charges and fees are shown in the Schedule.
 
 CHARGE DEDUCTION DIVISION OPTION
 We will deduct all charges against the Accumulation Value of this Certificate
 from the Charge Deduction Division if you elected this option on the
 application (see the Schedule).  If you did not elect this Option or if the
 charges are greater than the amount in the Charge Deduction Division, the
 charges against the Accumulation Value will be deducted as follows:
 
 (1)  If these charges are less than the Accumulation Value in the Variable
      Separate Account Divisions, they will be deducted proportionately from
      all Divisions.
 (2)  If these charges exceed the Accumulation Value in the Variable Separate
      Account Divisions, any excess over such value will be deducted
      proportionately from any Fixed Allocations and Guaranteed Interest
      Divisions.
 
 Any charges taken from the Fixed Account or the General Account will be taken
 from the Fixed Allocations or Guaranteed Interest Divisions starting with the
 Guarantee Period nearest its Maturity Date until such charges have been paid.
 
 At any time while this Certificate is in effect, you may change your election
 of this Option.  To do this you must send us a written request to our
 Customer Service Center.  Any change will take effect within seven days of
 the date we receive your request.

                                      13
<PAGE>
<PAGE>
                           YOUR CERTIFICATE BENEFITS
- ------------------------------------------------------------------------------
 While this Certificate is in effect, there are important rights and benefits
 that are available to you.  We discuss these rights and benefits in this
 section.

CASH VALUE BENEFIT

 CASH SURRENDER VALUE
 The Cash Surrender Value, while the Annuitant is living and before the
 Annuity Commencement Date, is determined as follows:
 (1)  We take the Certificate's Accumulation Value;
 (2)  We adjust for any applicable Market Value Adjustment;
 (3)  We deduct any Surrender Charge;
 (4)  We deduct any charges shown in the Schedule that have been incurred but
 not yet deducted, including;
 (a)  any administrative fee that has not yet been deducted;
 (b)  the pro rata part of any charges for Optional Benefit Riders; and
 (c)  any applicable premium or other tax.
 
 CANCELLING TO RECEIVE THE CASH SURRENDER VALUE
 At any time while the Annuitant is living and before the Annuity Commencement
 Date, you may surrender this Certificate to us.  To do this, you must return
 this Certificate with a signed request for cancellation to our Customer
 Service Center.
 
 The Cash Surrender Value will vary daily.  We will determine the Cash
 Surrender Value as of the date we receive the Certificate and your signed
 request in our Customer Service Center.  All benefits under this Certificate
 will then end.
 
 We will usually pay the Cash Surrender Value within seven days; but, we may
 delay payment as described in the Payments We May Defer provision.
 
PARTIAL WITHDRAWAL OPTION

 After the Certificate Date, you may make Partial Withdrawals.  The minimum
 amount that may be withdrawn is shown in the Schedule.  For purposes of
 calculating any Surrender Charge, any Partial Withdrawal you take will not be
 considered premium, unless it is an Excess Partial Withdrawal.  To take a
 Partial Withdrawal, you must provide us satisfactory notice at our Customer
 Service Center.

PROCEEDS PAYABLE TO THE BENEFICIARY

 PRIOR TO THE ANNUITY COMMENCEMENT DATE
 If the sole Owner dies prior to the Annuity Commencement Date, we will pay
 the Beneficiary the death benefit.  If there are joint Owners and any Owner
 dies, we will pay the surviving Owners the death benefit.  We will pay the
 amount on receipt of due proof of the Owner's death at our Customer Service
 Center.  Such amount may be received in a single lump sum or applied to any
 of the Annuity Options (see Choosing an Income Plan).  When the Owner (or all
 Owners where there are joint Owners) is not an individual, the death benefit
 will become payable on the death of the Annuitant prior to the Annuity
 Commencement Date (unless a Contingent Annuitant survived the Annuitant).
 Only one death benefit is payable under this Certificate.  In all events,
 distributions under the Certificate must be made as required by applicable
 law.
 
 HOW TO CLAIM PAYMENTS TO BENEFICIARY
 We must receive proof of the Owner's (or the Annuitant's) death before we
 will make any payments to the Beneficiary.  We will calculate the death
 benefit as of the date we receive due proof of death.  The Beneficiary should
 contact our Customer Service Center for instructions.
 
                                      14
<PAGE>
<PAGE>
                            CHOOSING AN INCOME PLAN
- ------------------------------------------------------------------------------
ANNUITY BENEFITS

 If the Annuitant and Owner are living on the Annuity Commencement Date, we
 will begin making payments to the Owner.  We will make these payment under
 the Annuity Option (or Options) as chosen in the application or as
 subsequently selected.  You may choose or change an Annuity Option by making
 a written request at least 30 days prior to the Annuity Commencement Date.
 Unless you have chosen otherwise, Option 2 on a 10-year period certain basis
 will become effective.  The amounts of the payments will be determined by
 applying the Accumulation Value on the Annuity Commencement Date in
 accordance with the Annuity Options section below (see Payments We Defer).
 Before we pay any Annuity Benefits, we require the return of this
 Certificate.  If this Certificate has been lost, we require the applicable
 lost Certificate form.

ANNUITY COMMENCEMENT DATE SELECTION

 You select the Annuity Commencement Date.  You may select any date following
 the fifth Certificate Anniversary but before the required date of Annuity
 Commencement as shown in the Schedule.  If you do not select a date, the
 Annuity Commencement Date will be in the month following the required date of
 Annuity Commencement.

FREQUENCY SELECTION

 You may choose the frequency of the Annuity Payments.  They may be monthly,
 quarterly, semi-annually or annually.  If we do not receive written notice
 from you, the payments will be made monthly.

THE INCOME PLAN

 While this Certificate is in effect and before the Annuity Commencement Date,
 you may chose one or more Annuity Options for the payment of death benefits
 proceeds.  If, at the time of the Owner's death, no Option has been chosen
 for paying the death benefit proceeds, the Beneficiary may choose an Option
 within one year.  You may also elect an Annuity Option on surrender of the
 Certificate for its Cash Surrender Value.  For each Option we will issue a
 separate written agreement putting the Option into effect.
 
 Our approval is needed for any Option where:
 (1)  the person named to receive payment is other than the Owner or
      Beneficiary; or
 (2)  the person named is not a natural person, such as a corporation; or
 (3)  any income payment would be less than the minimum annuity income payment
      shown in the Schedule.
 
THE ANNUITY OPTIONS

 There are four Options to choose from.  They are:
 
 OPTION 1.  INCOME FOR A FIXED PERIOD
 Payment is made in equal installments for a fixed number of years.  We
 guarantee each monthly payment will be at least the Income for Fixed Period
 amount shown in the Schedule.  Values for annual, semiannual or quarterly
 payments are available on request.
 
                                      15
<PAGE>
<PAGE>
                      CHOOSING AN INCOME PLAN (continued)
- ------------------------------------------------------------------------------
 OPTION 2.  INCOME FOR LIFE
 Payment is made to the person named in equal monthly installments and
 guaranteed for at least a period certain.  The period certain can be 10 or 20
 years.  Other periods certain are available on request.  A refund certain may
 be chosen instead.  Under this arrangement, income is guaranteed until
 payments equal the amount applied.  If the person named lives beyond the
 guaranteed period, payments continue until his or her death.
 
 We guarantee each payment will be at least the amount shown in the Schedule.
 By age, we mean the named person's age on his or her last birthday before the
 Option's effective date.  Amounts for ages not shown are available on
 request.
 
 OPTION 3.  JOINT LIFE INCOME
 This Option is available if there are two persons named to receive payments.
 At least one of the persons named must be either the Owner of Beneficiary of
 this Certificate.  Monthly payments are guaranteed and are made as long as at
 least one of the named persons is living.  The monthly payment amounts are
 available upon request.  Such amounts are guaranteed and will be calculated
 on the same basis as the Table for Income for Life, however, the amounts will
 be based on two lives.
 
 OPTION 4.  ANNUITY PLAN
 An amount can be used to buy any single premium immediate annuity we offer
 for the Option's effective date.
 
 The minimum rates for Option 1 are based on 3% interest, compounded annually.
 The minimum rates for Options 2 and 3 are based on 3% interest, compounded
 annually, and the Annuity 2000 Mortality Table.  We may pay a higher rate at
 our discretion.

PAYMENT WHEN NAMED PERSON DIES

 When the person named to receive payment dies, we will pay any amounts still
 due as provided by the Option agreement.  The amounts still due are
 determined as follows:
 (1)  For Option 1 or for any remaining guaranteed payments in Option 2,
      payments will be continued.
 (2)  For Option 3, no amounts are payable after both named persons have died.
 (3)  For Option 4, the annuity agreement will state the amount due, if any.

                                      16
<PAGE>
<PAGE>
                          OTHER IMPORTANT INFORMATION
- ------------------------------------------------------------------------------
ENTIRE CONTRACT

 The group contract, including any attached Rider, endorsement, amendment and
 the application of the Contractholder, constitute the entire contract between
 the Contractholder and us.  All statements made by the Contractholder, any
 Owner or any Annuitant will be deemed representations and not warranties.  No
 such statement will be used in any contest unless it is contained in the
 application signed by the Owner, a copy of which has been furnished to the
 Owner, the Beneficiary or to the Contractholder.

SENDING NOTICE TO US

 Whenever written notice is required, send it to our Customer Service Center.
 The address of our Customer Service Center is shown on the cover page.
 Please include your Certificate number in all correspondence.

REPORTS TO OWNER

 We will send you a report at least once during each Certificate Year.  The
 report will show the Accumulation Value and the Cash Surrender Value as of
 the end of the Certificate Processing Period.  The report will also show the
 allocation of the Accumulation Value as of such date and the amounts deducted
 from or added to the Accumulation Value since the last report.  The report
 will also include any information that may be currently required by the
 insurance supervisory official of the jurisdiction in which the Certificate
 is delivered.

 We will also send you copies of any shareholder reports of the portfolios in
 which the Divisions of the Variable Separate Account invest, as well as any
 other reports, notices or documents required by law to be furnished to
 Owners.

ASSIGNMENT - USING THIS CERTIFICATE AS COLLATERAL SECURITY

 You can assign this Certificate as collateral security for a loan or other
 obligation.  This does not change the ownership.  Your rights and any
 Beneficiary's right are subject to the terms of the assignment.  To make or
 release an assignment, we must receive written notice satisfactory to us, at
 our Customer Service Center.  We are not responsible for the validity of any
 assignment.

CHANGING THIS CERTIFICATE

 This Certificate or any additional benefit riders may be changed to another
 annuity plan according to our rules at the time of the change.

CERTIFICATE CHANGES - APPLICABLE TAX LAW

 We reserve the right to make changes in this Certificate or its Riders to the
 extent we deem it necessary to continue to qualify this Certificate as an
 annuity.  Any such changes will apply uniformly to all Certificates that are
 affected.  You will be given advance written notice of such changes.

MISSTATEMENT OF AGE OR SEX

 If an age or sex has been misstated, the amounts payable or benefits provided
 by this Certificate will be those that the Premium Payment made would have
 bought at the correct age or sex.

NON-PARTICIPATING

 This Certificate does not participate in the divisible surplus of Golden
 American Life Insurance Company.

                                      17
<PAGE>
<PAGE>
                    OTHER IMPORTANT INFORMATION (continued)
- ------------------------------------------------------------------------------
PAYMENTS WE MAY DEFER

 We may not be able to determine the value of the assets of the Variable
 Separate Account Divisions because:
 (1) the NYSE is closed for trading;
 (2) the SEC determines that a state of emergency exists;
 (3) an order or pronouncement of the SEC permits a delay for the protection
      of Owners; or
 (4) the check used to pay the premium has not cleared through the banking
      system.  This may take up to 15 days.
 
 During such times, as to amounts allocated to the Divisions of the Variable
 Separate Account, we may delay;
 (1) determination and payment of the Cash Surrender Value;
 (2) determination and payment of any death benefit if death occurs before
      the Annuity Commencement Date;
 (3) allocation changes of the Accumulation Value; or,
 (4) application of the Accumulation Value under an income plan.
 
 As to the amounts allocated to a Guaranteed Interest Division of the General
 Account and as to amounts allocated to Fixed Allocations of the Fixed
 Account, we may, at any time, defer payment of the Cash Surrender Value for
 up to six months after we receive a request for it.  We will allow interest
 of at least 3.00% a year on any Cash Surrender Value payment derived from the
 Fixed Allocations or the Guaranteed Interest Divisions that we defer 30 days
 or more.
 
AUTHORITY TO MAKE AGREEMENTS

 All agreements made by us must be signed by one of our officers.  No other
 person, including an insurance agent or broker, can:
 (1)  change any of this Certificate's terms;
 (2)  extend the time for Premium Payments; or
 (3)  make any agreement binding on us.
 
REQUIRED NOTE ON OUR COMPUTATIONS

 We have filed a detailed statement of our computations with the insurance
 supervisory official in the jurisdiction where this Certificate is delivered.
 The values are not less than those required by the law of that state or
 jurisdiction.  Any benefit provided by an attached Optional Benefit Rider
 will not increase these values unless otherwise stated in that Rider.

                                      18
<PAGE>
<PAGE>

<PAGE>
<PAGE>
DEFERRED COMBINATION VARIABLE AND FIXED ANNUITY CERTIFICATE - NO DIVIDENDS
- ------------------------------------------------------------------------------
 Variable Cash Surrender Values while the Annuitant and Owner are living and
 prior to the Annuity Commencement Date.  Death benefit subject to guaranteed
 minimum.  Additional Premium Payment Option.  Partial Withdrawal Option.  Non-
 participating.  Investment results reflected in values.
 
<PAGE>
<PAGE>

<PAGE>
<PAGE>
                                                               EXHIBIT 4(c)
                              
                              GOLDEN
                              AMERICAN                 DEFERRED VARIABLE
                              LIFE INSURANCE           ANNUITY CONTRACT
                              COMPANY
GOLDEN AMERICAN IS A STOCK COMPANY DOMICILED IN WILMINGTON, DELAWARE.
- ------------------------------------------------------------------------------
 Annuitant                 Owner
 [THOMAS J. DOE]           [JOHN Q. DOE]

- ------------------------------------------------------------------------------
 Initial Premium           Annuity Option          Annuity Commencement Date
 [$10,000]                 [LIFE 10-YEAR CERTAIN]  [JANUARY 1, 2026]
- ------------------------------------------------------------------------------
 Separate Account(s)                               Contract Number
 [SEPARATE ACCOUNT B]                              [123456]
- ------------------------------------------------------------------------------
This is a legal Contract between its Owner and us.  PLEASE READ IT CAREFULLY.
In this contract YOU or YOUR refers to the Owner shown above.  WE, OUR or US
refers to Golden American Life Insurance Company.  You may allocate this
Contract's Accumulation Value among the Divisions of the Variable Separate
Account and the General Account shown in the Schedule.

If this Contract is in force, we will make income payments to you starting on
the Annuity Commencement Date.  If the Owner dies prior to the Annuity
Commencement Date, we will pay a death benefit to the Beneficiary.  The amount
of such benefits is subject to the terms of this Contract.

ALL PAYMENTS AND VALUES, WHEN BASED ON THE INVESTMENT EXPERIENCE OF A VARIABLE
SEPARATE ACCOUNT, MAY INCREASE OR DECREASE, DEPENDING ON THE CONTRACT'S
INVESTMENT RESULTS.

RIGHT TO EXAMINE THIS CONTRACT:  YOU MAY RETURN THIS CONTRACT TO US OR THE
AGENT THROUGH WHOM YOU PURCHASED IT WITHIN 10 DAYS AFTER YOU RECEIVE IT.  IF
SO RETURNED, WE WILL TREAT THE CONTRACT AS THOUGH IT WERE NEVER ISSUED.  UPON
RECEIPT WE WILL PROMPTLY REFUND THE ACCUMULATION VALUE, MINUS ANY CREDIT, PLUS
ANY CHARGES WE HAVE DEDUCTED AS OF THE DATE THE RETURNED CONTRACT IS RECEIVED
BY US.

Customer Service Center                           Secretary:
1001 Jefferson Street, Suite 400
Wilmington, Delaware 19801
                                                  President:

DEFERRED VARIABLE ANNUITY CONTRACT - NO DIVIDENDS
 Variable Cash Surrender Values while the Annuitant and Owner are living and
 prior to the Annuity Commencement Date.  Death benefit subject to guaranteed
 minimum.  Additional Premium Payment Option.  Partial Withdrawal Option.  Non-
 participating.  Investment results reflected in values.

GA-IA-1037-02/97
<PAGE>
<PAGE>
                               CONTRACT CONTENTS
- ------------------------------------------------------------------------------

THE SCHEDULE                            YOUR CONTRACT BENEFITS............ 14

 PAYMENT AND INVESTMENT INFORMATION.3A   CASH VALUE BENEFIT
 THE VARIABLE SEPARATE ACCOUNTS.....3B   PARTIAL WITHDRAWAL OPTION
 THE GENERAL ACCOUNT................3C   PROCEEDS PAYABLE TO THE BENEFICIARY
 CONTRACT FACTS.....................3D
 CHARGES AND FEES...................3E
 INCOME PLAN FACTORS................3F
                                        CHOOSING AN INCOME PLAN........... 16

IMPORTANT TERMS .................... 4

INTRODUCTION TO THIS CONTRACT....... 6    ANNUITY BENEFITS
                                          ANNUITY COMMENCEMENT DATE SELECTION
 THE CONTRACT                            FREQUENCY SELECTION
 THE OWNER                               THE INCOME PLAN
 THE ANNUITANT                           THE ANNUITY OPTIONS
 THE BENEFICIARY                         PAYMENT WHEN NAMED PERSON DIES
 CHANGE OF OWNER OR BENEFICIARY
                                        OTHER IMPORTANT INFORMATION....... 18
PREMIUM PAYMENTS AND ALLOCATION
  CHANGES........................... 8
                                          SENDING NOTICE TO US
 INITIAL PREMIUM PAYMENT                 REPORTS TO OWNER
 ADDITIONAL PREMIUM PAYMENT OPTION       ASSIGNMENT - USING THIS CONTRACT AS
 YOUR RIGHT TO CHANGE ALLOCATION OF        COLLATERAL SECURITY
   ACCUMULATION VALUE                    CHANGING THIS CONTRACT
 WHAT HAPPENS IF A VARIABLE SEPARATE     CONTRACT CHANGES-APPLICABLE TAX LAW
   ACCOUNT DIVISION IS NOT AVAILABLE     MISSTATEMENT OF AGE OR SEX
                                          NON-PARTICIPATING
HOW WE MEASURE THE CONTRACT'S             PAYMENTS WE MAY DEFER
ACCUMULATION VALUE.................  9    AUTHORITY TO MAKE AGREEMENTS
                                          REQUIRED NOTE ON OUR COMPUTATIONS
 THE VARIABLE SEPARATE ACCOUNTS
 THE GENERAL ACCOUNT
 VALUATION PERIOD
 ACCUMULATION VALUE
 ACCUMULATION VALUE IN EACH DIVISION
 MEASUREMENT OF INVESTMENT EXPERIENCE
 CHARGES DEDUCTED FROM ACCUMULATION
   VALUE ON EACH CONTRACT PROCESSING
   DATE

  Copies of any application and any additional Riders and Endorsements are at
                          the back of this Contract.

THE SCHEDULE

 The Schedule gives specific facts about this Contract and its coverage.
 Please refer to the Schedule while reading this Contract.

                                       2
<PAGE>
<PAGE>
                                       
                                 THE SCHEDULE
                      PAYMENT AND INVESTMENT INFORMATION
- ------------------------------------------------------------------------------
 Annuitant                 Owner
 [THOMAS J. DOE]           [JOHN Q. DOE]

- ------------------------------------------------------------------------------
 Annuitant's Issue Age     Annuitant's Sex         Owner's Issue Age
 [55]                      [MALE]                  [35]
- ------------------------------------------------------------------------------
 Initial Premium           Annuity Option          Annuity Commencement Date
 [$10,000]                 [LIFE 10-YEAR CERTAIN]  [JANUARY 1, 2026]
- ------------------------------------------------------------------------------
 Contract Date             Issue Date              Residence Status
 [JANUARY 1, 1996]         [JANUARY 1, 1996]       [DELAWARE]
- ------------------------------------------------------------------------------
 Separate Account(s)                               Contract Number
 [SEPARATE ACCOUNT B]                              [123456]
- ------------------------------------------------------------------------------
INITIAL INVESTMENT

 Initial Premium Payment received:            [$10,000]
 
 Your initial Accumulation Value has been invested as follows:
 
                                                    PERCENTAGE OF
               DIVISIONS                          ACCUMULATION VALUE
               ---------                          ------------------
               [Multiple Allocation                     10%
               Fully Managed                            10%
               Capital Appreciation                     10%
               Rising Dividends                         10%
               All-Growth                               10%
               Real Estate                              10%
               Value Equity                             10%
               Hard Assets                               5%
               Emerging Markets                          5%
               Managed Global                            5%
               Limited Maturity Bond                     5%
               Liquid Asset                              5%
               Strategic Equity                          5%
               -------------------------                ---
               Total                                    100%
               =====                                    ====

ADDITIONAL PREMIUM PAYMENT INFORMATION

 [We will accept additional Premium Payments until either the Annuitant or
 Owner reaches the Attained Age of 85.  The minimum additional payment which
 may be made is [$500.00].]
 
 [In no event may you contribute to your IRA for the taxable year in which you
 attain age 70 1/2 and thereafter (except for rollover contributions).  The
 minimum additional payment which may be added is [$250.00].]

                                      3A1
<PAGE>
<PAGE>
                                 THE SCHEDULE
                 PAYMENT AND INVESTMENT INFORMATION(continued)
- ------------------------------------------------------------------------------
 Annuitant                 Owner
 [THOMAS J. DOE]           [JOHN Q. DOE]

- ------------------------------------------------------------------------------
 Annuitant's Issue Age     Annuitant's Sex         Owner's Issue Age
 [55]                      [MALE]                  [35]
- ------------------------------------------------------------------------------
 Initial Premium           Annuity Option          Annuity Commencement Date
 [$10,000]                 [LIFE 10-YEAR CERTAIN]  [JANUARY 1, 2026]
- ------------------------------------------------------------------------------
 Contract Date             Issue Date              Residence Status
 [JANUARY 1, 1996]         [JANUARY 1, 1996]       [DELAWARE]
- ------------------------------------------------------------------------------
 Separate Account(s)                               Contract Number
 [SEPARATE ACCOUNT B]                              [123456]
- ------------------------------------------------------------------------------

ACCUMULATION VALUE ALLOCATION RULES

 The maximum number of Divisions in which you may be invested at any one time
 is[ sixteen].  You are allowed unlimited allocation changes per Contract Year
 without charge.  We reserve the right to impose a charge for any allocation
 change in excess of [twelve] per Contract Year.  The Excess Allocation Charge
 is shown in the Schedule.  Allocations into and out of the Guaranteed
 Interest Divisions are subject to restrictions (see General Account).

ALLOCATION CHANGES BY TELEPHONE

 You may request allocation changes by telephone during our telephone request
 business hours.  You may call our Customer Service Center at 1-800-366-0066
 to make allocation changes by using the personal identification number you
 will receive.  You may also mail any notice or request for allocation changes
 to our Customer Service Center at the address shown on the cover page.

                                      3A2
<PAGE>
<PAGE>
                                 THE SCHEDULE
                        THE VARIABLE SEPARATE ACCOUNTS
- ------------------------------------------------------------------------------
 Annuitant                 Owner
 [THOMAS J. DOE]           [JOHN Q. DOE]

- ------------------------------------------------------------------------------
 Initial Premium           Annuity Option          Annuity Commencement Date
 [$10,000]                 [LIFE 10-YEAR CERTAIN]  [JANUARY 1, 2026]
- ------------------------------------------------------------------------------
 Separate Account(s)                               Contract Number
 [SEPARATE ACCOUNT B]                              [123456]
- ------------------------------------------------------------------------------

DIVISIONS INVESTING IN SHARES OF A MUTUAL FUND

 Separate Account B (the "Account") is a unit investment trust Separate
 Account, organized in and governed by the laws of the State of Delaware, our
 state of domicile. The Account is divided into Divisions.  Each Division
 listed below invests in shares of the mutual fund portfolio (the "Series")
 designated.  Each portfolio is a part of The GCG Trust managed by Directed
 Services, Inc.

               SERIES                             SERIES
               ------                             ------
               [Multiple Allocation               Real Estate
               Fully Managed                      Hard Assets
               Value Equity                       All-Growth
               Small Cap                          Limited Maturity Bond
               Capital Appreciation               Liquid Asset
               Rising Dividends                   Strategic Equity
               Growth Opportunities               Developing World]

 Each division listed below invests in shares of the mutual fund portfolio
 (the "Portfolio") designated.  Each portfolio is a part of the Equi-Select
 Series Trust managed by Equitable Investment Services, Inc.

               PORTFOLIO
               ---------
               [OTC
               Growth & Income
               Value + Growth
               Research
               Total Return]

 The division listed below invests in shares of the mutual fund portfolio (the
 "Portfolio") designated.  The portfolio is a part of the Warburg Pincus Trust
 managed by Warburg, Pincus Counselors, Inc.

               PORTFOLIO
               ---------
               [International Equity]

                                      3B
<PAGE>
<PAGE>
                                 THE SCHEDULE
                              THE GENERAL ACCOUNT
- ------------------------------------------------------------------------------
 Annuitant                 Owner
 [THOMAS J. DOE]           [JOHN Q. DOE]

- ------------------------------------------------------------------------------
 Initial Premium           Annuity Option          Annuity Commencement Date
 [$10,000]                 [LIFE 10-YEAR CERTAIN]  [JANUARY 1, 2026]
- ------------------------------------------------------------------------------
 Separate Account(s)                               Contract Number
 [SEPARATE ACCOUNT B]                              [123456]
- ------------------------------------------------------------------------------
GENERAL ACCOUNT

 [GUARANTEED INTEREST DIVISION
 A Guaranteed Interest Division provides an annual minimum interest rate of
 3%.  At our sole discretion, we may periodically declare higher interest
 rates for specific Guarantee Periods.  Such rates will apply to periods
 following the date of declaration.  Any declaration will be by class and will
 be based on our future expectations.
 
 LIMITATIONS OF ALLOCATIONS
 We reserve the right to restrict allocations into  and out of the General
 Account.  Such limits may be dollar restrictions on allocations into the
 General Account or we may restrict reallocations into the General Account.
 
 GUARANTEE PERIODS
 Each allocation to a Guaranteed Interest Division will be guaranteed an
 interest rate for the entire Initial Guarantee Period elected.  We currently
 offer Initial Guarantee Periods of one, two, three, five, seven and ten
 years.  The Initial Guarantee Period starts on the day an allocation is made
 to a Guaranteed Interest Division and ends on the last day of the calendar
 month following one, two, three, five, seven or ten year(s) as appropriate,
 the Maturity Date.
 
 At the end of a Guarantee Period, you may transfer the Accumulation Value in
 such Guarantee Period to the Variable Separate Account Divisions or to a
 Guarantee Period we then offer.  If we do not receive notification by the
 Maturity Date, your Accumulation Value in the maturing Guarantee Period will
 automatically be transferred to a one-year Guarantee Period.  Upon such
 automatic transfer you will have thirty days to reallocate any of your
 Accumulation Value to the Divisions.
 
 DEDUCTION FOR CHARGES
 We do not deduct the Mortality and Expense Risk Charge and the Asset-Based
 Administrative Charge with respect to the amount of the Accumulation Value
 allocated to a Guaranteed Interest Division while such Accumulation Value
 remains allocated to a Guaranteed Interest Division.
 
 TRANSFERS FROM A GUARANTEED INTEREST DIVISION
 On a Maturity Date, 100% of the Accumulation Value in the maturing Guarantee
 Period may be transferred.
 
 We currently require that an amount allocated to a Guarantee Period not be
 transferred until the Maturity Date, except pursuant to our published rules.
 We reserve the right not to allow amounts previously transferred from a
 Guaranteed Interest Division to the Variable Separate Account Divisions to be
 transferred back to the Guaranteed Interest Division for a period of at least
 six months from the date of transfer.  We reserve the right to reduce the
 amount otherwise available for transfer from a Guaranteed Interest Division
 by any amounts previously withdrawn from that Guaranteed Interest Division.]

                                      3C
<PAGE>
<PAGE>
                                 THE SCHEDULE
                                CONTRACT FACTS
- ------------------------------------------------------------------------------
 Annuitant                 Owner
 [THOMAS J. DOE]           [JOHN Q. DOE]

- ------------------------------------------------------------------------------
 Initial Premium           Annuity Option          Annuity Commencement Date
 [$10,000]                 [LIFE 10-YEAR CERTAIN]  [JANUARY 1, 2026]
- ------------------------------------------------------------------------------
 Separate Account(s)                               Contract Number
 [SEPARATE ACCOUNT B]                              [123456]
- ------------------------------------------------------------------------------
CONTRACT FACTS

 CONTRACT PROCESSING DATE
 The Contract Processing Date for your Contract is [January 1] of each year.
 
 SPECIALLY DESIGNATED DIVISIONS
 When a distribution is made from an investment portfolio underlying a
 Separate Account Division in which reinvestment is not available, we will
 allocate the amount of the distribution to the [Liquid Asset Division] unless
 you specify otherwise.
 
PARTIAL WITHDRAWALS

 The maximum amount that can be withdrawn each Contract Year without being
 considered an Excess Partial Withdrawal is 10% of the Accumulation Value as
 of the date of the withdrawal.  We will collect a Surrender Charge for Excess
 Partial Withdrawals and a charge for any unrecovered Premium Tax.  In no
 event may a Partial Withdrawal exceed 90% of the Cash Surrender Value.  After
 a Partial Withdrawal, the remaining Accumulation Value must be at least $100
 to keep the Contract in force.
 
 CONVENTIONAL PARTIAL WITHDRAWALS
 
 Minimum Withdrawal Amount:            $1,000.
 
 SYSTEMATIC PARTIAL WITHDRAWALS
 Systematic Partial Withdrawals may be taken on a monthly, quarterly or annual
 basis.  You select the day withdrawals will be made, but no later than the
 28th day of the month.
 
 Minimum Withdrawal Amount:            $100.
 Maximum Withdrawal Amount:
 
 Variable Separate Account Divisions:  0.83% monthly, 2.50% quarterly or 10%
                                       annually of Accumulation Value.
 
 Guaranteed Interest Divisions:        Interest earned on a Guaranteed
                                       Interest Division for the prior month,
                                       quarter or year (depending on the
                                       frequency selected).
 
 [IRA PARTIAL WITHDRAWALS FOR QUALIFIED PLANS ONLY
 IRA Partial Withdrawals may be taken on a monthly, quarterly or annual basis.
 A minimum withdrawal of $100.00 is required.  You select the day the
 withdrawals will be made, but no later than the 28th day of the month.  If
 you do not elect a day, the Contract Date will be used.  Systematic Partial
 Withdrawals and Conventional Partial Withdrawals are not allowed when IRA
 Partial Withdrawals are being taken.]
 
                                      3D1
<PAGE>
<PAGE>
                                 THE SCHEDULE
                          CONTRACT FACTS  (continued)
- ------------------------------------------------------------------------------
 Annuitant                 Owner
 [THOMAS J. DOE]           [JOHN Q. DOE]

- ------------------------------------------------------------------------------
 Initial Premium           Annuity Option          Annuity Commencement Date
 [$10,000]                 [LIFE 10-YEAR CERTAIN]  [JANUARY 1, 2026]
- ------------------------------------------------------------------------------
 Separate Account(s)                               Contract Number
 [SEPARATE ACCOUNT B]                              [123456]
- ------------------------------------------------------------------------------
DEATH BENEFITS
 
 [IF DEATHBEN = "1":  The Death Benefit is the greatest of (i) the
 Accumulation Value less an amount equal to all Credits applied within twelve
 months prior to date of death, (ii) the Guaranteed Death Benefit less an
 amount equal to all Credits applied within twelve months prior to date of
 death, (iii) the Cash Surrender Value less an amount equal to all Credits
 applied within twelve months prior to date of death, and (iv) the sum of
 premiums paid, less any Partial Withdrawals.
 IF DEATHBEN = "2":  The Death Benefit is the greatest of (i) the Accumulation
 Value less an amount equal to all Credits applied within twelve months prior
 to date of death, (ii) the Guaranteed Death Benefit less an amount equal to
 all Credits applied within twelve months prior to date of death, (iii) the
 Cash Surrender Value less an amount equal to all Credits applied within
 twelve months prior to date of death, and (iv) the sum of premiums paid, less
 any Partial Withdrawals.
 IF DEATHBEN = "3":  The Death Benefit is the greatest of (i) the Cash
 Surrender Value less an amount equal to all Credits applied within twelve
 months prior to date of death, (ii) the Accumulation Value less an amount
 equal to all Credits applied within twelve months prior to date of death,
 (iii) the sum of the premiums paid, less any Partial Withdrawals.]
 
 GUARANTEED DEATH BENEFIT
 On the Contract Date, the Guaranteed Death Benefit is the initial premium
 plus any Credits.  On subsequent Valuation Dates, the Guaranteed Death
 Benefit is calculated as follows:
 
 [IF DEATHBEN = "1":  OPTION 1:
     (1)  Start with the Guaranteed Death Benefit from the prior Valuation
          Date;
     (2)  Calculate interest on (1) for the current Valuation Period at the
          Guaranteed Death Benefit Interest Rate;
     (3)  Add (1) and (2);
     (4)  Add any additional premiums paid and Credits during the current
          Valuation Period to (3);
     (5)  Subtract Partial Withdrawals made during the current Valuation
          Period from (4);

 Each accumulated initial or additional Premium Payment and Credits, reduced
 by any Partial Withdrawals (including any Surrender Charge incurred)
 allocated to such premium, will continue to grow at the Guaranteed Death
 Benefit Interest Rate until reaching its Maximum Guaranteed Death Benefit.
 
 GUARANTEED DEATH BENEFIT INTEREST RATE
 The Guaranteed Death Benefit is accumulated at a rate of 7% compounded
 annually, except:
     (1)  Amounts in the Liquid Asset Division are accumulated at the net rate
          of return for the Liquid Asset Division during the current Valuation
          Period if less than 7%; and
     (2)  Amounts in the Limited Maturity Bond Division are accumulated at the
          net rate of return for the Limited Maturity Bond Division during the
          current Valuation Period if less than 7%; and
     (3)  Amounts in a Guaranteed Interest Division of the General Account are
          accumulated at the interest rate being credited to such Guaranteed
          Interest Division during the current Valuation Period if less than
          7%.

                                      3D2
<PAGE>
<PAGE>
                                 THE SCHEDULE
                          CONTRACT FACTS (continued)
- ------------------------------------------------------------------------------
 Annuitant                 Owner
 [THOMAS J. DOE]           [JOHN Q. DOE]

- ------------------------------------------------------------------------------
 Initial Premium           Annuity Option          Annuity Commencement Date
 [$10,000]                 [LIFE 10-YEAR CERTAIN]  [JANUARY 1, 2026]
- ------------------------------------------------------------------------------
 Separate Account(s)                               Contract Number
 [SEPARATE ACCOUNT B]                              [123456]
- ------------------------------------------------------------------------------
THE MAXIMUM GUARANTEED DEATH BENEFITS
 The Maximum Guaranteed Death Benefit equals two times the cumulative premiums
 paid, plus two times
 cumulative Credits applied, less an adjustment to reflect Partial
 Withdrawals.  Each Partial Withdrawal reduces the maximum Guaranteed Death
 Benefit as follows: First, the Maximum Guaranteed Death Benefit is reduced by
 any Partial Withdrawals of earnings; second, the Maximum Guaranteed Death
 Benefit is reduced in proportion to the reduction in Accumulation Values for
 other Partial Withdrawals (in each case, including any associated Surrender
 Charge incurred).  To the extent that Partial Withdrawals in a contract year
 do not exceed 7% of cumulative Premiums and did not exceed 7% of the
 cumulative premiums in any prior contract year, such withdrawals will be
 treated as earnings for the purposes of calculating the Maximum Guaranteed
 Death Benefit.  Once Partial Withdrawals exceed 7% of the cumulative premiums
 in any Contract Year, Partial Withdrawals will be treated as Other Partial
 Withdrawals.
 
 [IF DEATHBEN = "2": OPTION 2:
     (1) Start with Guaranteed Death Benefit from the prior Valuation Date;
     (2) Add to (1) any additional premium paid and any Credits since the
          prior Valuation Date and subtract from (1) any Partial Withdrawals
          taken prior to the Valuation Date.
     (3) On all other Valuation Dates that occurs on or prior to the onwer's
          attained age 80, which is also a Contract Anniversary, we set the
          Guaranteed Death Benefit equal to the greater of (2) or the
          Accumulation Value as of such date.
 On all other Valuation Dates, the Guaranteed Death Benefit is equal to (2)]
 
 [IF DEATHBEN = "3":  Option 3:
     (1)  Start with the Guaranteed Death Benefit from the prior Valuation
          Date;
     (2)  Add any additional premiums paid and any Credits during the current
          Valuation Period to (1);
     (3)  Subtract any Partial Withdrawals made during the current Valuation
          Period from (2).]

CHANGE OF OWNER
 A change of Owner will result in recalculation of the death benefit and
 Guaranteed Death Benefit.  As of the date of change, we will use the
 Accumulation Value of the Contract, for the purpose of such recalculation
 only, as the initial premium to determine a new Guaranteed Death Benefit for
 this Contract.  The new Owner's age at the time of the change will be used as
 the basis for this calculation.  The new Owner's death will determine when a
 death benefit is payable.
 
 [IF DEATHBEN = "1":  If the new Owner's age is less than or equal to 75, the
 Guaranteed Death Benefit Option in effect prior to the change of Owner will
 remain in effect.  If the new Owner's age is greater than 75, the Guaranteed
 Death Benefit will be zero and the Death Benefit will be the greater of the
 Cash Surrender Value, the Accumulation Value less an amount equal to all
 Credits applied within twelve months prior to date of death, and the sum of
 the premiums paid, less any Partial Withdrawals.
 
 IF DEATHBEN = "2":  If the new Owner's age is less than or equal to 79, the
 Guaranteed Death Benefit Option in effect prior to the change of Owner will
 remain in effect.  If the new Owner's age is greater than 79, the Guaranteed
 Death Benefit will be zero and the Death Benefit will be the greater of the
 Cash Surrender Value, the Accumulation Value less an amount equal to all
 Credits applied within twelve months prior to date of death, and the sum of
 the premiums paid, less any Partial Withdrawals.
 
 IF DEATHBEN = "3":  The Guaranteed Death Benefit Option after the change of
 Owner will remain the same as before the change.]
                                       
                                      3D3
<PAGE>
<PAGE>
                                 THE SCHEDULE
                          CONTRACT FACTS (continued)
- ------------------------------------------------------------------------------
 Annuitant                 Owner
 [THOMAS J. DOE]           [JOHN Q. DOE]

- ------------------------------------------------------------------------------
 Initial Premium           Annuity Option          Annuity Commencement Date
 [$10,000]                 [LIFE 10-YEAR CERTAIN]  [JANUARY 1, 2026]
- ------------------------------------------------------------------------------
 Separate Account(s)                               Contract Number
 [SEPARATE ACCOUNT B]                              [123456]
- ------------------------------------------------------------------------------
CHOOSING AN INCOME PLAN
 
 REQUIRED DATE OF ANNUITY COMMENCEMENT
 [Distributions from a Contract funding a qualified plan must commence no
 later than [April 1st] of the calendar year following the calendar year in
 which the Owner attains age 70 1/2.]
 
 The Annuity Commencement Date is required to be the same date as the Contract
 Processing Date in the month following the Annuitant's 90th birthday.  If, on
 the Annuity Commencement Date, a Surrender Charge remains, your elected
 Annuity Option must include a period certain of at least five years duration.
 In applying the Accumulation Value, we may first collect any Premium Taxes
 due us.
 
 MINIMUM ANNUITY INCOME PAYMENT
 The minimum monthly annuity income payment that we will make is [$20].
 
 OPTIONAL BENEFIT RIDERS - [None.]
 
ATTAINED AGE
 
 The Issue Age of the Annuitant or Owner plus the number of full years elapsed
 since the Contract Date.
 
CREDIT ADDED TO PREMIUM
 
 A Credit will be added to each Premium Payment applied to the Accumulation
 Value.  The Credit will be applied, PRO RATA into each Variable Separate
 Account Division or Guaranteed Interest Division.  The Credit is equal to
 [4%] of the Premium Payment applied to the Accumulation Value.  In the
 following the same ratio as the applicable Premium Payment circumstances the
 Credit may not be payable:
 
     (1)  When the Contract is returned under the Right To Examine Contract
          provision, any Credit will be deducted from the refund amount.
     (2)  If a death benefit becomes payable, any Credit based on premium
          received within one year prior to the date of death of the Owner (or
          Annuitant if the Owner is not an individual) may reduce the death
          benefit payable.
     (3)  If any Surrender Charges are waived under the Waiver of Surrender
          Charge Rider: 1)The Accumulated Value will be reduced for all
          Credits applied within one year prior to the date such surrender
          charges are waived; 2)No credits will be applied to payments
          received after the earliest date in which any surrender charges are
          waived.

                                      3D4
<PAGE>
<PAGE>
                                 THE SCHEDULE
                               CHARGES AND FEES
- ------------------------------------------------------------------------------
 Annuitant                 Owner
 [THOMAS J. DOE]           [JOHN Q. DOE]

- ------------------------------------------------------------------------------
 Initial Premium           Annuity Option          Annuity Commencement Date
 [$10,000]                 [LIFE 10-YEAR CERTAIN]  [JANUARY 1, 2026]
- ------------------------------------------------------------------------------
 Separate Account(s)                               Contract Number
 [SEPARATE ACCOUNT B]                              [123456]
- ------------------------------------------------------------------------------
DEDUCTIONS FROM PREMIUMS

 [None.]

DEDUCTIONS FROM ACCUMULATION VALUE

INITIAL ADMINISTRATIVE CHARGE
 [None.]
 
 ADMINISTRATIVE CHARGE
 We charge [$40] to cover a portion of our ongoing administrative expenses for
 each Contract Processing Period.  The charge is incurred at the beginning of
 the Contract Processing Period and deducted on the Contract Processing Date
 at the end of the period.  At the time of deduction, this charge will be
 waived if:
 (1)  The Accumulation Value is at least $100,000 ; or
 (2)  The sum of premiums paid to date is at least $100,000.
 
 EXCESS ALLOCATION CHARGE
 Currently none, however, we reserve the right to charge ]$25[ for a change if
 you make more than [twelve] allocation changes per Contract Year.  Any charge
 will be deducted in proportion to the amount being transferred from each
 Division.
 
 SURRENDER CHARGE
 A Surrender Charge is imposed as a percentage of premium if the Contract is
 surrendered or an Excess Partial Withdrawal is taken.  The percentage imposed
 at time of surrender or Excess Partial Withdrawal depends on the number of
 complete years that have elapsed since a Premium Payment was made.  The
 Surrender charge expressed as a percentage of each Premium Payment is as
 follows:

                   Complete Years Elapsed   Surrender
                    Since Premium Payment    Charges
                   ----------------------   ---------

                            [0                 8%
                            1                  8%
                            2                  8%
                            3                  8%
                            4                  7%
                            5                  6%
                            6                  5%
                            7                  3%
                            8                  1%]
                           9+                  0%]

 For the purpose of calculating the Surrender Charge for an Excess Partial
 Withdrawal:  a) we treat premiums as being withdrawn on a first-in, first-out
 basis; and b) amounts withdrawn which are not considered an Excess Partial
 Withdrawal are not considered a withdrawal of any Premium Payments.

                                      3E1
<PAGE>
<PAGE>
                                 THE SCHEDULE
                               CHARGES AND FEES
- ------------------------------------------------------------------------------
 Annuitant                 Owner
 [THOMAS J. DOE]           [JOHN Q. DOE]

- ------------------------------------------------------------------------------
 Initial Premium           Annuity Option          Annuity Commencement Date
 [$10,000]                 [LIFE 10-YEAR CERTAIN]  [JANUARY 1, 2026]
- ------------------------------------------------------------------------------
 Separate Account(s)                               Contract Number
 [SEPARATE ACCOUNT B]                              [123456]
- ------------------------------------------------------------------------------
 [PREMIUM TAXES
 We deduct the amount of any premium or other state and local taxes levied by
 any state or governmental entity when such taxes are incurred.
 
 We reserve the right to defer collection of Premium Taxes until surrender or
 until application of Accumulation Value to an Annuity Option. We reserve the
 right to change the amount we charge for Premium Tax charges on future
 Premium Payments to conform with changes in the law or if the Owner changes
 state of residence.]
 
 DEDUCTIONS FROM THE DIVISIONS
 MORTALITY AND EXPENSE RISK CHARGE - We deduct [IF DEATHBEN = "1": .004280% IF
 DEATHBEN = "2": .003863%   IF DEATHBEN = "3": .003446%] of the assets in each
 Variable Separate Account Division on a daily basis (equivalent to an annual
 rate of [IF DEATHBEN = "1":  1.55%   IF DEATHBEN = "2":  1.40%   IF DEATHBEN
 = "3":  1.25%]) for mortality and expense risks.  This charge is not deducted
 from the General Account values.
 
 ASSET BASED ADMINISTRATIVE CHARGE - We deduct [0.000411%] of the assets in
 each Variable Separate Account Division on a daily basis (equivalent to an
 annual rate of [0.15%]) to compensate us for a portion of our ongoing
 administrative expenses.  This charge is not deducted from the General
 Account values.
 
CHARGE DEDUCTION DIVISION

 All charges against the Accumulation Value in this Contract will be deducted
 from the [Liquid Asset Division].
                                       
                                      3E2
<PAGE>
<PAGE>
                                 THE SCHEDULE
                              INCOME PLAN FACTORS
- ------------------------------------------------------------------------------
 Annuitant                 Owner
 [THOMAS J. DOE]           [JOHN Q. DOE]

- ------------------------------------------------------------------------------
 Initial Premium           Annuity Option          Annuity Commencement Date
 [$10,000]                 [LIFE 10-YEAR CERTAIN]  [JANUARY 1, 2026]
- ------------------------------------------------------------------------------
 Separate Account(s)                               Contract Number
 [SEPARATE ACCOUNT B]                              [123456]
- ------------------------------------------------------------------------------
 Values for other payment periods, ages or joint life combinations are
 available on request.  Monthly payments are shown for each $1,000 applied.
                                       
                      TABLE FOR INCOME FOR A FIXED PERIOD

Fixed Period Monthly  Fixed Period  Monthly   Fixed Period  Monthly
 of Years    Income   of Years      Income    of Years      Income
- ------------ -------  ------------  -------   ------------  -------
   [5         17.95      14         7.28         23         5.00
    6         15.18      15         6.89         24         4.85
    7         13.20      16         6.54         25         4.72
    8         11.71      17         6.24         26         4.60
    9         10.56      18         5.98         27         4.49
   10          9.64      19         5.74         28         4.38
   11          8.88      20         5.53         29         4.28
   12          8.26      21         5.33         30         4.19]
   13          7.73      22         5.16

                           TABLE FOR INCOME FOR LIFE

             Male/Female            Male/Female             Male/Female
Age          10 Years Certain       20 Years Certain        Refund Certain
- ---          ----------------       ----------------        --------------

[50          $4.06/3.83               $3.96/3.77              $3.93/3.75
55           4.43/4.14                4.25/4.05               4.25/4.03
60           4.90/4.56                4.57/4.37               4.66/4.40
65           5.51/5.10                4.90/4.73               5.12/4.83
70           6.26/5.81                5.18/5.07               5.76/5.42
75           7.11/6.70                5.38/5.33               6.58/6.19
80           7.99/7.70                5.48/5.46               7.69/7.21
85           8.72/8.59                5.52/5.51               8.72/8.59
90           9.23/9.18                5.53/5.53               10.63/10.53]

                                      3F
<PAGE>
<PAGE>
                                       
                                IMPORTANT TERMS
- ------------------------------------------------------------------------------
ACCUMULATION VALUE - The amount that a Contract provides for investment at any
  time.  Initially, this amount is equal to the premium paid.

ANNUITANT - The person designated by the Owner to be the measuring life in
  determining Annuity Payments.

ANNUITY COMMENCEMENT DATE - For each Contract, the date on which Annuity
  Payments begin.

ANNUITY OPTIONS - Options the Owner selects that determine the form and amount
  of annuity payments.

ANNUITY PAYMENT - The periodic payment an Owner receives.  It may be either a
  fixed or a variable amount based on the Annuity Option chosen.

ATTAINED AGE - The Issue Age of the Annuitant or Owner plus the number of full
  years elapsed since the Contract Date.

BENEFICIARY - The person designated to receive benefits in the case of the
  death of the Owner.

BUSINESS DAY - Any day the New York Stock Exchange ("NYSE") is open for
  trading, exclusive of federal holidays, or any day on which the Securities
  and Exchange Commission ("SEC") requires that mutual funds, unit investment
  trusts or other investment portfolios be valued.

CASH SURRENDER VALUE - The amount the Owner receives upon surrender of the
  Contract.

CHARGE DEDUCTION DIVISION - The Division from which all charges are deducted
  if so designated or elected by the Owner.

CONTINGENT ANNUITANT - The person designated by the Owner who, upon the
  Annuitant's death prior to the Annuity Commencement Date, becomes the
  Annuitant.

CONTRACT ANNIVERSARY - The anniversary of the Contract Date.

CONTRACT DATE - The date we received the initial premium and upon which we
  begin determining the Contract values.  It may not be the same as the
  Contract Issue Date.  This date is used to determine Contract months,
  processing dates, years, and anniversaries.

CONTRACT ISSUE DATE - The date the Contract is issued at our Customer Service
  Center.

CONTRACT PROCESSING DATES - The days when we deduct certain charges from the
  Accumulation Value.  If the Contract Processing Date is not a Valuation
  Date, it will be on the next succeeding Valuation date.  The Contract
  Processing Date will be on the Contract Anniversary of each year.

CONTRACT PROCESSING PERIOD - The period between successive Contract Processing
  Dates unless it is the first Contract Processing Period.  In that case, it
  is the period from the Contract Date to the first Contract Processing Date.

CONTRACT YEAR - The period between Contract Anniversaries.

CREDIT - An amount added to the Contract's Accumulation Value at the time a
  Premium Payment is made.
                                       
                                       4
<PAGE>
<PAGE>
                          IMPORTANT TERMS (continued)
- ------------------------------------------------------------------------------
EXPERIENCE FACTOR - The factor which reflects the investment experience of the
  portfolio in which a Variable Separate Account Division invests and also
  reflects the charges assessed against the Division for a Valuation Period.

GUARANTEE PERIOD - The period of years a rate of interest is guaranteed to be
  credited to a Guaranteed Interest Division.

GUARANTEED DEATH BENEFIT INTEREST RATE - The annual rate at which the
  Guaranteed Death Benefit is calculated.

GUARANTEED INTEREST DIVISION - An investment option available in the General
  Account, an account which contains all of our assets other than those held
  in our Variable Separate Accounts.

GUARANTEED INTEREST RATE - The effective annual interest rate which we will
  credit for a specified Guarantee Period.

GUARANTEED MINIMUM INTEREST RATE - The minimum interest rate which can be
  declared by us for allocations to a Guaranteed Interest Division.

INDEX OF INVESTMENT EXPERIENCE - The index that measures the performance of a
  Variable Separate Account Division.

INITIAL PREMIUM - The payment amount required to put each Contract in effect.

ISSUE AGE - The Annuitant's or Owner's age on the last birthday on or before
  the Contract Date.

MATURITY DATE - The date on which a Guarantee Period matures.

OWNER - The person who owns a Contract and is entitled to exercise all rights
  of the Contract.  This person's death also initiates payment of the death
  benefit.

RIDERS - Riders add provisions or change the terms of the Contract.

SPECIALLY DESIGNATED DIVISION - Distributions from a portfolio underlying a
  Division in which reinvestment is not available will be allocated to this
  Division unless you specify otherwise.

VALUATION DATE - The day at the end of  a Valuation Period when each Division
  is valued.

VALUATION PERIOD - Each business day together with any non-business days
  before it.

VARIABLE SEPARATE ACCOUNT DIVISION - An investment option available in the
  Variable Separate Account shown on the Schedule.
                                       
                                       5
<PAGE>
<PAGE>
                         INTRODUCTION TO THIS CONTRACT
- ------------------------------------------------------------------------------
THE CONTRACT

 This is a legal contract between you and us.  We provide benefits as stated
 in this Contract.  In return, you supply us with the Initial Premium Payment
 required to put this Contract in effect.
 
 This Contract, together with any Riders or Endorsements, constitutes the
 entire Contract.  Riders and Endorsements add provisions or change the terms
 of the basic Contract.

THE OWNER

 You are the Owner of this Contract.  You are also the Annuitant unless
 another Annuitant has been named by you and is shown in the Schedule.  You
 have the rights and options described in this Contract, including but not
 limited to the right to receive the Annuity Benefits on the Annuity
 Commencement Date.
 
 One or more people may own this Contract.  If there are multiple Owners
 named, the age of the oldest Owner will be used to determine the applicable
 death benefit.  In the case of a sole Owner who dies prior to the Annuity
 Commencement Date, we will pay the Beneficiary the death benefit then due.
 If the sole Owner is not an  individual, we will treat the Annuitant as Owner
 for the purpose of determining when the Owner dies under the death benefit
 provision (if there is no Contingent Annuitant), and the Annuitant's age will
 determine the applicable death benefit payable to the Beneficiary.  The sole
 Owner's estate will be the Beneficiary if no Beneficiary designation is in
 effect, or if the designated Beneficiary has predeceased the Owner.  In the
 case of a joint Owner of the Contract dying prior to the Annuity Commencement
 Date, the surviving Owner(s) will be deemed as the Beneficiary(ies).

THE ANNUITANT

 The Annuitant is the measuring life of the Annuity Benefits provided under
 this Contract.  You may name a Contingent Annuitant.  The Annuitant may not
 be changed during the Annuitant's lifetime.
 
 If the Annuitant dies before the Annuity Commencement Date, the Contingent
 Annuitant becomes the Annuitant.  You will be the Contingent Annuitant unless
 you name someone else.  The Annuitant must be a natural person.  If the
 Annuitant dies and no Contingent Annuitant has been named, we will allow you
 sixty days to designate someone other than yourself as an Annuitant.  If all
 Owners are not individuals and, through the operation of this provision, an
 Owner becomes Annuitant, we will pay the death proceeds to the Beneficiary.
 If there are joint Owners, we will treat the youngest of the Owners as the
 Contingent Annuitant designated, unless you elect otherwise.

THE BENEFICIARY

 The Beneficiary is the person to whom we pay death proceeds if any Owner dies
 prior to the Annuity Commencement Date.  See Proceeds Payable to the
 Beneficiary for more information.  We pay death proceeds to the primary
 Beneficiary (unless there are joint Owners in which case the death benefit
 proceeds are payable to the surviving Owner).  If the primary Beneficiary
 dies before the Owner, the death proceeds are paid to the Contingent
 Beneficiary, if any.  If there is no surviving Beneficiary, we pay the death
 proceeds to the Owner's estate.

                                       6
<PAGE>
<PAGE>
                   INTRODUCTION TO THIS CONTRACT (continued)
- ------------------------------------------------------------------------------
 One or more persons may be named as primary Beneficiary or contingent
 Beneficiary.  In the case of more than one Beneficiary, we will assume any
 death proceeds are to be paid in equal shares to the surviving Beneficiaries.
 You can specify other than equal shares.

 You have the right to change Beneficiaries, unless you designate the primary
 Beneficiary irrevocable.  When an irrevocable Beneficiary has been
 designated, you and the irrevocable Beneficiary may have to act together to
 exercise the rights and options under this Contract.

CHANGE OF OWNER OR BENEFICIARY

 During your lifetime and while this Contract is in effect you can transfer
 ownership of this Contract or change the Beneficiary.  To make any of these
 changes, you must send us written notice of the change in a form satisfactory
 to us.  The change will take effect as of the day the notice is signed.  The
 change will not affect any payment made or action taken by us before
 recording the change at our Customer Service Center.  A Change of Owner may
 affect the amount of death benefit payable under this Contract.  See Proceeds
 Payable to Beneficiary.

                                       7
<PAGE>
<PAGE>
                    PREMIUM PAYMENTS AND ALLOCATION CHARGES
- ------------------------------------------------------------------------------
INITIAL PREMIUM PAYMENT

 The Initial Premium Payment is required to put this Contract in effect.  The
 amount of the Initial Premium Payment is shown in the Schedule.

ADDITIONAL PREMIUM PAYMENT OPTION

 You may make additional Premium Payments under this Contract after the end of
 the Right to Examine period.  Restrictions on additional Premium Payments,
 such as the Attained Age of the Annuitant or Owner and the timing and amount
 of each payment, are shown in the Schedule. We reserve the right to defer
 acceptance of or to return any additional Premium Payments.
 
 As of the date we receive and accept your additional Premium Payment:

     (1)  The Accumulation Value will increase by the amount of the Premium
          Payment plus any Credit less any premium deductions as shown in the
          Schedule.
     (2)  The increase in the Accumulation Value will be allocated among the
          Divisions of the Variable Separate Account and General Account in
          accordance with your instructions.  If you do not provide such
          instructions, allocation will be among the Divisions of the Variable
          Separate Account and General Account in proportion to the amount of
          Accumulation Value in each Division.

 WHERE TO MAKE PAYMENTS
 Remit the Premium Payments to our Customer Service Center at the address
 shown on the cover page.  On request we will give you a receipt signed by our
 treasurer.

YOUR RIGHT TO CHANGE ALLOCATION OF ACCUMULATION VALUE

 You may change the allocation of the Accumulation Value among the Divisions
 after the end of the Right to Examine period.  The number of free allocation
 changes each year that we will allow is shown in the Schedule.  To make an
 allocation change, you must provide us with satisfactory notice at our
 Customer Service Center.  The change will take effect when we receive the
 notice.  Restrictions for reallocation into and out of Divisions of the
 Variable Separate Account and General Account are shown in the Schedule.

WHAT HAPPENS IF A VARIABLE SEPARATE ACCOUNT DIVISION IS NOT AVAILABLE

 When a distribution is made from an investment portfolio supporting a unit
 investment trust Separate Account Division in which reinvestment is not
 available, we will allocate the distribution to the Specially Designated
 Division shown in the Schedule unless you specify otherwise.
 
 Such a distribution may occur when an investment portfolio or Division
 matures, when distribution from a portfolio or Division cannot be reinvested
 in the portfolio or Division due to the unavailability of securities, or for
 other reasons.  When this occurs because of maturity, we will send written
 notice to you thirty days in advance of such date.  To elect an allocation to
 other than the Specially Designated Division shown in the Schedule, you must
 provide satisfactory notice to us at least seven days prior to the date the
 investment matures.  Such allocations will not be counted as an allocation
 change of the Accumulation Value for purposes of the number of free
 allocations permitted.

                                       8
<PAGE>
<PAGE>
               HOW WE MEASURE THE CONTRACT'S ACCUMULATION VALUE
- ------------------------------------------------------------------------------
 The variable Annuity Benefits under this Contract are provided through
 investments which may be made in our Separate Accounts.

THE VARIABLE SEPARATE ACCOUNTS

 These accounts, which are designated in the Schedule, are kept separate from
 our General Account and any other Separate Accounts we may have.  They are
 used to support Variable Annuity Contracts and may be used for other purposes
 permitted by applicable laws and regulations.  We own the assets in the
 Separate Accounts.  Assets equal to the reserves and other liabilities of the
 accounts will not be charged with liabilities that arise from any other
 business we conduct; but, we may transfer to our General Account assets which
 exceed the reserves and other liabilities of the Variable Separate Accounts.
 Income and realized and unrealized gains or losses from assets in these
 Variable Separate Accounts are credited to or charged against the account
 without regard to other income, gains or losses in our other investment
 accounts.
 
 The Variable Separate Account will invest in mutual funds, unit investment
 trusts and other investment portfolios which we determine to be suitable for
 this Contract's purposes.  The Variable Separate Account is treated as a unit
 investment trust under Federal securities laws.  It is registered with the
 Securities and Exchange Commission ("SEC") under the Investment Company Act
 of 1940.  The Variable Separate Account is also governed by state law as
 designated in the Schedule.  The trusts may offer non-registered series.
 
 VARIABLE SEPARATE ACCOUNT DIVISIONS
 A unit investment trust Separate Account includes Divisions, each investing
 in a designated investment portfolio.  The Divisions and the investment
 portfolios designated may be managed by a separate investment adviser.  Such
 adviser may be registered under the Investment Advisers Act of 1940.
 
 CHANGES WITHIN THE VARIABLE SEPARATE ACCOUNTS
 We may, from time to time, make additional Variable Separate Account
 Divisions available to you.  These Divisions will invest in investment
 portfolios we find suitable for this Contract.  We also have the right to
 eliminate Divisions from a Variable Separate Account, to combine two or more
 Divisions or to substitute a new portfolio for the portfolio in which a
 Division invests.  A substitution may become necessary if, in our judgment, a
 portfolio or Division no longer suits the purpose of this Contract.  This may
 happen due to a change in laws or regulations, or a change in a portfolio's
 investment objectives or restrictions, or because the portfolio or Division
 is no longer available for investment, or for some other reason.  We may get
 prior approval from the insurance department of our state of domicile before
 making such a substitution.  We will also get any required approval from the
 SEC and any other required approvals before making such a substitution.
 
 Subject to any required regulatory approvals, we reserve the right to
 transfer assets of the Variable Separate Account which we determine to be
 associated with the class of contracts to which this Contract belongs, to
 another Variable Separate Account or Division.
 
 When permitted by law, we reserve the right to:
 
     (1)  deregister a Variable Separate Account under the Investment Company
          Act of 1940;
     (2)  operate a Variable Separate Account as a management company under
          the Investment Company Act of 1940, if it is operating as a unit
          investment trust;
     (3)  operate a Variable Separate Account as a unit investment trust under
          the Investment Company Act of 1940, if it is operating as a managed
          Variable Separate Account;
     (4)  restrict or eliminate any voting rights of Owners, or other persons
          who have voting rights to a Variable Separate Account; and,
     (5)  combine a Variable Separate Account with other Variable Separate
          Accounts.

                                       9
<PAGE>
<PAGE>
         HOW WE MEASURE THE CONTRACT'S ACCUMULATION VALUE (continued)
- ------------------------------------------------------------------------------
THE GENERAL ACCOUNT

 The General Account contains all assets of the Company other than those in
 the Separate Accounts we establish.  The Guaranteed Interest Divisions
 available for investment are shown in the Schedule.  We may, from time to
 time, offer other Divisions where assets are held in our General Account.

VALUATION PERIOD

 Each Division will be valued at the end of each Valuation Period on a
 Valuation Date.  A Valuation Period is each Business Day together with any
 non-Business Days before it.  A Business Day is any day the New York Stock
 Exchange (NYSE) is open for trading, and the SEC requires mutual funds, unit
 investment trusts, or other investment portfolios to value their securities.

ACCUMULATION VALUE

 The Accumulation Value of this Contract is the sum of the amounts in each of
 the Divisions of the Variable Separate Account and General Account.  You
 select the Divisions of the Variable Separate Account and General Account to
 which to allocate the Accumulation Value.  The maximum number of Divisions to
 which the Accumulation Value may be allocated at any one time is shown in the
 Schedule.

ACCUMULATION VALUE IN EACH DIVISION

ON THE CONTRACT DATE
 On the Contract Date, the Accumulation Value is allocated to each Division as
 elected by you, subject to certain terms and conditions imposed by us.  We
 reserve the right to allocate premium to the Specially Designated Division
 during any Right to Examine contract period.  After such time, allocation
 will be made proportionately in accordance with the initial allocation(s) as
 elected by you.
 
 ON EACH VALUATION DATE
 At the end of each subsequent Valuation Period, the amount of Accumulation
 Value in each Division will be calculated as follows:

     (1)  We take the Accumulation Value in the Division or at the end of the
          preceding Valuation Period.
     (2)  We multiply (1) by the Variable Separate Account Division's Net Rate
          of Return for the current Valuation Period or we calculate interest
          to be credited to a Guaranteed Interest Division for the current
          Valuation Period.
     (3)  We add (1) and (2).
     (4)  We add to (3) any additional Premium Payments plus Credits (less any
          premium deductions as shown in the Schedule) allocated to the
          Division during the current Valuation Period.
     (5)  We add or subtract allocations to or from that Division during the
          current Valuation Period.
     (6)  We subtract from (5) any Partial Withdrawals which are allocated to
          the Division during the current Valuation Period.
     (7)  We subtract from (6) the amounts allocated to that Division for:
          (a)  any charges due for the Optional Benefit Riders as shown in the
               Schedule;
          (b)  any deductions from Accumulation Value as shown in the
               Schedule.
 All amounts in (7) are allocated to each Division in the proportion that (6)
 bears to the Accumulation Value unless the Charge Deduction Division has been
 specified (see the Schedule).

                                      10
<PAGE>
<PAGE>
         HOW WE MEASURE THE CONTRACT'S ACCUMULATION VALUE (continued)
- ------------------------------------------------------------------------------
MEASUREMENT OF INVESTMENT EXPERIENCE

 INDEX OF INVESTMENT EXPERIENCE
 The Investment Experience of a Variable Separate Account Division is
 determined on each Valuation Date.  We use an Index to measure changes in
 each Division's experience during a Valuation Period.  We set the Index at
 $10 when the first investments in a Division are made.  The Index for a
 current Valuation Period equals the Index for the preceding Valuation Period
 multiplied by the Experience Factor for the current Valuation Period.
 
 HOW WE DETERMINE THE EXPERIENCE FACTOR
 For Divisions of a unit investment trust Separate Account the Experience
 Factor reflects the Investment Experience of the portfolio in which the
 Division invests as well as the charges assessed against the Division for a
 Valuation Period.  The factor is calculated as follows:
     (1)  We take the net asset value of the portfolio in which the Division
          invests at the end of the current Valuation Period.
     (2)  We add to (1) the amount of any dividend or capital gains
          distribution declared for the investment portfolio and reinvested in
          such portfolio during the current Valuation Period.  We subtract
          from that amount a charge for our taxes, if any.
     (3)  We divide (2) by the net asset value of the portfolio at the end of
          the preceding Valuation Period.
     (4)  We subtract the daily Mortality and Expense Risk Charge for each
          Division shown in the Schedule for each day in the Valuation Period.
     (5)  We subtract the daily Asset Based Administrative Charge shown in the
          Schedule for each day in the Valuation Period.

 Calculations for Divisions investing in unit investment trusts are on a per
 unit basis.
 
 NET RATE OF RETURN FOR A VARIABLE SEPARATE ACCOUNT DIVISION
 The Net Rate of Return for a Variable Separate Account Division during a
 Valuation Period is the Experience Factor for that Valuation Period minus
 one.
 
 INTEREST CREDITED TO A GUARANTEED INTEREST DIVISION
 Accumulation Value allocated to a Guaranteed Interest Division will be
 credited with the Guaranteed Interest Rate for the Guarantee Period in effect
 on the date the premium or reallocation is applied.  Once applied, such rate
 will be guaranteed until the Maturity Date of that Guarantee Period.
 Interest will be credited daily at a rate to yield the declared annual
 Guaranteed Interest Rate.  No Guaranteed Interest Rate will be less than the
 Minimum Interest Rate shown in the Schedule
 
CHARGES DEDUCTED FROM ACCUMULATION VALUE ON EACH CONTRACT PROCESSING DATE

 Expense charges and fees are shown in the Schedule.
 
 CHARGE DEDUCTION DIVISION OPTION
 We will deduct all charges against the Accumulation Value of this Contract
 from the Charge Deduction Division if you elected this option on the
 application (see the Schedule).  If you did not elect this Option or if the
 charges are greater than the amount in the Charge Deduction Division, the
 charges against the Accumulation Value will be deducted as follows:
 
     (1)  If these charges are less than the Accumulation Value in the
          Variable Separate Account Divisions, they will be deducted
          proportionately from all Divisions.
     (2)  If these charges exceed the Accumulation Value in the Variable
          Separate Account Divisions, any excess over such value will be
          deducted proportionately from the Guaranteed Interest Divisions.

 Any charges taken from the General Account will be taken from the Guaranteed
 Interest Division starting with the Guarantee Period nearest its Maturity
 Date until such charges have been paid.
 At any time while this Contract is in effect, you may change your election of
 this Option.  To do this you must send us a written request to our Customer
 Service Center.  Any change will take effect within seven days of the date we
 receive your request.

                                      11
<PAGE>
<PAGE>
                            YOUR CONTRACT BENEFITS
- ------------------------------------------------------------------------------
 While this Contract is in effect, there are important rights and benefits
 that are available to you.  We discuss these rights and benefits in this
 section.

CASH VALUE BENEFIT

 CASH SURRENDER VALUE
 The Cash Surrender Value, while the Annuitant is living and before the
 Annuity Commencement Date, is determined as follows:
     (1)  We take the Contract's Accumulation Value;
     (2)  We deduct any Surrender Charge;
     (3)  We deduct any charges shown in the Schedule that have been incurred
          but not yet deducted, including;
          (a)  any administrative fee that has not yet been deducted;
          (b)  the pro rata part of any charges for Optional Benefit Riders;
               and
          (c)  any applicable premium or other tax.
 
 CANCELLING TO RECEIVE THE CASH SURRENDER VALUE
 At any time while the Annuitant is living and before the Annuity Commencement
 Date, you may surrender this Contract to us.  To do this, you must return
 this Contract with a signed request for cancellation to our Customer Service
 Center.
 
 The Cash Surrender Value will vary daily.  We will determine the Cash
 Surrender Value as of the date we receive the Contract and your signed
 request in our Customer Service Center.  All benefits under this Contract
 will then end.
 
 We will usually pay the Cash Surrender Value within seven days; but, we may
 delay payment as described in the Payments We May Defer provision.
 
PARTIAL WITHDRAWAL OPTION

 After the Contract Date, you may make Partial Withdrawals.  The minimum
 amount that may be withdrawn is shown in the Schedule.  For purposes of
 calculating any Surrender Charge, any Partial Withdrawal you take will not be
 considered premium, unless it is an Excess Partial Withdrawal.  To take a
 Partial Withdrawal, you must provide us satisfactory notice at our Customer
 Service Center.

PROCEEDS PAYABLE TO THE BENEFICIARY

 PRIOR TO THE ANNUITY COMMENCEMENT DATE
 If the sole Owner dies prior to the Annuity Commencement Date, we will pay
 the Beneficiary the death benefit.  If there are joint Owners and any Owner
 dies, we will pay the surviving Owners the death benefit.  We will pay the
 amount on receipt of due proof of the Owner's death at our Customer Service
 Center.  Such amount may be received in a single lump sum or applied to any
 of the Annuity Options (see Choosing an Income Plan).  When the Owner (or all
 Owners where there are joint Owners) is not an individual, the death benefit
 will become payable on the death of the Annuitant prior to the Annuity
 Commencement Date (unless a Contingent Annuitant survived the Annuitant).
 Only one death benefit is payable under this Contract.  In all events,
 distributions under the Contract must be made as required by applicable law.
 
 HOW TO CLAIM PAYMENTS TO BENEFICIARY
 We must receive proof of the Owner's (or the Annuitant's) death before we
 will make any payments to the Beneficiary.  We will calculate the death
 benefit as of the date we receive due proof of death.  The Beneficiary should
 contact our Customer Service Center for instructions.
 
                                      12
<PAGE>
<PAGE>
                            CHOOSING AN INCOME PLAN
- ------------------------------------------------------------------------------
ANNUITY BENEFITS

 If the Annuitant and Owner are living on the Annuity Commencement Date, we
 will begin making payments to the Owner.  We will make these payment under
 the Annuity Option (or Options) as chosen in the application or as
 subsequently selected.  You may choose or change an Annuity Option by making
 a written request at least 30 days prior to the Annuity Commencement Date.
 Unless you have chosen otherwise, Option 2 on a 10-year period certain basis
 will become effective.  The amounts of the payments will be determined by
 applying the Accumulation Value on the Annuity Commencement Date in
 accordance with the Annuity Options section below (see Payments We Defer).
 Before we pay any Annuity Benefits, we require the return of this Contract.
 If this Contract has been lost, we require the applicable lost Contract form.

ANNUITY COMMENCEMENT DATE SELECTION

 You select the Annuity Commencement Date.  You may select any date following
 the fifth Contract Anniversary but before the required date of Annuity
 Commencement as shown in the Schedule.  If you do not select a date, the
 Annuity Commencement Date will be in the month following the required date of
 Annuity Commencement.

FREQUENCY SELECTION

 You may choose the frequency of the Annuity Payments.  They may be monthly,
 quarterly, semi-annually or annually.  If we do not receive written notice
 from you, the payments will be made monthly.

THE INCOME PLAN

 While this Contract is in effect and before the Annuity Commencement Date,
 you may chose one or more Annuity Options for the payment of death benefits
 proceeds.  If, at the time of the Owner's death, no Option has been chosen
 for paying the death benefit proceeds, the Beneficiary may choose an Option
 within one year.  You may also elect an Annuity Option on surrender of the
 Contract for its Cash Surrender Value.  For each Option we will issue a
 separate written agreement putting the Option into effect.
 
 Our approval is needed for any Option where:
     (1)  the person named to receive payment is other than the Owner or
          Beneficiary; or
     (2)  the person named is not a natural person, such as a corporation; or
     (3)  any income payment would be less than the minimum annuity income
          payment shown in the Schedule.

THE ANNUITY OPTIONS

 There are four Options to choose from.  They are:
 
 OPTION 1.  INCOME FOR A FIXED PERIOD
 Payment is made in equal installments for a fixed number of years.  We
 guarantee each monthly payment will be at least the Income for Fixed Period
 amount shown in the Schedule.  Values for annual, semiannual or quarterly
 payments are available on request.
 
                                      13
<PAGE>
<PAGE>
                      CHOOSING AN INCOME PLAN (continued)
- ------------------------------------------------------------------------------
 OPTION 2.  INCOME FOR LIFE
 Payment is made to the person named in equal monthly installments and
 guaranteed for at least a period certain.  The period certain can be 10 or 20
 years.  Other periods certain are available on request.  A refund certain may
 be chosen instead.  Under this arrangement, income is guaranteed until
 payments equal the amount applied.  If the person named lives beyond the
 Guarantee Period, payments continue until his or her death.
 
 We guarantee each payment will be at least the amount shown in the Schedule.
 By age, we mean the named person's age on his or her last birthday before the
 Option's effective date.  Amounts for ages not shown are available on
 request.
 
 OPTION 3.  JOINT LIFE INCOME
 This Option is available if there are two persons named to receive payments.
 At least one of the persons named must be either the Owner of Beneficiary of
 this Contract.  Monthly payments are guaranteed and are made as long as at
 least one of the named persons is living.  The monthly payment amounts are
 available upon request.  Such amounts are guaranteed and will be calculated
 on the same basis as the Table for Income for Life, however, the amounts will
 be based on two lives.
 
 OPTION 4.  ANNUITY PLAN
 An amount can be used to buy any single premium immediate annuity we offer
 for the Option's effective date.
 
 The minimum rates for Option 1 are based on 3% interest, compounded annually.
 The minimum rates for Options 2 and 3 are based on 3% interest, compounded
 annually, and the Annuity 2000 Mortality Table.  We may pay a higher rate at
 our discretion.
 

PAYMENT WHEN NAMED PERSON DIES

 When the person named to receive payment dies, we will pay any amounts still
 due as provided by the Option agreement.  The amounts still due are
 determined as follows:
     (1)  For Option 1 or for any remaining guaranteed payments in Option 2,
          payments will be continued.
     (2)  For Option 3, no amounts are payable after both named persons have
          died.
     (3)  For Option 4, the annuity agreement will state the amount due, if
          any.

                                      14
<PAGE>
<PAGE>
                          OTHER IMPORTANT INFORMATION
- ------------------------------------------------------------------------------
SENDING NOTICE TO US

 Whenever written notice is required, send it to our Customer Service Center.
 The address of our Customer Service Center is shown on the cover page.
 Please include your Contract number in all correspondence.

REPORTS TO OWNER

 We will send you a report at least once during each Contract Year.  The
 report will show the Accumulation Value and the Cash Surrender Value as of
 the end of the Contract Processing Period.  The report will also show the
 allocation of the Accumulation Value as of such date and the amounts deducted
 from or added to the Accumulation Value since the last report.  The report
 will also include any information that may be currently required by the
 insurance supervisory official of the jurisdiction in which the Contract is
 delivered.
 
 We will also send you copies of any shareholder reports of the portfolios in
 which the Divisions of the Variable Separate Account invest, as well as any
 other reports, notices or documents required by law to be furnished to
 Owners.

ASSIGNMENT - USING THIS CONTRACT AS COLLATERAL SECURITY

 You can assign this Contract as collateral security for a loan or other
 obligation.  This does not change the ownership.  Your rights and any
 Beneficiary's right are subject to the terms of the assignment.  To make or
 release an assignment, we must receive written notice satisfactory to us, at
 our Customer Service Center.  We are not responsible for the validity of any
 assignment.

CHANGING THIS CONTRACT

 This Contract or any additional benefit riders may be changed to another
 annuity plan according to our rules at the time of the change.

CONTRACT CHANGES - APPLICABLE TAX LAW

 We reserve the right to make changes in this Contract or its Riders to the
 extent we deem it necessary to continue to qualify this Contract as an
 annuity.  Any such changes will apply uniformly to all Contracts that are
 affected.  You will be given advance written notice of such changes.

MISSTATEMENT OF AGE OR SEX

 If an age or sex has been misstated, the amounts payable or benefits provided
 by this Contract will be those that the Premium Payment made would have
 bought at the correct age or sex.

NON-PARTICIPATING

 This Contract does not participate in the divisible surplus of Golden
 American Life Insurance Company.

                                      15
<PAGE>
<PAGE>
                    OTHER IMPORTANT INFORMATION (continued)
- ------------------------------------------------------------------------------
PAYMENTS WE MAY DEFER

 We may not be able to determine the value of the assets of the Variable
 Separate Account Divisions because:
     (1)  The NYSE is closed for trading;
     (2)  the SEC determines that a state of emergency exists;
     (3)  an order or pronouncement of the SEC permits a delay for the
          protection of Owners; or
     (4)  the check used to pay the premium has not cleared through the
          banking system.  This may take up to 15 days.

 During such times, as to amounts allocated to the Divisions of the Variable
 Separate Account, we may delay;
     (1)  determination and payment of the Cash Surrender Value;
     (2)  determination and payment of any death benefit if death occurs
          before the Annuity Commencement Date;
     (3)  allocation changes of the Accumulation Value; or,
     (4)  application of the Accumulation Value under an income plan.

 As to the amounts allocated to a Guaranteed Interest Division in the General
 Account, we may, at any time, defer payment of the Cash Surrender Value for
 up to six months after we receive a request for it.  We will allow interest
 of at least 3.00% a year on any Cash Surrender Value payment derived from the
 Guaranteed Interest Divisions that we defer 30 days or more.
 
AUTHORITY TO MAKE AGREEMENTS

 All agreements made by us must be signed by one of our officers.  No other
 person, including an insurance agent or broker, can:
     (1)  change any of this Contract's terms;
     (2)  extend the time for Premium Payments; or
     (3)  make any agreement binding on us.

REQUIRED NOTE ON OUR COMPUTATIONS

 We have filed a detailed statement of our computations with the insurance
 supervisory official in the jurisdiction where this Contract is delivered.
 The values are not less than those required by the law of that state or
 jurisdiction.  Any benefit provided by an attached Optional Benefit Rider
 will not increase these values unless otherwise stated in that Rider.
                                       

                                      16
<PAGE>
<PAGE>
<PAGE>
<PAGE>
<PAGE>
<PAGE>
DEFERRED VARIABLE ANNUITY CONTRACT - NO DIVIDENDS
- ------------------------------------------------------------------------------
 Variable Cash Surrender Values while the Annuitant and Owner are living and
 prior to the Annuity Commencement Date.  Death benefit subject to guaranteed
 minimum.  Additional Premium Payment Option.  Partial Withdrawal Option.  Non-
 participating.  Investment results reflected in values.
 
<PAGE>
<PAGE>

            GOLDEN AMERICAN LIFE INSURANCE COMPANY
    1001 JEFFERSON STREET, SUITE 400, WILMINGTON, DE 19801
                               
                             ROTH
                               
                               
              INDIVIDUAL RETIREMENT ANNUITY RIDER


The following language amends and takes precedence over
contrary language in the Contract to which it is attached.

All references in this rider to:
 IRC or Code means the Internal Revenue Code of 1986 as
 amended and all rules and regulations thereunder.
 Contract means the policy, certificate or contract to which
 this rider is attached.
 Owner means the person ("insured" or "annuitant") covered by
 the contract.

1.     This  Contract  may not be transferred, sold,  assigned,
 discounted or pledged as collateral:
 (a)for a loan;
 (b)as security for the performance of an obligation; or
 (c)for any other purpose;
 to any person other than to us under surrender or settlement.

2.   The premiums applicable to this Contract will be applied
 to accumulate a retirement saving fund for the
 annuitant/Owner.

3.   All contributions shall be in cash and the total of all
 contributions shall not exceed $2,000 for any taxable year,
 except  in  the  case of a rollover contribution which meets
 the requirements of IRC Section 408(d)(3) and which is:
 (a)from another ROTH IRA [as defined in IRC Section 408A(b)];
 (b)from an individual retirement account [as defined in IRC
 Section 408(a)]; or
 (c)from an individual retirement annuity [as defined in IRC
 Section 408(b)];

 Any refund of premiums (other than those attributable to
 excess contributions) will be applied before the close of the
 calendar year following the year of the refund.  Any such
 refund will be applied  towards the payment of future
 premiums or the purchase of additional benefits.

4.   Conversion of an individual retirement account or an
 individual retirement annuity to a ROTH IRA shall be treated
 as a distribution from an individual retirement plan (other
 than a ROTH IRA) maintained for the benefit of an individual
 which is contributed to a ROTH IRA maintained for the benefit
 of such individual in a rollover contribution qualifying
 under IRC Section 408(d)(3).

5.   All distributions made under this Contract, after the
 Owner's death, shall be made in accordance with the
 requirements of IRC Section 401(a)(9) including any
 regulations under that Section. The above Section and
 regulations are incorporated by reference.

6.   No  provision of this Contract or any supplementary
 contract issued upon the death of the Owner in exchange for
 this Contract will apply where it permits or provides for
 settlement of such amount in any manner  other than a
 complete distribution of the Owner's entire interest by
 December 31 of the calendar year containing the fifth
 anniversary of the Owner's death, except to the extent that:




GA-RA-1038-10/97
<PAGE>
<PAGE>


6.   Continued

     (a)  If  the  Owner's interest is payable to a designated
     beneficiary,  then the entire interest of the Owner may be
     distributed over the life of such beneficiary, or over a
     period not extending beyond the life expectancy of such
     designated beneficiary, provided that distributions start
     by December 31st of the year following the year of the
     Owner's death.  If the beneficiary is the Owner's
     surviving  spouse,  distribution  is  not  required to
     begin before December 31st of the year in which the Owner
     would have turned 70 1/2.

     (b)  If the designated beneficiary is the Owner's
     surviving spouse, the spouse may treat the Contract as his
     or her own individual retirement arrangement (IRA).  This
     election will be deemed to have been made if the spouse:

    (i)   makes a regular IRA contribution to the Contract;

    (ii)  makes a rollover to or from such Contract;

    (iii) fails to elect either of the provisions in Sections
 6 or 6(a) above.


7. Life expectancy is computed by use of the expected return
   multiples in Section 1.72-9 of the Treasury Regulations.
   For  purposes of distributions beginning after the Owner's
   death,  unless otherwise elected by the surviving  spouse
   by  the  time  distributions  are  required to begin,  life
   expectancies shall be recalculated annually.  An election
   not to recalculate shall be irrevocable by the surviving
   spouse and shall apply to all subsequent years.

   The life expectancy of a non-spouse beneficiary shall be
   calculated using the attained age of such beneficiary
   during the calendar year in which distributions are
   required to begin pursuant to this section, and payments
   for any subsequent calendar year shall be calculated based
   on such life expectancy reduced by one for each calendar
   year which has elapsed since the calendar year life
   expectancy was first calculated.

8. This  Contract  will be for the exclusive benefit of the
   Owner or his or her beneficiary.  The entire interest of
   the Owner in this Contract will be nonforfeitable.

9. We will furnish annual calendar year reports concerning the
   status of this Contract, including information related to
   any distribution from the Contract.

10.We  may amend this Contract to conform to the provisions of
   the IRC,  Internal Revenue Regulations  or published
   Internal Revenue Rulings.









President: /s/ Terry L. Kendall  Secretary: /s/ Myles R. Tashman





GA-RA-1038-10/97


<PAGE>
<PAGE>
                                                               EXHIBIT 10(a)
SUTHERLAND, ASBILL & BRENNAN LLP
1275 PENNSYLVANIA AVENUE, N.W.
WASHINGTON, D.C. 20004-2404
STEPHEN E. ROTH
DIRECT LINE: (202) 383-0158
Internet: [email protected]

                              February 5, 1998


VIA EDGAR
- ---------


Board of Directors
Golden American Life Insurance Company
1001 Jefferson Street, Suite 400
Wilmington, DE 19801


Ladies and Gentlemen:

     We hereby consent to the reference to our name under the
caption "Legal Matters" in the Prospectus filed as part of 
Post-Effective Amendment No. 1 to the registration statement on
Form N-4 for the Separate Account B (File No. 333-28755).  In
giving this consent, we do not admit that we are in the category
of persons whose consent is required under Section 7 of the
Securities Act of 1933.

                                   Very truly yours,

                                   SUTHERLAND, ASBILL & BRENNAN LLP




                                   By: /s/Stephen E. Roth
                                       ------------------
                                       Stephen E. Roth


<PAGE>
<PAGE>

<PAGE>
<PAGE>
                                                               EXHIBIT 10(b)

Exhibit 10(b) - Consent of Ernst & Young LLP, Independent Auditors


We consent to the reference to our firm under the captions
"Independent Auditors," "Experts" and "Financial Statements" and to
the use of our reports dated February 11, 1997, with respect to the 
financial statements of Golden American Life Insurance Company, 
and February 11, 1997, with respect to the financial statements of
Separate Account B, included in Post-Effective Amendment No. 1 to 
the Registration Statement (Form N-4 No. 333-28755) and related
Prospectus of Separate Account B.

Our audit also included the financial statement schedules of Golden
American Life Insurance Company included in Item 24(a)(2).  These 
schedules are the responsibility of the Company's management.  Our
responsibility is to express an opinion based on our audit.  In our
opinion, the financial statement schedules referred to above, when
considered in relation to the basic financial statements taken as
a whole, present fairly in all material respects the information
set forth therein.


                                             /s/  Ernst & Young LLP

                                                                 
Des Moines, Iowa
February 4, 1998
<PAGE>
<PAGE>

<PAGE>
<PAGE>
                                                               EXHIBIT 10(c)
GOLDEN AMERICAN LIFE INSURANCE COMPANY
1001 Jefferson Street, Suite 400, Wilmington, DE 19801


February 4, 1998

Board of Directors
Golden American Life Insurance Company
1001 Jefferson Street, Suite 400
Wilmington, DE 19801


Ladies and Gentlemen:

I consent to the reference to my name under the heading "Legal 
Matters" in the prospectus.  In giving this consent I do not 
thereby admit that I come within the category of persons whose
consent is required under Section 7 of the Securities Act of 
1933 or the Rules and Regulations of the Securities and Exchange
Commission thereunder.

Sincerely,

/s/ Myles R. Tashman
Myles R. Tashman
Executive Vice President, General Counsel
     and Secretary
<PAGE>
<PAGE>

<PAGE>
<PAGE>
                                                               EXHIBIT 15
GOLDEN AMERICAN LIFE INSURANCE COMPANY
1001 Jefferson Street, Suite 400, Wilmington, DE  19801
                                             Phone: (302) 576-3400
                                             Fax:   (302) 576-3520


                        POWER OF ATTORNEY

KNOW ALL PERSONS BY THESE PRESENTS, that the undersigned,
being duly elected Directors and officers of Golden American Life
Insurance Company ("Golden American"), constitute and appoint
Myles R. Tashman, and Marilyn Talman, and each of them, his or
her true and lawful attorneys-in-fact and agents with full power
of substitution and resubstitution for him or her in his or her
name, place and stead, in any and all capacities, to sign Golden
American's registration statements and applications for exemptive
relief, and any and all amendments thereto, and to file the same,
with all exhibits thereto, and other documents in connection
therewith, with the Securities and Exchange Commission, granting
unto said attorneys-in-fact and agents full power and authority
to do and perform each and every act and thing requisite and
necessary to be done, as fully to all intents and purposes as
s/he might or could do in person, hereby ratifying and affirming
all that said attorneys-in-fact and agents, or any of them, or
his or her substitute or substitutes, may lawfully do or cause to
be done by virtue thereof.

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

/s/ Terry L. Kendall     Director, President and       February 4, 1998
- -----------------------     Chief Executive            --------------------
Terry L. Kendall            Officer

/s/ Myles R. Tashman     Director, Executive Vice      February 4, 1998
- -----------------------     President, General         --------------------
Myles R. Tashman            Counsel and Secretary

/s/ Susan B. Watson      Director, Senior Vice         February 4, 1998
- --------------------        President and Chief        --------------------
Susan B. Watson             Financial Officer 

/s/ Beth B. Neppl        Director and Vice             February 4, 1998
- -----------------------     President                  --------------------
Beth B. Neppl               

/s/ Paul E. Larson       Director                      February 4, 1998
- -----------------------                                --------------------
Paul E. Larson   

/s/ Paul R. Schlaack     Director                      February 4, 1998
- -----------------------                                --------------------
Paul R. Schlaack


<PAGE>
<PAGE>


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