SEPARATE ACCT NO 49 OF THE EQUIT LIFE ASSU SOCI OF THE U S
N-4 EL/A, 1996-08-29
Previous: PHOENIX ABERDEEN SERIES FUND, RW, 1996-08-29
Next: UIH AUSTRALIA PACIFIC INC, 10-Q, 1996-08-29





   
                                                     Registration No. 333-05593
                                                     Registration No. 811-07659

              SECURITIES AND EXCHANGE COMMISSION
                    WASHINGTON, D.C. 20549


                           FORM N-4


      REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933              [ ]



      Pre-Effective Amendment No. 1                                        [X]



      Post-Effective Amendment No.                                         [ ]

                            AND/OR


REGISTRATION STATEMENT UNDER THE INVESTMENT COMPANY ACT OF 1940            [ ]



      Amendment No. 1                                                      [X]
    

               (Check appropriate box or boxes)

                    SEPARATE ACCOUNT No. 49
                              of
   THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES
                  (Exact Name of Registrant)


   THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES
                      (Name of Depositor)

         787 Seventh Avenue, New York, New York 10019
     (Address of Depositor's Principal Executive Offices)
Depositor's Telephone Number, including Area Code: (212) 714-4595


                      JONATHAN E. GAINES
         VICE PRESIDENT AND ASSOCIATE GENERAL COUNSEL
   The Equitable Life Assurance Society of the United States
         787 Seventh Avenue, New York, New York 10019
          (Names and Addresses of Agents for Service)


         Please send copies of all communications to:
                      PETER E. PANARITES
                Freedman, Levy, Kroll & Simonds
           1050 Connecticut Avenue, N.W., Suite 825
                    Washington, D.C. 20036




CAPITAL PRINTING SYSTEMS]    
<PAGE>


      Approximate Date of Proposed Public Offering: As soon as practicable
after the effective date of the Registration Statement.

      An indefinite number or amount of securities is being registered by this
Registration Statement, pursuant to Rule 24f-2 under the Investment Company
Act of 1940. The $500 filing fee required by Rule 24f-2 is paid herewith. The
securities being registered are units of interest under variable annuity
contracts.

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





    
<PAGE>


                       CROSS REFERENCE SHEET
          SHOWING LOCATION OF INFORMATION IN PROSPECTUSES


      FORM N-4 ITEM                            PROSPECTUS CAPTION

 1.   Cover Page                               Cover Page

 2.   Definitions                              General Terms

 3.   Synopsis                                 Part 1:  Summary

 4.   Condensed Financial                      Part 3:  Investment
      Information                              Performance - Money
                                               Market Fund Yield
                                               Information, -
                                               Intermediate Government
                                               Securities Fund Yield
                                               Information, Part 5:
                                               Provisions of the
                                               Certificates and
                                               Services We Provide -
                                               Annuity Account Value

 5.   General Description of                   Part 2: Equitable Life,
      Registrant, Depositor and                The Separate Account
      Portfolio Companies                      and The Investment
                                               Funds

 6.   Deductions and Expenses                  Part 5:  Provisions of
                                               the Certificates and
                                               Services We Provide -
                                               Distribution of the
                                               Certificates, Part 6:
                                               Deductions and Charges

 7.   General Description of                   Part 5:  Provisions of
      Variable Annuity Contracts               the Certificates and
                                               Services We Provide

 8.   Annuity Period                           Part 5:  Provisions of
                                               the Certificates and
                                               Services We Provide

 9.   Death Benefit                            Part 5:  Provisions of
                                               the Certificates and
                                               Services We Provide -
                                               Death Benefit

10.   Purchases and Contract Value             Part 3:  Investment
                                               Performance, Part 5:
                                               Provisions of the
                                               Certificates and
                                               Services We Provide







    
<PAGE>


                       CROSS REFERENCE SHEET
          SHOWING LOCATION OF INFORMATION IN PROSPECTUSES


      FORM N-4 ITEM                            PROSPECTUS CAPTION


11.   Redemptions                              Part 5:  Provisions of
                                               the Certificates and
                                               Services We Provide -
                                               Surrendering the
                                               Certificates to Receive
                                               the Cash Value,- Income
                                               Annuity Options,
                                               Part 6:  Deductions and
                                               Charges

12.   Taxes                                    Part 8:  Tax Aspects of
                                               the Certificates

13.   Legal Proceedings                        Not Applicable

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







    
<PAGE>


                       CROSS REFERENCE SHEET
                  SHOWING LOCATION OF INFORMATION
              IN STATEMENTS OF ADDITIONAL INFORMATION


                                           STATEMENT OF ADDITIONAL
      FORM N-4 ITEM                            INFORMATION CAPTION

15.   Cover Page                               Cover Page

16.   Table of Contents                        Table of Contents

17.   General Information                      Prospectus - Part 2:
      and History                              Equitable Life, The
                                               Separate Account and
                                               The Investment Funds

18.   Services                                 Not Applicable

19.   Purchases of Securities                  Prospectus - Part
      Being Offered                            5:  Provisions of the
                                               Certificates and
                                               Services We Provide -
                                               Distribution of the
                                               Certificates

20.   Underwriters                             Prospectus - Part 5:
                                               Provisions of the
                                               Certificates and
                                               Services We Provide -
                                               Distribution of the
                                               Certificates

21.   Calculation of Performance               Accumulation
      Data                                     Unit Values, Annuity
                                               Unit Values, Money
                                               Market Fund Yield
                                               Information,
                                               Intermediate Government
                                               Securities Fund Yield
                                               Information

22.   Annuity Payments                         Annuity Unit Values

23.   Financial Statements                     Financial Statements






    
<PAGE>

                         INCOME MANAGER(SM)
                 SUPPLEMENT TO THE PROSPECTUS FOR
                           ROLLOVER IRA
                      AND CHOICE INCOME PLAN
                        DATED _______, 1996


   COMBINATION VARIABLE AND FIXED DEFERRED ANNUITY CERTIFICATES

                            Issued By:
     The Equitable Life Assurance Society of the United States
- -------------------------------------------------------------------------------
The asset based administrative charge of 0.35% annually that is described in the
prospectus is currently imposed at the effective annual rate of 0.25%. Although
unit values for the Investment Funds are calculated using a 0.35% asset based
administrative charge, your Certificate will be credited with an increased
number of units reflecting the difference in value between the two rates for the
period from the Contract Date to a date presently expected to be on or about
        , 1996. After such date the charge will be imposed at the annual rate of
0.35% under your Certificate.




- -------------------------------------------------------------------------------
SUPPLEMENT DATED JULY    , 1996


IRASUP-ABAC





    
<PAGE>

                        INCOME MANAGER (SERVICE MARK)
                         PROSPECTUS FOR ROLLOVER IRA
                            AND CHOICE INCOME PLAN

   
                            DATED AUGUST   , 1996
    

         COMBINATION VARIABLE AND FIXED DEFERRED ANNUITY CERTIFICATES
                                  Issued By:
          The Equitable Life Assurance Society of the United States

   
This prospectus describes individual retirement annuity (IRA) certificates
The Equitable Life Assurance Society of the United States (EQUITABLE LIFE,
WE, OUR and US) offers under a combination variable and fixed deferred
annuity contract (ROLLOVER IRA) issued on a group basis or as individual
contracts. Enrollment under a group contract will be evidenced by issuance of
a certificate. Certificates and individual contracts each will be referred to
as "Certificates." Under the Rollover IRA we will accept only initial
contributions that are rollover contributions or that are direct transfers
from other individual retirement arrangements, as described in this
prospectus. A minimum initial contribution of $5,000 is required to put a
Certificate into effect.
    

The Rollover IRA is designed to provide retirement income. Contributions
accumulate on a tax-deferred basis and can be distributed under a number of
different methods which are designed to be responsive to the owner's
(CERTIFICATE OWNER, YOU and YOUR) objectives. The distribution methods
include the Choice Income Plan featuring the IRA ASSURED PAYMENT OPTION, IRA
Assured Payment Option Plus (IRA APO PLUS), and a variety of payout options,
including variable annuities and fixed annuities. The IRA Assured Payment
Option and IRA APO Plus are also available for election in the application if
you are interested in receiving distributions rather than accumulating funds.

   
The Rollover IRA offers investment options (INVESTMENT OPTIONS) that permit
you to create your own strategies. These Investment Options include 6
variable investment funds (INVESTMENT FUNDS) and each GUARANTEE PERIOD in the
GUARANTEED PERIOD ACCOUNT.
    

   
<TABLE>
<CAPTION>
<S>                          <C>                          <C>                      <C>
                                                                                      GUARANTEE PERIODS
                                 INVESTMENT FUNDS:                                    EXPIRATION DATES:
- ---------------------------------------------------------------------------------  ----------------------
O AGGRESSIVE STOCK FUND      O GROWTH INVESTORS FUND      O HIGH YIELD FUND            FEBRUARY 15,
O COMMON STOCK FUND          O GLOBAL FUND                O MONEY MARKET FUND        O 1997 THROUGH 2006
                                                                                     O 1997 through 2011
</TABLE>
    

   
We invest each Investment Fund in Class IB shares of a corresponding
portfolio (PORTFOLIO) of The Hudson River Trust (TRUST), a mutual fund whose
shares are purchased by separate accounts of insurance companies. The
prospectus for the Trust, which accompanies this prospectus, describes the
investment objectives, policies and risks of the Portfolios.
    

Amounts allocated to a Guarantee Period accumulate on a fixed basis and are
credited with interest at a rate we set (GUARANTEED RATE) for the entire
period. On each business day (BUSINESS DAY) we will determine the Guaranteed
Rates available for amounts newly allocated to Guarantee Periods. A market
value adjustment (positive or negative) will be made for withdrawals,
transfers, surrender and certain other transactions from a Guarantee Period
before its expiration date (EXPIRATION DATE). Each Guarantee Period has its
own Guaranteed Rates.

This prospectus provides information about the Rollover IRA that prospective
investors should know before investing. You should read it carefully and
retain it for future reference. The prospectus is not valid unless
accompanied by a current prospectus for the Trust, which you should also read
carefully.

   
Registration statements relating to Separate Account No. 49 (SEPARATE
ACCOUNT) and interests under the Guarantee Periods have been filed with the
Securities and Exchange Commission (SEC). The statement of additional
information (SAI), dated August   , 1996, which is part of the registration
statement for the Separate Account, is available free of charge upon request
by writing to our Processing Office or calling 1-800-789-7771, our toll-free
number. The SAI has been incorporated by reference into this prospectus. The
Table of Contents for the SAI appears at the back of this prospectus.
    

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


    

THE CERTIFICATES 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 INVESTMENT RISKS AND POSSIBLE LOSS OF PRINCIPAL INVESTED.

                                Copyright 1996
The Equitable Life Assurance Society of the United States, New York, New York
                                    10019.
                             All rights reserved.





    
<PAGE>

               INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

   Equitable Life's Annual Report on Form 10-K for the year ended December
31, 1995 is incorporated herein by reference.

   All documents or reports filed by Equitable Life pursuant to Section
13(a), 13(c), 14 or 15(d) of the Securities Exchange Act of 1934 (EXCHANGE
ACT) after the date hereof and prior to the termination of the offering of
the securities offered hereby shall be deemed to be incorporated by reference
in this prospectus and to be a part hereof from the date of filing of such
documents. Any statement contained in a document incorporated or deemed to be
incorporated herein by reference shall be deemed to be modified or superseded
for purposes of this prospectus to the extent that a statement contained
herein or in any other subsequently filed document which also is or is deemed
to be incorporated by reference herein modifies or supersedes such statement.
Any such statement so modified or superseded shall not be deemed, except as
so modified and superseded, to constitute a part of this prospectus.
Equitable Life files its Exchange Act documents and reports, including its
annual and quarterly reports on Form 10-K and Form 10-Q, electronically
pursuant to EDGAR under CIK No. 0000727920.

   Equitable Life will provide without charge to each person to whom this
prospectus is delivered, upon the written or oral request of such person, a
copy of any or all of the foregoing documents incorporated herein by
reference (other than exhibits not specifically incorporated by reference
into the text of such documents). Requests for such documents should be
directed to The Equitable Life Assurance Society of the United States, 787
Seventh Avenue, New York, New York 10019. Attention: Corporate Secretary
(telephone: (212) 554-1234).

                                2



    
<PAGE>

- -------------------------------------------------------------------------------
PROSPECTUS TABLE OF CONTENTS
- -------------------------------------------------------------------------------
   
<TABLE>
<CAPTION>
<S>                                             <C>
 GENERAL TERMS                                PAGE 4
FEE TABLE                                     PAGE 6
PART 1: SUMMARY                               PAGE 8
What is the Rollover IRA?                        8
Investment Options                               8
Contributions                                    8
Transfers                                        8
Free Look Period                                 8
Services We Provide                              8
Death Benefits                                   9
Guaranteed Minimum Income Benefit (GMIB)         9
Surrendering the Certificates                    9
Distribution Methods                             9
Taxes                                           10
Deductions from Annuity
  Account Value                                 10
Deductions from Investment Funds                10
Trust Charges to Portfolios                     11
PART 2: EQUITABLE LIFE, THE SEPARATE ACCOUNT AND
        THE INVESTMENT FUNDS                 PAGE 12
Equitable Life                                  12
Separate Account No. 49                         12
The Trust                                       12
The Trust's Investment Adviser                  13
Investment Policies and Objectives of
  the Trust's Portfolios                        14
PART 3: INVESTMENT PERFORMANCE               PAGE 15
Performance Data for a Certificate              15
Rate of Return Data for Investment
  Funds                                         16
Communicating Performance Data                  18
Money Market Fund Yield Information             18
PART 4: THE GUARANTEED PERIOD ACCOUNT        PAGE 19
Guarantee Periods                               19
Market Value Adjustment for Transfers,
  Withdrawals or Surrender Prior to the
  Expiration Date                               20
Modal Payment Portion                           21
Death Benefit Amount                            21
Investments                                     21
PART 5: PROVISIONS OF THE CERTIFICATES AND SERVICES
        WE PROVIDE                           PAGE 23
Availability of the Certificates                23
Contributions Under the Certificates            23
Methods of Payment                              23
Allocation of Contributions                     24
Free Look Period                                24
Annuity Account Value                           25
Transfers Among Investment Options              25
Dollar Cost Averaging                           26
Death Benefit                                   26
GMIB                                            28
Cash Value                                      28
Surrendering the Certificates to
  Receive the Cash Value                        29
When Payments are Made                          29
Assignment                                      29
Distribution of the Certificates                29
PART 6: DISTRIBUTION METHODS UNDER THE
        CERTIFICATES                         PAGE 30
IRA Assured Payment Option                      30
IRA APO Plus                                    33
Withdrawal Options                              35
Income Annuity Options                          38
PART 7: DEDUCTIONS AND CHARGES               PAGE 39
Charges Deducted from the Annuity
  Account Value                                 39
Charges Deducted from the Investment
  Funds                                         40
Trust Charges to Portfolios                     40
Sponsored Arrangements                          40
Other Distribution Arrangements                 41
PART 8: VOTING RIGHTS                        PAGE 42
Trust Voting Rights                             42
Voting Rights of Others                         42
Separate Account Voting Rights                  42
Changes in Applicable Law                       42
PART 9: TAX ASPECTS OF THE CERTIFICATES      PAGE 43
Tax-Qualified Individual Retirement
  Annuities (IRAs)                              43
Penalty Tax on Early Distributions              48
Tax Penalty for Insufficient
  Distributions                                 48
Tax Penalty for Excess Distributions or
  Accumulation                                  48
Federal and State Income Tax
  Withholding                                   48


    
Other Withholding                               49
Impact of Taxes to Equitable Life               49
Transfers Among Investment Options              49
Tax Changes                                     49
PART 10: INDEPENDENT ACCOUNTANTS             PAGE 50
APPENDIX I: MARKET VALUE ADJUSTMENT EXAMPLE  PAGE 51
APPENDIX II: GUARANTEED MINIMUM DEATH BENEFIT
  (GMDB) EXAMPLE                             PAGE 52
APPENDIX III: GMIB EXAMPLE                   PAGE 53
APPENDIX IV: EXAMPLE OF PAYMENTS UNDER THE IRA
  ASSURED PAYMENT OPTION AND IRA APO PLUS    PAGE 54
APPENDIX V: IRS TAX DEDUCTION TABLE          PAGE 55
STATEMENT OF ADDITIONAL INFORMATION TABLE OF
  CONTENTS                                   PAGE 56
</TABLE>
    

                                3



    
<PAGE>

GENERAL TERMS

ACCUMULATION UNIT--Contributions that are invested in an Investment Fund
purchase Accumulation Units in that Investment Fund.

ACCUMULATION UNIT VALUE--The dollar value of each Accumulation Unit in an
Investment Fund on a given date.

ANNUITANT--The individual who is the measuring life for determining annuity
benefits.

ANNUITY ACCOUNT VALUE--The sum of the amounts in the Investment Options under
the Certificate. See "Annuity Account Value" in Part 5.

ANNUITY COMMENCEMENT DATE--The date on which amounts will be applied under an
income annuity option.

   
ATTAINED AGE--Your age at issue of the Certificate plus the number of
completed Contract Years that have elapsed since the Contract Date.
    

BUSINESS DAY--Generally, any day on which the New York Stock Exchange is open
for trading. For the purpose of determining the Transaction Date, our
Business Day ends at 4:00 p.m. Eastern Time or the closing of the New York
Stock Exchange, if earlier.

CASH VALUE--The Annuity Account Value minus any applicable charges.

CERTIFICATE--The Certificate issued under the terms of a group annuity
contract and any individual contract, including any endorsements.

CERTIFICATE OWNER--The person who owns a Rollover IRA Certificate and has the
right to exercise all rights under the Certificate. The Certificate Owner
must also be the Annuitant.

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

CONTRACT DATE--The date on which you are enrolled under the group annuity
contract, or the effective date of the individual contract. This is usually
the Business Day we receive the initial contribution at our Processing
Office.

CONTRACT YEAR--The 12-month period beginning on your Contract Date and each
anniversary of that date.

EXPIRATION DATE--The date on which a Guarantee Period ends.

GUARANTEE PERIOD--Any of the periods of time ending on an Expiration Date
that are available for investment under the Certificates.

GUARANTEED PERIOD ACCOUNT--The Account that contains the Guarantee Periods
and the Modal Payment Portion of such Account.

GUARANTEED RATE--The annual interest rate established for each allocation to
a Guarantee Period.

INVESTMENT FUNDS--The funds of the Separate Account that are available under
the Certificates.

INVESTMENT OPTIONS--The choices for investment: the Investment Funds and each
available Guarantee Period.

IRA--An individual retirement annuity, as defined in Section 408(b) of the
Code.

IRA ASSURED PAYMENT OPTION--A distribution option which provides guaranteed
lifetime income. The IRA Assured Payment Option may be elected in the
application or elected as a distribution option at a later date. Under this
option amounts are allocated to the Guaranteed Period Account and the Life
Contingent Annuity. No amounts may be allocated to the Investment Funds.

IRA APO PLUS--A distribution option which provides guaranteed lifetime
income. IRA APO Plus may be elected in the application or as a distribution
option at a later date. Under this option amounts are allocated to the
Guaranteed Period Account, the Life Contingent Annuity and to the Investment
Funds. The amount in the Investment Funds is then systematically converted to
increase the guaranteed lifetime income.

LIFE CONTINGENT ANNUITY--Provides guaranteed lifetime income beginning at a
future date. Amounts may only be applied under the Life Contingent Annuity
through election of the IRA Assured Payment Option and IRA APO Plus.

MATURITY VALUE--The amount in a Guarantee Period on its Expiration Date.

MODAL PAYMENT PORTION--Under the IRA Assured Payment Option and IRA APO Plus,
the portion of the Guaranteed Period Account from which payments, other than
payments due on an Expiration Date, are made.

PORTFOLIOS--The portfolios of the Trust that correspond to the Investment
Funds of the Separate Account.

                                4



    
<PAGE>

PROCESSING DATE--The day when we deduct certain charges from the Annuity
Account Value. If the Processing Date is not a Business Day, it will be on
the next succeeding Business Day. The Processing Date will be once each year
on each anniversary of the Contract Date.

PROCESSING OFFICE--The address to which all contributions, written requests
(e.g., transfers, withdrawals, etc.) or other written communications must be
sent. See "Services We Provide" in Part 1.

SAI--The statement of additional information for the Separate Account under
the Rollover IRA.

SEPARATE ACCOUNT--Equitable Life's Separate Account No. 49.

TRANSACTION DATE--The Business Day we receive a contribution or a transaction
request providing all the information we need at our Processing Office. If
your contribution or request reaches our Processing Office on a non-Business
Day, or after the close of the Business Day, the Transaction Date will be the
next following Business Day. Transaction requests must be made in a form
acceptable to us.

TRUST--The Hudson River Trust, a mutual fund in which the assets of separate
accounts of insurance companies are invested.

VALUATION PERIOD--Each Business Day together with any preceding non-business
days.

                                5



    
<PAGE>

FEE TABLE

The purpose of this fee table is to assist you in understanding the various
costs and expenses you may bear directly or indirectly under the Certificate
so that you may compare them with other similar products. The table reflects
both the charges of the Separate Account and the expenses of the Trust.
Charges for applicable taxes such as state or local premium taxes may also
apply. For a complete description of the charges under the Certificate, see
"Part 7: Deductions and Charges." For a complete description of the Trust's
charges and expenses, see the prospectus for the Trust.

As explained in Part 4, the Guarantee Periods are not a part of the Separate
Account and are not covered by the fee table and examples. The only charge
shown in the Table which will be deducted from amounts allocated to the
Guarantee Periods is the withdrawal charge. A market value adjustment (either
positive or negative) also may be applicable as a result of a withdrawal,
transfer or surrender of amounts from a Guarantee Period. See "Part 4: The
Guaranteed Period Account."

OWNER TRANSACTION EXPENSES (DEDUCTED FROM ANNUITY ACCOUNT VALUE)
- ----------------------------------------------------------------
<TABLE>
<CAPTION>
                                                                                      CONTRACT
WITHDRAWAL CHARGE AS A PERCENTAGE OF CONTRIBUTIONS                                     YEAR
                                                                                     -------
<S>                                                                                   <C>      <C>
(percentage deducted upon surrender or for certain                                    1 ...    7.00%
withdrawals. The applicable withdrawal charge                                         2 ...    6.00
percentage is determined by the Contract Year in                                      3 ...    5.00
which the withdrawal is made or the Certificate                                       4 ...    4.00
is surrendered beginning with "Contract Year 1"                                       5 ...    3.00
with respect to each contribution withdrawn or                                        6 ...    2.00
surrendered. For each contribution, the Contract                                      7 ...    1.00
Year in which we receive that contribution is                                        8+ ..     0.00
 "Contract Year 1")(1)

</TABLE>

   
<TABLE>
<CAPTION>
<S>                                                                                          <C>
 GMDB/GMIB CHARGE (percentage deducted annually on each Processing Date as a percentage of
 the guaranteed minimum death benefit then in effect)(2) ...................................   0.40%
SEPARATE ACCOUNT ANNUAL EXPENSES (AS A PERCENTAGE OF ASSETS IN EACH INVESTMENT FUND)
- -------------------------------------------------------------------------------------------
MORTALITY AND EXPENSE RISK CHARGE ..........................................................   0.90%
ASSET BASED ADMINISTRATIVE CHARGE ..........................................................   0.35%
                                                                                             -------
 TOTAL SEPARATE ACCOUNT ANNUAL EXPENSES ....................................................   1.25%
                                                                                             =======
</TABLE>
    

TRUST ANNUAL EXPENSES (AS A PERCENTAGE OF AVERAGE NET ASSETS IN EACH
PORTFOLIO)

   
<TABLE>
<CAPTION>
                                                      INVESTMENT PORTFOLIOS
                                ----------------------------------------------------------------
                                  AGGRESSIVE    COMMON     GROWTH                HIGH     MONEY
                                    STOCK       STOCK     INVESTORS    GLOBAL    YIELD    MARKET
                                ------------  --------  -----------  --------  -------  --------
<S>                             <C>           <C>       <C>          <C>       <C>      <C>
Investment Advisory Fee             0.46%       0.35%       0.52%      0.53%     0.55%    0.40%
Rule 12b-1 Plan Fee(3)              0.25%       0.25%       0.25%      0.25%     0.25%    0.25%
Other Expenses                      0.03%       0.03%       0.04%      0.08%     0.05%    0.04%
                                ------------  --------  -----------  --------  -------  --------
 TOTAL TRUST ANNUAL
 EXPENSES(4)                        0.74%       0.63%       0.81%      0.86%     0.85%    0.69%
                                ============  ========  ===========  ========  =======  ========
</TABLE>
    
   
- ------------

Notes:
(1)   Deducted upon a withdrawal with respect to amounts in excess of the 15%
      (10% under the IRA Assured Payment Option and IRA APO Plus) free
      corridor amount, and upon a surrender. See "Part 7: Deductions and
      Charges," "Withdrawal Charge."

(2)   The charge is 0.40% under the standard death benefit, and 0.25% under
      the alternate death benefit. The charge under Certificates issued in New
      York which covers the guaranteed minimum death benefit only, is 0.20% as
      the GMIB is currently not available. The GMDB/GMIB charge covers the
      guaranteed minimum death benefit and also covers the guaranteed minimum
      income benefit, which is related to the guaranteed minimum death
      benefit. See "Part 7: Deductions and Charges," "GMDB/GMIB Charge."

(3)   The Class IB shares of the Trust are subject to fees imposed under a


    
      distribution plan (herein, the "Rule 12b-1 Plan") adopted by the Trust
      pursuant to Rule 12b-1 under the Investment Company Act of 1940. The
      Rule 12b-1 Plan provides that the Trust, on behalf of each Portfolio,
      may pay annually up to 0.25% of the average daily net assets of a
      Portfolio
    

                                6



    
<PAGE>

   
      attributable to its Class IB shares in respect of activities primarily
      intended to result in the sale of the Class IB shares. The Rule 12b-1
      Plan fee, which may be waived in the discretion of the Distributors may
      be increased only by action of the Board of Trustees of the Trust up to
      a maximum of 0.50% per annum.

(4)   Expenses shown for all Portfolios are estimated. The investment advisory
      fee for each Portfolio may vary from year to year depending upon the
      average daily net assets of the respective Portfolio of the Trust. The
      maximum investment advisory fees, however, cannot be increased without a
      vote of that Portfolio's shareholders. The other direct operating
      expenses will also fluctuate from year to year depending on actual
      expenses. See "Trust Charges to Portfolios" in Part 7.

    

EXAMPLES

The examples below show the expenses that a hypothetical Certificate Owner
would pay in the two situations noted below assuming a $1,000 contribution
invested in one of the Investment Funds listed, and a 5% annual return on
assets.(1)

These examples should not be considered a representation of past or future
expenses for each Investment Fund or Portfolio. Actual expenses may be
greater or less than those shown. Similarly, the annual rate of return
assumed in the examples is not an estimate or guarantee of future investment
performance.

IF YOU SURRENDER YOUR CERTIFICATE AT THE END OF EACH PERIOD SHOWN, THE
EXPENSES WOULD BE:

   
<TABLE>
<CAPTION>
                    1 YEAR    3 YEARS
                  --------  ---------
<S>               <C>       <C>
Aggressive Stock    $90.17    $120.78
Common Stock         89.07     117.48
Growth Investors     90.86     122.87
Global               91.36     124.37
High Yield           91.26     124.07
Money Market         89.67     119.28
</TABLE>
    

   
IF YOU DO NOT SURRENDER YOUR CERTIFICATE AT THE END OF EACH PERIOD SHOWN, THE
EXPENSES WOULD BE:
    

   
<TABLE>
<CAPTION>
                    1 YEAR    3 YEARS
                  --------  ---------
<S>               <C>       <C>
Aggressive Stock    $24.41    $75.54
Common Stock         23.31     72.24
Growth Investors     25.10     77.63
Global               25.60     79.13
High Yield           25.50     78.83
Money Market         23.91     74.04
</TABLE>
    

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

   Notes:

   (1)The amount accumulated could not be paid in the form of an annuity at
      the end of any of the periods shown in the examples. If the amount
      applied to purchase an annuity is less than $2,000, or the initial
      payment is less than $20 we may pay the amount to the payee in a single
      sum instead of as payments under an annuity form. See "Income Annuity
      Options" in Part 6. The examples do not reflect charges for applicable
      taxes such as state or local premium taxes that may also be deducted in
      certain jurisdictions.

                                7




    
<PAGE>

   
- -------------------------------------------------------------------------------
                               PART 1: SUMMARY
- -------------------------------------------------------------------------------
The following Summary is qualified in its entirety by the terms of the
Certificate when issued and the more detailed information appearing elsewhere
in this prospectus (see "Prospectus Table of Contents").

WHAT IS THE ROLLOVER IRA?

The Rollover Individual Retirement Annuity (IRA) is designed to provide for
retirement income through the investment of rollover contributions, direct
transfers from other individual retirement arrangements and additional IRA
contributions. The Rollover IRA features a combination of Investment Options,
consisting of Investment Funds providing variable returns and Guarantee
Periods providing guaranteed interest. The Rollover IRA also makes available
distribution methods under the Choice Income Plan which includes the IRA
Assured Payment Option and IRA APO Plus (which can be applied for in the
application or at a later date). Withdrawal options and fixed and variable
income annuity options are also available.

The Rollover IRA and/or the IRA Assured Payment Option and IRA APO Plus may
not be available in all states. These Certificates are not available in
Puerto Rico.

INVESTMENT OPTIONS

The Rollover IRA offers the following Investment Options which permit you to
create your own strategy for retirement savings. All available Investment
Options may be selected under a Certificate in most states.

INVESTMENT FUNDS

o     Aggressive Stock Fund

o     Common Stock Fund

o     Growth Investors Fund

o     Global Fund

o     High Yield Fund

o     Money Market Fund
    

GUARANTEE PERIODS

o     Guarantee Periods maturing in each of calendar years 1997 through 2006.

o     Guarantee Periods maturing in 1997 through 2011 under the IRA Assured
      Payment Option and IRA APO Plus.

CONTRIBUTIONS

   
o     To put a Certificate into effect, you must contribute at least $5,000 in
      the form of either a rollover contribution or a direct
      custodian-to-custodian transfer from one or more other individual
      retirement arrangements.
    

o     Subsequent contributions may be made in an amount of at least $1,000.
      Subsequent contributions must not exceed $2,000 for any taxable year,
      except for additional rollover contributions or direct transfers, both
      of which are unlimited.

TRANSFERS

   
Under the Rollover IRA, you may make an unlimited number of transfers among
the Investment Funds. However, there are restrictions for transfers to and
from the Guaranteed Period Account and among the Guarantee Periods. Transfers
from a Guarantee Period may result in a market value adjustment. Transfers
among Investment Options are free of charge. Transfers among the Investment
Options are not taxable.
    

FREE LOOK PERIOD

You have the right to examine the Rollover IRA Certificate for a period of 10
days after you receive it, and to return it to us for a refund. You may
cancel it by sending it to our Processing Office. Your refund will equal the
Annuity Account Value, reflecting any investment gain or loss, and any
positive or negative market value adjustment, through the date we receive
your Certificate at our Processing Office.

SERVICES WE PROVIDE

O     REGULAR REPORTS

 o      Statement of your Certificate values as of the last day of the
        calendar year;



    
 o      Three additional reports of your Certificate values each year;

 o      Annual and semi-annual statements of the Trust; and

 o      Written confirmation of financial transactions.

                                8



    
<PAGE>

O     TOLL-FREE TELEPHONE SERVICES

 o      Call 1-800-789-7771 for a recording of daily Accumulation Unit Values
        and Guaranteed Rates applicable to the Guarantee Periods. Also call
        during our regular business hours to speak to one of our customer
        service representatives.

O     PROCESSING OFFICE

 o      FOR CONTRIBUTIONS SENT BY REGULAR MAIL:

    Equitable Life
    Income Management Group
    Post Office Box 13014
    Newark, NJ 07188-0014

 o      FOR CONTRIBUTIONS SENT BY EXPRESS MAIL:

    Equitable Life
    c/o First Chicago National Processing Center
    300 Harmon Meadow Boulevard, 3rd Floor
    Attn: Box 13014
    Secaucus, NJ 07094

 o      FOR ALL OTHER COMMUNICATIONS (E.G., REQUESTS FOR TRANSFERS,
        WITHDRAWALS) SENT BY REGULAR MAIL:

    Equitable Life
    Income Management Group
    P.O. Box 1547
    Secaucus, NJ 07096-1547

 o      FOR ALL OTHER COMMUNICATIONS (E.G., REQUESTS FOR TRANSFERS,
        WITHDRAWALS) SENT BY EXPRESS MAIL:

    Equitable Life
    Income Management Group
    200 Plaza Drive
    Secaucus, NJ 07096

DEATH BENEFITS

   
If you die before the Annuity Commencement Date, the Rollover IRA provides a
death benefit. The beneficiary will be paid the greater of the Annuity
Account Value in the Investment Funds and the guaranteed minimum death
benefit, plus any death benefit provided with respect to the Guaranteed
Period Account.

GUARANTEED MINIMUM INCOME BENEFIT (GMIB)

The GMIB may not currently be available in all states.

The GMIB provides a minimum guaranteed lifetime income from application of
the Annuity Account Value in the Investment Funds to the IRA Assured Payment
Option. Any amounts in the Guaranteed Period Account will be applied to
increase the payments provided under GMIB. A market value adjustment may
apply.
    

SURRENDERING THE CERTIFICATES

You may surrender a Certificate and receive the Cash Value at any time before
the Annuity Commencement Date while the Annuitant is living. Withdrawal
charges and a market value adjustment may apply. A surrender may also be
subject to income tax and tax penalty.

DISTRIBUTION METHODS

IRA ASSURED PAYMENT OPTION

The IRA Assured Payment Option provides guaranteed lifetime income. You may
elect to receive payments on a monthly, quarterly or annual basis during a
fixed period. Payments during the fixed period represent distributions of the
Maturity Values of serially maturing Guarantee Periods on their Expiration
Dates or, distributions from amounts in the Modal Payment Portion of the
Guaranteed Period Account. During the fixed period you can take withdrawals
from your Annuity Account Value. After the fixed period ends, payments are
made out of the Life Contingent Annuity.

The Life Contingent Annuity does not have a Cash Value or an Annuity Account
Value. There is no death benefit under the Life Contingent Annuity and income
is paid only if you (or a joint Annuitant) are living at the date annuity
benefits begin.

A $2.50 charge will be deducted from each payment made on a monthly or
quarterly basis.

IRA APO PLUS

IRA APO Plus is a variation of the IRA Assured Payment Option. IRA APO Plus
enables you to keep a portion of your Annuity Account Value in the Investment
Funds while periodically converting such Annuity Account Value to increase
the guaranteed lifetime income under the IRA Assured Payment Option. When you


    
elect IRA APO Plus, a portion of your initial contribution or Annuity Account
Value, as applicable, is allocated to the IRA Assured Payment Option to
provide a minimum guaranteed lifetime income, and the remaining contribution
or Annuity Account Value is allocated to the Investment Funds. Every three
years during the fixed period, a portion of the remaining Annuity Account
Value in the Investment Funds is applied to increase the guaranteed payments
under the IRA Assured Payment Option.

   
WITHDRAWAL OPTIONS
    

o     Lump Sum Withdrawals--Before the Annuity Commencement Date while the
      Certificate is in

                                9



    
<PAGE>

   
      effect, you may take Lump Sum Withdrawals from your Certificate two
      times per Contract Year at any time during such Contract Year. The
      minimum withdrawal amount is $1,000.
    

o     Substantially Equal Payment Withdrawals--If you are below age 59 1/2,
      this withdrawal option is designed to allow you to withdraw funds
      annually and not have a 10% penalty tax apply. This is accomplished by
      distribution of substantially equal periodic payments over your life
      expectancy or over the joint life expectancies of you and your spouse.
      If you change or stop such distributions before the later of age 59 1/2
      or five years from the date of the first distribution, the 10% penalty
      tax may apply on all prior distributions.

   
o     Systematic Withdrawals--You may also withdraw funds under our Systematic
      Withdrawal option, where the minimum withdrawal amount is $250. These
      withdrawals are available if you are age 59 1/2 to 70 1/2.
    

o     Minimum Distribution Withdrawals--You may also withdraw funds annually
      under our Minimum Distribution Withdrawals option, which is designed to
      meet the minimum distribution requirements set forth in the Code. The
      minimum withdrawal amount is $250.

Withdrawals may be subject to a withdrawal charge and withdrawals from
Guarantee Periods prior to their Expiration Date will result in a market
value adjustment. Withdrawals may be subject to income tax and tax penalty.

INCOME ANNUITY OPTIONS

The Certificates also provide income annuity options to which amounts may be
applied at the Annuity Commencement Date. The income annuity options are
offered on a fixed and variable basis.

TAXES

Generally, any earnings on contributions made to the Certificate will not be
included in your taxable income until distributions are made from the
Certificate. Distributions prior to your attaining age 59 1/2 may be subject
to tax penalty.

DEDUCTIONS FROM ANNUITY
ACCOUNT VALUE

Withdrawal Charge

A withdrawal charge will be imposed as a percentage of the initial and each
subsequent contribution if (i) a Lump Sum Withdrawal or cumulative
withdrawals during a Contract Year exceed the free corridor amount, or (ii)
the Certificate is surrendered. The free corridor amount is 15% under the
Rollover IRA and 10% under the IRA Assured Payment Option and IRA APO Plus.
We determine the withdrawal charge separately for each contribution in
accordance with the table below.

<TABLE>
<CAPTION>
                                          CONTRACT YEAR
                    1       2       3       4       5       6       7      8+
                 ------  ------  ------  ------  ------  ------  ------  -----
<S>               <C>    <C>     <C>     <C>     <C>     <C>     <C>     <C>
Percentage of
 Contribution    7.0%    6.0%    5.0%    4.0%    3.0%    2.0%    1.0%     0.0%
</TABLE>

The applicable withdrawal charge percentage is determined by the Contract
Year in which the withdrawal is made or the Certificate is surrendered,
beginning with "Contract Year 1" with respect to each contribution withdrawn
or surrendered. For purposes of the table, for each contribution the Contract
Year in which we receive that contribution is "Contract Year 1."

   
GMDB/GMIB Charge

We deduct annually on each Processing Date an amount equal to 0.40% of the
guaranteed minimum death benefit (GMDB) in effect on such Processing Date.
The charge under the alternate death benefit is 0.25%. The GMDB/GMIB charge
also covers the GMIB which is related to the GMDB.

Under Certificates issued in New York, we deduct a GMDB charge of 0.35% of
the GMDB in effect on each Processing Date. The charge only covers the GMDB
as the GMIB is not currently available in New York.
    

Charges for State Premium and Other
Applicable Taxes

Generally, we deduct a charge for premium and other applicable taxes from the
Annuity Account Value on the Annuity Commencement Date. The current tax
charge that might be imposed varies by state and ranges from 0 to 2.25%.

DEDUCTIONS FROM INVESTMENT FUNDS



    
Mortality and Expense Risk Charge

We charge each Investment Fund a daily asset based charge for mortality and
expense risks equivalent to an annual rate of 0.90%.

Asset Based Administrative Charge

We charge each Investment Fund a daily asset based charge to cover the
administrative expenses under the Certificate equivalent to an annual rate of
0.35%.

                               10



    
<PAGE>

TRUST CHARGES TO PORTFOLIOS

Investment advisory fees and other expenses of the Trust are charged daily
against the Trust's assets. These are reflected in the Portfolio's daily
share price and in the daily Accumulation Unit Value for the Investment
Funds.

   
The Trust Class IB shares held in the Investment Funds are subject to a
distribution fee under a Rule 12b-1 Plan. We offer other deferred variable
annuities that invest in Trust shares that are not subject to the Rule 12b-1
Plan fees and that bear different charges and expenses. For more information
about the Plan, and the address for any inquiries about the Plan, see "The
Trust" in the accompanying Trust prospectus.
    

                               11



    
<PAGE>

- -------------------------------------------------------------------------------
PART 2: EQUITABLE LIFE, THE SEPARATE ACCOUNT
AND THE INVESTMENT FUNDS
- -------------------------------------------------------------------------------
EQUITABLE LIFE

Equitable Life is a New York stock life insurance company that has been in
business since 1859. For more than 100 years we have been among the largest
life insurance companies in the United States. Equitable Life has been
selling annuities since the turn of the century. Our home office is located
at 787 Seventh Avenue, New York, New York 10019. We are authorized to sell
life insurance and annuities in all fifty states, the District of Columbia,
Puerto Rico and the Virgin Islands. We maintain local offices throughout the
United States.

Equitable Life is a wholly owned subsidiary of The Equitable Companies
Incorporated (the Holding Company). The largest stockholder of the Holding
Company is AXA S.A. AXA beneficially owns 60.6% of the outstanding common
stock of the Holding Company plus convertible preferred stock. Under its
investment arrangements with Equitable Life and the Holding Company, AXA is
able to exercise significant influence over the operations and capital
structure of the Holding Company and its subsidiaries, including Equitable
Life. AXA, a French company, is the holding company for an international
group of insurance and related financial service companies.

Equitable Life, the Holding Company and their subsidiaries managed
approximately $195.3 billion of assets as of December 31, 1995.

SEPARATE ACCOUNT NO. 49

Separate Account No. 49 is organized as a unit investment trust, a type of
investment company, and is registered with the SEC under the Investment
Company Act of 1940 (1940 Act). This registration does not involve any
supervision by the SEC of the management or investment policies of the
Separate Account. The Separate Account has several Investment Funds, each of
which invests in shares of a corresponding Portfolio of the Trust. Because
amounts allocated to the Investment Funds are invested in a mutual fund,
investment return and principal will fluctuate and the Certificate Owner's
Accumulation Units may be worth more or less than the original cost when
redeemed.

Under the New York Insurance Law, the portion of the Separate Account's
assets equal to the reserves and other liabilities relating to the
Certificates are not chargeable with liabilities arising out of any other
business we may conduct. Income, gains or losses, whether or not realized,
from assets of the Separate Account are credited to or charged against the
Separate Account without regard to our other income gains or losses. We are
the issuer of the Certificates, and the obligations set forth in the
Certificates (other than those of Annuitants or Certificate Owners) are our
obligations.

In addition to contributions made under the Rollover IRA Certificates, we may
allocate to the Separate Account monies received under other contracts,
certificates, or agreements. Owners of all such contracts, certificates or
agreements will participate in the Separate Account in proportion to the
amounts they have in the Investment Funds that relate to their contracts,
certificates or agreements. We may retain in the Separate Account assets that
are in excess of the reserves and other liabilities relating to the Rollover
IRA Certificates or to other contracts, certificates or agreements, or we may
transfer the excess to our General Account.

We reserve the right, subject to compliance with applicable law; (1) to add
Investment Funds (or sub-funds of Investment Funds) to, or to remove
Investment Funds (or sub-funds) from, the Separate Account, or to add other
separate accounts; (2) to combine any two or more Investment Funds or
sub-funds thereof; (3) to transfer the assets we determine to be the share of
the class of contracts to which the Certificate belongs from any Investment
Fund to another Investment Fund; (4) to operate the Separate Account or any
Investment Fund as a management investment company under the 1940 Act, in
which case charges and expenses that otherwise would be assessed against an
underlying mutual fund would be assessed against the Separate Account; (5) to
deregister the Separate Account under the 1940 Act, provided that such action
conforms with the requirements of applicable law; (6) to restrict or
eliminate any voting rights as to the Separate Account; and (7) to cause one
or more Investment Funds to invest some or all of their assets in one or more
other trusts or investment companies. If any changes are made that result in
a material change in the underlying investment policy of an Investment Fund,
you will be notified as required by law.

THE TRUST

The Trust is an open-end diversified management investment company, more
commonly called a mu-

                               12



    
<PAGE>

   
tual fund. As a "series" type of mutual fund, it issues several different
series of stock, each of which relates to a different Portfolio of the Trust.
The Trust commenced operations in January 1976 with a predecessor of its
Common Stock Portfolio. The Trust does not impose a sales charge or "load"
for buying and selling its shares. All dividend distributions to the Trust
are reinvested in full and fractional shares of the Portfolio to which they
relate. Each Investment Fund invests in Class IB shares of a corresponding
Portfolio of the Trust. More detailed information about the Trust, its
investment objectives, policies, restrictions, risks, expenses, the Rule
12b-1 Plan relating to the Class IB shares, and all other aspects of its
operations appears in its prospectus which accompanies this prospectus or in
its statement of additional information.
    

THE TRUST'S INVESTMENT ADVISER

   
The Trust is advised by Alliance Capital Management L.P. (Alliance), which is
registered with the SEC as an investment adviser under the Investment
Advisers Act of 1940. Alliance, a publicly-traded limited partnership, is
indirectly majority-owned by Equitable Life. On June 30, 1996, Alliance was
managing over $168 billion in assets. Alliance acts as an investment adviser
to various separate accounts and general accounts of Equitable Life and other
affiliated insurance companies. Alliance also provides management and
consulting services to mutual funds, endowment funds, insurance companies,
foreign entities, qualified and non-tax qualified corporate funds, public and
private pension and profit-sharing plans, foundations and tax-exempt
organizations.

Alliance's record as an investment manager is based, in part, on its ability
to provide a diversity of investment services to domestic, international and
global markets. Alliance prides itself on its ability to attract and retain a
quality, professional work force. Alliance employs more than 188 investment
professionals, including 74 research analysts. Portfolio managers have an
average investment experience of more than 14 years.
    

Alliance's main office is located at 1345 Avenue of the Americas, New York,
New York 10105.

                               13



    
<PAGE>

INVESTMENT POLICIES AND OBJECTIVES OF THE TRUST'S PORTFOLIOS

Each Portfolio has a different investment objective which it tries to achieve
by following separate investment policies. The policies and objectives of
each Portfolio will affect its return and its risks. There is no guarantee
that these objectives will be achieved.

The policies and objectives of the Trust's Portfolios are as follows:

   
<TABLE>
<CAPTION>
 PORTFOLIO            INVESTMENT POLICY                                     OBJECTIVE
- --------------------  ----------------------------------------------------  -----------------------------
<S>                   <C>                                                   <C>
Aggressive Stock      Primarily common stocks and other equity-type         Long-term growth of capital
                      securities issued by medium and other smaller sized
                      companies with strong growth potential.
Common Stock          Primarily common stock and other equity-type          Long-term growth of capital
                      instruments.                                          and increasing income
Growth Investors      Diversified mix of publicly-traded, fixed-income and  High total return consistent
                      equity securities; asset mix and security selection   with the adviser's
                      based upon factors expected to increase possibility   determination of reasonable
                      of high long-term return. The Portfolio is generally  risk
                      expected to hold approximately 70% of its assets in
                      equity securities and 30% in fixed income
                      securities.
Global                Primarily equity securities of non-United States as   Long-term growth of capital
                      well as United States companies.
High Yield            Primarily a diversified mix of high yield,            High return by maximizing
                      fixed-income securities involving greater volatility  current income and, to the
                      of price and risk of principal and income than high   extent consistent with that
                      quality fixed-income securities. The medium and       objective, capital
                      lower quality debt securities in which the Portfolio  appreciation
                      may invest are known as "junk bonds.''
Money Market          Primarily high quality short-term money market        High level of current income
                      instruments.                                          while preserving assets and
                                                                            maintaining liquidity
</TABLE>
    

                               14



    
<PAGE>

- -------------------------------------------------------------------------------
PART 3: INVESTMENT PERFORMANCE
- -------------------------------------------------------------------------------
   
This Part presents performance data for each of the Investment Funds
calculated by two methods. The first method, used in calculating values for
the two tables in "Performance Data for a Certificate," reflects all
applicable fees and charges other than the charge for tax such as premium
taxes. The second method, used in preparing rates of return for the three
tables in "Rate of Return Data for Investment Funds," reflects all fees and
charges other than the withdrawal charge, the GMDB/GMIB charge and the charge
for tax such as premium taxes. These additional charges would effectively
reduce the rates of return credited to a particular Certificate.

The Separate Account was recently established and has had no prior
operations, and no Certificates have been issued prior to the date of this
prospectus. The calculations of investment performance shown below are based
on the actual investment results of the Portfolios of the Trust, from which
certain fees and charges applicable under the Rollover IRA have been
deducted. The investment results of the Portfolios of the Trust have been
adjusted to reflect the Rule 12b-1 Plan fee relating to the Class IB shares.
The results shown are not an estimate or guarantee of future investment
performance, and do not reflect the actual experience of amounts invested
under a particular Certificate.
    

See "Part 4: The Guaranteed Period Account" for information on the Guaranteed
Period Account.

PERFORMANCE DATA FOR A CERTIFICATE

The standardized performance data in the following tables illustrate the
average annual total return of the Investment Funds over the periods shown,
assuming a single initial contribution of $1,000 and the surrender of the
Certificate at the end of each period. These tables (which reflect the first
calculation method described above) are prepared in a manner prescribed by
the SEC for use when we advertise the performance of the Separate Account. An
Investment Fund's average annual total return is the annual rate of growth of
the Investment Fund that would be necessary to achieve the ending value of a
contribution kept in the Investment Fund for the period specified.

Each calculation assumes that the $1,000 contribution was allocated to only
one Investment Fund, no transfers or subsequent contributions were made and
no amounts were allocated to any other Investment Option under the
Certificate.

In order to calculate annualized rates of return, we divide the Cash Value of
a Certificate which is surrendered on December 31, 1995 by the $1,000
contribution made at the beginning of each period illustrated. The result of
that calculation is the total growth rate for the period. Then we annualize
that growth rate to obtain the average annual percentage increase (decrease)
during the period shown. When we "annualize," we assume that a single rate of
return applied each year during the period will produce the ending value,
taking into account the effect of compounding.

   
GROWTH OF $1,000 UNDER A CERTIFICATE SURRENDERED ON DECEMBER 31, 1995*
    

   
<TABLE>
<CAPTION>
                                LENGTH OF INVESTMENT PERIOD
                  -----------------------------------------------------
    INVESTMENT                THREE      FIVE      TEN         SINCE
       FUND        ONE YEAR   YEARS     YEARS     YEARS     INCEPTION**
- ----------------  --------  --------  --------  --------  -------------
<S>               <C>       <C>       <C>       <C>       <C>
Aggressive Stock    $1,227    $1,352    $2,427  --            $ 5,138
Common Stock         1,235     1,485     2,080  $3,436         11,068
Growth Investors     1,175     1,288     1,990  --              2,249
Global               1,100     1,519     1,935  --              2,094
High Yield           1,111     1,312     1,807  --              2,028
Money Market           972     1,023     1,105  1,487           2,152
</TABLE>
    
   
- ------------
See footnotes on next page.
    

                               15



    
<PAGE>

   
        AVERAGE ANNUAL TOTAL RETURN UNDER A CERTIFICATE SURRENDERED ON
                              DECEMBER 31, 1995*
    

   
<TABLE>
<CAPTION>
                                LENGTH OF INVESTMENT PERIOD
                  -----------------------------------------------------
    INVESTMENT                THREE      FIVE      TEN         SINCE
       FUND        ONE YEAR   YEARS     YEARS     YEARS     INCEPTION**
- ----------------  --------  --------  --------  --------  -------------
<S>               <C>       <C>       <C>       <C>       <C>
Aggressive Stock    22.67%    10.57%    19.40%  --             17.78%
Common Stock        23.47     14.10     15.77   13.14%         12.77
Growth Investors    17.49      8.80     14.75   --             12.28
Global              10.04     14.94     14.11   --              8.56
High Yield          11.13      9.48     12.57   --              8.17
Money Market        (2.83)     0.77      2.02   4.05            5.24
</TABLE>

- ------------
*  The tables reflect charges under a Certificate with the 0.40% GMDB/GMIB
   charge.

 ** The "Since Inception" dates are as follows: Aggressive Stock (January
    27, 1986); Common Stock (January 13, 1976); Growth Investors (October
    2, 1989); Global (August 27, 1987); High Yield (January 2, 1987); and
    Money Market (July 13, 1981).
    

RATE OF RETURN DATA FOR INVESTMENT FUNDS

The following tables (which reflect the second calculation method described
above) provide you with information on rates of return on an annualized,
cumulative and year-by-year basis.

All rates of return presented are time-weighted and include reinvestment of
investment income, including interest and dividends. Cumulative rates of
return reflect performance over a stated period of time. Annualized rates of
return represent the annual rate of growth that would have produced the same
cumulative return, if performance had been constant over the entire period.

Performance data of the Money Market and Common Stock Funds for the periods
prior to March 22, 1985, reflect the investment results of two open-end
management separate accounts (the "predecessor separate accounts") which were
reorganized in unit investment trust form. The "Since Inception" figures for
these Funds are based on the date of inception of the predecessor separate
accounts. This performance data has been adjusted to reflect the maximum
investment advisory fee payable for the corresponding Portfolio of the Trust
and the Rule 12b-1 Plan fee, as well as an assumed charge of 0.06% for direct
operating expenses.

Performance data for the remaining Investment Funds reflect (i) the
investment results of the corresponding Portfolios of the Trust from the date
of inception of those Portfolios and (ii) the actual investment advisory fee,
Rule 12b-1 Plan fee, and direct operating expenses of the relevant Portfolio.

The performance data for all periods has also been adjusted to reflect the
Separate Account mortality and expense risk charge, and the asset based
administrative charge equal to a total of 1.25% relating to the Certificates,
as well as the Trust's expenses.

BENCHMARKS

Market indices are not subject to any charges for investment advisory fees,
brokerage commission or other operating expenses typically associated with a
managed portfolio. Nor do they reflect other charges such as the mortality
and expense risk charge and the asset based administrative charge under the
Certificates. Comparisons with these benchmarks, therefore, are of limited
use. We include them because they are widely known and may help you to
understand the universe of securities from which each Portfolio is likely to
select its holdings. Benchmark data reflect the reinvestment of dividend
income.




    


   
PORTFOLIO INCEPTION DATES AND COMPARATIVE BENCHMARKS:
    

AGGRESSIVE STOCK: January 27, 1986; 50% Stan dard & Poor's Mid-Cap Total
Return Index and 50% Russell 2000 Small Stock Index.

   
COMMON STOCK: January 13, 1976; Standard & Poor's 500 Index.

GROWTH INVESTORS: October 2, 1989; 30% Lehman Government/Corporate Bond Index
and 70% Standard & Poor's 500 Index.

GLOBAL: August 27, 1987; Morgan Stanley Capital International World Index.

HIGH YIELD: January 2, 1987; Merrill Lynch High Yield Master Index.
    

                               16



    
<PAGE>

   
MONEY MARKET: July 13, 1981; Salomon Brothers Three-Month T-Bill Index.

The Lipper Variable Insurance Products Performance Analysis Survey (Lipper)
records the performance of a large group of variable annuity products,
including managed separate accounts of insurance companies. According to
Lipper Analytical Services, Inc., the data are presented net of investment
management fees, direct operating expenses and asset-based charges applicable
under annuity contracts. Lipper data provide a more accurate picture than
market benchmarks of the Rollover IRA performance relative to other variable
annuity products.
    

ANNUALIZED RATES OF RETURN FOR PERIODS ENDING DECEMBER 31, 1995:*

   
<TABLE>
<CAPTION>
                                                                                         SINCE
                               1 YEAR    3 YEARS    5 YEARS    10 YEARS    15 YEARS    INCEPTION
                             --------  ---------  ---------  ----------  ----------  -----------
<S>                          <C>       <C>        <C>        <C>         <C>         <C>
AGGRESSIVE STOCK               29.67%     12.21%     19.93%      --          --           18.18%
 Lipper Small Company
 Growth                        28.19      15.26      25.72       --          --           16.06
 Benchmark                     29.69      13.67      20.16       --          --           13.58
COMMON STOCK                   30.47      15.64      16.39       13.44%      12.66%       13.07
 Lipper Growth                 31.08      12.09      15.53       12.05       12.26        12.25
 Benchmark                     37.54      15.30      16.57       14.87       14.79        14.24
GROWTH INVESTORS               24.49      10.48      15.37       --          --           14.30
 Lipper Flexible Portfolio     21.58       9.32      11.43       --          --            9.44
 Benchmark                     32.05      13.35      14.70       --          --           11.97
GLOBAL                         17.04      16.45      14.76       --          --            9.71
 Lipper Global                 13.87      13.45       9.10       --          --            2.52
 Benchmark                     20.72      15.83      11.74       --          --            6.75
HIGH YIELD                     18.13      11.13      13.23       --          --            8.56
  Lipper High Yield            17.36       9.80      15.79       --          --            8.87
  Benchmark                    19.91      11.57      17.17       --          --           11.28
MONEY MARKET                    4.17       2.68       2.92       4.44        --            5.84
   Lipper Money Market          4.35       2.88       3.10       4.71        --            6.27
   Benchmark                    5.74       4.34       4.47       5.77        --            7.09

</TABLE>
    

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

   
   *  See footnotes on next page.
    

CUMULATIVE RATES OF RETURN FOR PERIODS ENDING DECEMBER 31, 1995:*

   
<TABLE>
<CAPTION>
                                                                                        SINCE
                              1 YEAR    3 YEARS    5 YEARS    10 YEARS    15 YEARS    INCEPTION
                            --------  ---------  ---------  ----------  ----------  -----------
<S>                         <C>       <C>        <C>        <C>         <C>         <C>
AGGRESSIVE STOCK              29.67%     41.30%    148.10%  --          --              424.83%
  Lipper Small Company
    Growth                    28.19      55.24     268.67   --          --              337.96
  Benchmark                   29.69      46.89     150.49   --          --              254.09
COMMON STOCK                  30.47      54.65     113.57   252.92%     497.69%       1,061.89
  Lipper Growth               31.08      41.29     107.30   215.49      483.45          920.87
  Benchmark                   37.54      53.30     115.25   300.11      692.18        1,327.94
GROWTH INVESTORS              24.49      34.85     104.38   --          --              130.44
  Lipper Flexible Portfolio   21.58      30.92      72.73   --          --               76.92
  Benchmark                   32.05      45.64      98.56   --          --              102.72
GLOBAL                        17.04      57.90      99.01   --          --              116.63
  Lipper Global               13.87      46.36      55.44   --          --               23.09
  Benchmark                   20.72      55.39      74.20   --          --               72.38
HIGH YIELD                    18.13      37.23      86.13   --          --              109.30
  Lipper High Yield           17.36      32.45     108.96   --          --              117.28
  Benchmark                   19.91      38.89     120.85   --          --              161.50
MONEY MARKET                   4.17       8.25      15.50   54.44       --              127.26
  Lipper Money Market          4.35       8.87      16.48   58.55       --              140.42
  Benchmark                    5.74      13.58      24.45   75.23       --              170.07
</TABLE>

- -----------
   *  See footnotes on next page.
    

                               17



    
<PAGE>

YEAR-BY-YEAR RATES OF RETURN*

   
<TABLE>
<CAPTION>
                     1983      1984       1985      1986
                     ----      ----       ----      ----
<S>               <C>       <C>        <C>       <C>
AGGRESSIVE STOCK  --        --         --        33.40%
COMMON STOCK**    24.24%    (3.43)%    31.44%    15.62
GROWTH INVESTORS  --        --         --        --
GLOBAL            --        --         --        --
HIGH YIELD        --        --         --        --
MONEY MARKET**    7.33      9.20       6.85      5.02
</TABLE>
    

                    (RESTUBBED TABLE CONTINUED FROM ABOVE)

   
<TABLE>
<CAPTION>
                     1987       1988       1989      1990      1991      1992       1993      1994       1995
                     ----       ----       ----      ----      ----      ----       ----      ----       ----
<S>                 <C>         <C>       <C>       <C>       <C>        <C>       <C>        <C>       <C>
AGGRESSIVE STOCK      5.69%     (0.38)%   41.36%     6.54%    84.08%     (4.61)%   15.00%     (5.25)%   29.67%
COMMON STOCK**        5.83      20.61     23.72     (9.49)    35.83       1.67     22.96      (3.60)    30.47
GROWTH INVESTORS        --         --      3.44      9.00     46.68       3.33     13.55      (4.60)    24.49
GLOBAL              (13.72)      9.23     24.85     (7.48)    28.60      (2.00)    30.14       3.66     17.04
HIGH YIELD            3.13       8.10      3.56     (2.60)    22.60      10.63     21.31      (4.24)    18.13
MONEY MARKET**        5.04       5.72      7.56      6.61      4.60       2.01      1.42       2.46      4.17
</TABLE>

- ---------
*  Returns do not reflect the withdrawal charge and the GMDB/GMIB charge.

** Prior to 1982 the Year-by-Year Rates of Return were:
<TABLE>
<CAPTION>
                                         1976    1977     1978     1979     1980   1981    1982
                                         ----    ----     ----     ----     ----   ----    ----
<S>                                      <C>   <C>       <C>      <C>      <C>    <C>      <C>
    COMMON STOCK                         7.83% (10.60)%  6.62%    27.90%   47.88% (7.27)%  15.82%
    MONEY MARKET                            --     --      --        --       --   5.54    11.33
</TABLE>

COMMUNICATING PERFORMANCE DATA

In reports or other communications or in advertising material, we may
describe general economic and market conditions affecting the Separate
Account and the Trust and may compare the performance of the Investment Funds
with (1) that of other insurance company separate accounts or mutual funds
included in the rankings prepared by Lipper Analytical Services, Inc.,
Morningstar, Inc., VARDS or similar investment services that monitor the
performance of insurance company separate accounts or mutual funds, (2) other
appropriate indices of investment securities and averages for peer universes
of funds which are shown under "Benchmarks" and "Fund Inception Dates and
Comparative Benchmarks" in this Part 3, or (3) data developed by us derived
from such indices or averages. The Morningstar Variable Annuity/Life Report
consists of nearly 700 variable life and annuity funds, all of which report
their data net of investment management fees, direct operating expenses and
separate account charges. VARDS is a monthly reporting service that monitors
approximately 760 variable life and variable annuity funds on performance and
account information. Advertisements or other communications furnished to
present or prospective Certificate Owners may also include evaluations of an
Investment Fund or Portfolio by financial publications that are nationally
recognized such as Barron's, Morningstar's Variable Annuity Sourcebook,
Business Week, Chicago Tribune, Forbes, Fortune, Institutional Investor,
Investment Adviser, Investment Dealer's Digest, Investment Management Weekly,
Los Angeles Times, Money, Money Management Letter, Kiplinger's Personal
Finance, Financial Planning, National Underwriter, Pension & Investments, USA
Today, Investor's Daily, The New York Times, and The Wall Street Journal.

MONEY MARKET FUND YIELD INFORMATION

The current yield and effective yield of the Money Market Fund may appear in
reports and promotional material to current or prospective Certificate
Owners.

Current yield for the Money Market Fund will be based on net changes in a
hypothetical investment over a given seven-day period, exclusive of capital
changes, and then "annualized" (assuming that the same seven-day result would
occur each week for 52 weeks). "Effective yield" is calculated in a manner
similar to that used to calculate current yield, but when annualized, any
income earned by the investment is assumed to be reinvested. The "effective
yield" will be slightly higher than the "current yield" because any earnings
are compounded weekly. Money Market Fund yields and effective yields assume
the deduction of all Certificate charges and expenses other than the
withdrawal charge, GMDB/ GMIB charge and any charge for tax such as premium
tax. See "Part 5: Money Market Fund Yield Information" in the SAI.
    

                               18



    
<PAGE>

- -------------------------------------------------------------------------------
PART 4: THE GUARANTEED PERIOD ACCOUNT
- -------------------------------------------------------------------------------

GUARANTEE PERIODS

Each amount allocated to a Guarantee Period and held to the Period's
Expiration Date accumulates interest at a Guaranteed Rate. The Guaranteed
Rate for each allocation is the annual interest rate applicable to new
allocations to that Guarantee Period, which was in effect on the Transaction
Date for the allocation. We may establish different Guaranteed Rates under
different classes of Certificates. We use the term GUARANTEED PERIOD AMOUNT
to refer to the amount allocated to and accumulated in each Guarantee Period.
The Guaranteed Period Amount is reduced or increased by any market value
adjustment as a result of withdrawals, transfers or charges (see below).

Your Guaranteed Period Account contains the Guarantee Periods to which you
have allocated Annuity Account Value. On the Expiration Date of a Guarantee
Period, its Guaranteed Period Amount and its value in the Guaranteed Period
Account are equal. We call the Guaranteed Period Amount on an Expiration Date
the Guarantee Period's Maturity Value. We report the Annuity Account Value in
your Guaranteed Period Account to reflect any market value adjustment that
would apply if all Guaranteed Period Amounts were withdrawn as of the
calculation date. The Annuity Account Value in the Guaranteed Period Account
with respect to the Guarantee Periods on any Business Day, therefore, will be
the sum of the present value of the Maturity Value in each Guarantee Period,
using the Guaranteed Rate in effect for new allocations to such Guarantee
Period on such date.

Guarantee Periods and Expiration Dates

We currently offer Guarantee Periods ending on February 15th for each of the
maturity years 1997 through 2006.

   
Not all of these Guarantee Periods will be available to Annuitant issue
ages/Attained Ages 76 and above. See "Allocation of Contributions" in Part 5.
Also, the Guarantee Periods may not be available for investment in all
states. As Guarantee Periods expire we expect to add maturity years so that
generally 10 are available at any time in all states in which the Guarantee
Periods are available under the Rollover IRA.
    

Under the IRA Assured Payment Option and IRA APO Plus, in addition to the
Guarantee Periods above, Guarantee Periods ending on February 15th for each
of the maturity years 2007 through 2011 are also available.

We will not accept allocations to a Guarantee Period if, on the Transaction
Date:

o  Such Transaction Date and the Expiration Date for such Guarantee Period
   fall within the same calendar year.

o  The Guaranteed Rate is 3%.

o  The Guarantee Period has an Expiration Date beyond the February 15th
   immediately following the Annuity Commencement Date.

Guaranteed Rates and Price Per $100 of Maturity Value

   
Because the Maturity Value of a contribution allocated to a Guarantee Period
can be determined at the time it is made, you can determine the amount
required to be allocated to a Guarantee Period in order to produce a target
Maturity Value (assuming no transfers or withdrawals are made and no charges
are allocated to the Guarantee Period). The required amount is the present
value of that Maturity Value at the Guaranteed Rate on the Transaction Date
for the contribution, which may also be expressed as the price per $100 of
Maturity Value on such Transaction Date.




    



Guaranteed Rates for new allocations as of August  , 1996 and the related
price per $100 of Maturity Value for each currently available Guarantee
Period were as follows:
    

   
<TABLE>
<CAPTION>
      GUARANTEE
     PERIODS WITH
   EXPIRATION DATE       GUARANTEED
  FEBRUARY 15TH OF       RATE AS OF    PRICE PER $100 OF
    MATURITY YEAR      AUGUST  , 1996    MATURITY VALUE
- --------------------  --------------  ------------------
<S>                   <C>             <C>
         1997         x.xx%           $xx.xx
         1998         x.xx            xx.xx
         1999         x.xx            xx.xx
         2000         x.xx            xx.xx
         2001         x.xx            xx.xx
         2002         x.xx            xx.xx
         2003         x.xx            xx.xx
         2004         x.xx            xx.xx
         2005         x.xx            xx.xx
         2006         x.xx            xx.xx
</TABLE>
    

                               19



    
<PAGE>

Available under the IRA Assured Payment Option and IRA APO Plus

<TABLE>
<CAPTION>
   <S>    <C>        <C>
   2007   x.xx%      $xx.xx
   2008   x.xx       xx.xx
   2009   x.xx       xx.xx
   2010   x.xx       xx.xx
   2011   x.xx       xx.xx
</TABLE>

Allocation Among Guarantee Periods

The same approach as described above may also be used to determine the amount
which you would need to allocate to each Guarantee Period in order to create
a series of constant Maturity Values for two or more years.

   
For example, if you wish to have $100 mature on February 15th of each of
years 1997 through 2001, then according to the above table the lump sum
contribution you would have to make as of August  , 1996 would be $
(i.e., the sum of the price per $100 of Maturity Value for each maturity year
from 1997 through 2001).
    

The above table is provided to illustrate the use of present value
calculations. It does not take into account the potential for charges to be
deducted or withdrawals or transfers from Guarantee Periods. Actual
calculations will also be based on Guaranteed Rates on each actual
Transaction Date, which may differ.

Options at Expiration Date

Under the Rollover IRA, we will notify you on or before December 31st prior
to the Expiration Date of each Guarantee Period in which you have any
Guaranteed Period Amount. You may elect one of the following options to be
effective at the Expiration Date, subject to the restrictions set forth on
the prior page and under "Allocation of Contributions" in Part 5:

  (a)    to transfer the Maturity Value into any Guarantee Period we are then
         offering, or into any of our Investment Funds; or

  (b)    to withdraw the Maturity Value (subject to any withdrawal charges
         which may apply).

If we have not received your election as of the Expiration Date, the Maturity
Value in the expired Guarantee Period will be transferred into the Guarantee
Period with the earliest Expiration Date.

MARKET VALUE ADJUSTMENT FOR TRANSFERS, WITHDRAWALS OR SURRENDER PRIOR TO THE
EXPIRATION DATE

Any withdrawal (including transfers, surrender and deductions) from a
Guarantee Period prior to its Expiration Date will cause any remaining
Guaranteed Period Amount for that Guarantee Period to be increased or
decreased by a market value adjustment. The amount of the adjustment will
depend on two factors: (a) the difference between the Guaranteed Rate
applicable to the amount being withdrawn and the Guaranteed Rate on the
Transaction Date for new allocations to a Guarantee Period with the same
Expiration Date, and (b) the length of time remaining until the Expiration
Date. In general, if interest rates have risen between the time when an
amount was originally allocated to a Guarantee Period and the time it is
withdrawn, the market value adjustment will be negative, and vice versa; and
the longer the period of time remaining until the Expiration Date, the
greater the impact of the interest rate difference. Therefore, it is possible
that a significant rise in interest rates could result in a substantial
reduction in your Annuity Account Value in the Guaranteed Period Account
related to longer term Guarantee Periods.

The market value adjustment (positive or negative) resulting from a
withdrawal of all funds from a Guarantee Period will be determined for each
contribution allocated to that Period as follows:

(1)    We determine the present value of the Maturity Value on the Transaction
       Date as follows:

  (a)    We determine the Guaranteed Period Amount that would be payable on
         the Expiration Date, using the applicable Guaranteed Rate.

  (b)    We determine the period remaining in your Guarantee Period (based on
         the Transaction Date) and convert it to fractional years based on a
         365 day year. For example three years and 12 days becomes 3.0329.

  (c)    We determine the current Guaranteed Rate which applies on the
         Transaction Date to new allocations to the same Guarantee Period.

  (d)    We determine the present value of the Guaranteed Period Amount
         payable at the Expiration Date, using the period determined in (b)
         and the rate determined in (c).

(2)    We determine the Guaranteed Period Amount as of the current date.

(3)    We subtract (2) from the result in (1)(d). The result is the market


    
       value adjustment applicable to such Guarantee Period, which may be
       positive or negative.

The market value adjustment (positive or negative) resulting from a
withdrawal of a portion of the amount in a Guarantee Period will be a
percentage of the market value adjustment that would be ap-

                               20



    
<PAGE>

plicable upon a withdrawal of all funds from a Guarantee Period. This
percentage is determined by (i) dividing the amount of the withdrawal or
transfer from the Guarantee Period by (ii) the Annuity Account Value in such
Guarantee Period prior to the withdrawal or transfer. See Appendix I for an
example.

The Guaranteed Rate for new allocations to a Guarantee Period is the rate we
have in effect for this purpose even if new allocations to that Guarantee
Period would not be accepted at the time. This rate will not be less than 3%.
If we do not have a Guaranteed Rate in effect for a Guarantee Period to which
the "current Guaranteed Rate" in (1)(c) would apply, we will use the rate at
the next closest Expiration Date. If we are no longer offering new Guarantee
Periods, the "current Guaranteed Rate" will be determined in accordance with
our procedures then in effect. For purposes of calculating the market value
adjustment only, we reserve the right to add up to 0.25% to the current rate
in (1)(c) above.

MODAL PAYMENT PORTION

Under the IRA Assured Payment Option and IRA APO Plus, a portion of your
contributions or Annuity Account Value is allocated to the Modal Payment
Portion of the Guaranteed Period Account for payments to be made prior to the
Expiration Date of the earliest Guarantee Period we then offer. Such amount
will accumulate interest beginning on the Transaction Date at an interest
rate we set. Interest will be credited daily. Such rate will not be less than
3%.

Upon the expiration of a Guarantee Period, the Guaranteed Period Amount will
be held in the Modal Payment Portion of the Guaranteed Period Account.
Amounts from an expired Guarantee Period held in the Modal Payment Portion of
the Guaranteed Period Account will be credited with interest at a rate equal
to the Guaranteed Rate applicable to the expired Guarantee Period, beginning
on the Expiration Date of such Guarantee Period.

There is no market value adjustment with respect to amounts held in the Modal
Payment Portion of the Guaranteed Period Account.

DEATH BENEFIT AMOUNT

The death benefit provided with respect to the Guaranteed Period Account is
equal to the Annuity Account Value in the Guaranteed Period Account or, if
greater, the sum of the Guaranteed Period Amounts in each Guarantee Period,
plus any amounts in the Modal Payment Portion of the Guaranteed Period
Account. See "Annuity Account Value" in Part 5.

INVESTMENTS

Amounts allocated to Guarantee Periods or the Modal Payment Portion of the
Guaranteed Period Account will be held in a "nonunitized" separate account
established by Equitable Life under the laws of New York. This separate
account provides an additional measure of assurance that full payment of
amounts due under the Guarantee Periods and the Modal Payment Portion of the
Guaranteed Period Account will be made. Under the New York Insurance Law, the
portion of the separate account's assets equal to the reserves and other
contract liabilities relating to the Certificates are not chargeable with
liabilities arising out of any other business we may conduct.

Investments purchased with amounts allocated to the Guaranteed Period Account
are the property of Equitable Life. Any favorable investment performance on
the assets held in the separate account accrues solely to Equitable Life's
benefit. Certificate Owners do not participate in the performance of the
assets held in this separate account. Equitable Life may, subject to
applicable state law, transfer all assets allocated to the separate account
to its general account. Regardless of whether assets supporting Guaranteed
Period Accounts are held in a separate account or our general account, all
benefits relating to the Annuity Account Value in the Guaranteed Period
Account are guaranteed by Equitable Life.

Equitable Life has no specific formula for establishing the Guaranteed Rates
for the Guarantee Periods. Equitable Life expects the rates to be influenced
by, but not necessarily correspond to, among other things, the yields on the
fixed income securities to be acquired with amounts that are allocated to the
Guarantee Periods at the time that the Guaranteed Rates are established. Our
current plans are to invest such amounts in fixed income obligations,
including corporate bonds, mortgage backed and asset backed securities and
government and agency issues having durations in the aggregate consistent
with those of the Guarantee Periods.

Although the foregoing generally describes Equitable Life's plans for
investing the assets supporting Equitable Life's obligations under the fixed
portion of the Certificates, Equitable Life is not obligated to invest those
assets according to any particular plan except as may be required by state
insurance laws, nor will the Guaranteed Rates Equitable Life establishes be
determined by the performance of the nonunitized separate account.

General Account

Our general account supports all of our policy and contract guarantees,
including those applicable to

                               21



    
<PAGE>

the Guaranteed Period Account, as well as our general obligations. Amounts
applied under the Life Contingent Annuity become part of the general account.
See "IRA Assured Payment Option," "Life Contingent Annuity," in Part 6.

The general account is subject to regulation and supervision by the Insurance
Department of the State of New York and to the insurance laws and regulations
of all jurisdictions where we are authorized to do business. Because of
applicable exemptions and exclusionary provisions, interests in the general
account have not been registered under the Securities Act of 1933 (1933 Act),
nor is the general account an investment company under the 1940 Act.
Accordingly, neither the general account nor the Life Contingent Annuity is
subject to regulation under the 1933 Act or the 1940 Act. However, the market
value adjustment interests under the Certificates are registered under the
1933 Act.

We have been advised that the staff of the SEC has not made a review of the
disclosure that is included in the prospectus for your information that
relates to the general account (other than market value adjustment interests)
and the Life Contingent Annuity. The disclosure, however, may be subject to
certain generally applicable provisions of the Federal securities laws
relating to the accuracy and completeness of statements made in prospectuses.

                               22



    
<PAGE>

- -------------------------------------------------------------------------------
PART 5: PROVISIONS OF THE CERTIFICATES AND SERVICES
        WE PROVIDE
- -------------------------------------------------------------------------------
   
THE PROVISIONS DISCUSSED IN THIS PART 5 APPLY WHEN YOUR CERTIFICATE IS
OPERATING PRIMARILY TO ACCUMULATE ANNUITY ACCOUNT VALUE. DIFFERENT RULES MAY
APPLY WHEN YOU ELECT THE IRA ASSURED PAYMENT OPTION OR IRA APO PLUS IN THE
APPLICATION OR AS LATER ELECTED AS A DISTRIBUTION OPTION UNDER YOUR ROLLOVER
IRA AS DISCUSSED IN PART 6. THE PROVISIONS OF YOUR CERTIFICATE MAY BE
RESTRICTED BY APPLICABLE LAWS OR REGULATIONS.
    

AVAILABILITY OF THE CERTIFICATES

The Rollover IRA Certificates are available for issue ages 20 through 78.
These Certificates may not be available in all states. These Certificates are
not available in Puerto Rico.

CONTRIBUTIONS UNDER THE CERTIFICATES

   
Your initial contribution must be at least $5,000. We will only accept
initial contributions which are either rollover contributions under Sections
402(c), 403(a)(4), 403(b)(8), or 408(d)(3) of the Code, or direct
custodian-to-custodian transfers from other individual retirement
arrangements. See "Part 9: Tax Aspects of the Certificates."
    

You may make subsequent contributions in an amount of at least $1,000.
Subsequent contributions may be "regular" IRA contributions (limited to a
maximum of $2,000 a year), rollover contributions as described above, or
direct transfers as described above. Rollover contributions and direct
transfers are not subject to the $2,000 annual limit.

We may refuse to accept any contribution if the sum of all contributions
under a Certificate would then total more than $1,500,000. We may also refuse
to accept any contribution if the sum of all contributions under all
Equitable annuity accumulation certificates/contracts you own would then
total more than $2,500,000.

   
"Regular" IRA contributions may no longer be made for the taxable year in
which you attain age 70 1/2 and thereafter. Rollover and direct transfer
contributions may be made until your Attained Age 84. However, any amount
contributed after you attain age 70 1/2 must be net of your required minimum
distribution for the year in which the rollover or direct transfer
contribution is made. See "Part 9: Tax Aspects of the Certificates." For the
consequences of making a "regular" IRA contribution to your Certificate, also
see Part 9.
    

Contributions are credited as of the Transaction Date.

METHODS OF PAYMENT

Except as indicated below, all contributions must be made by check. All
contributions made by check must be drawn on a bank or credit union in the
U.S., in U.S. dollars and made payable to Equitable Life. All checks are
accepted subject to collection. All contributions should be sent to Equitable
Life at our Processing Office address designated for contributions.

Wire Transmittals

We will accept, by agreement with broker-dealers who use wire transmittals,
transmittal of initial contributions by wire order from the broker-dealer to
the Processing Office. Such transmittals must be accompanied by essential
information we require to allocate the contribution.





    


Contributions accepted by wire order will be invested at the value next
determined following receipt for contributions allocated to the Investment
Funds. Contributions allocated to the Guaranteed Period Account will receive
the Guaranteed Rate(s) in effect for the applicable Guarantee Period(s) on
the date contributions are received. Wire orders not accompanied by complete
information, may be retained for a period not exceeding five Business Days
while an attempt is made to obtain the required information. If the required
information cannot be obtained within those five Business Days, the
Processing Office will inform the broker-dealer, on behalf of the applicant,
of the reasons for the delay and return the contribution immediately to the
applicant, unless the applicant specifically consents to our retaining the
contribution until the required information is received by the Processing
Office.

Notwithstanding the acceptance by us of the wire order and the essential
information, however, a Certificate will not be issued until the receipt and
acceptance of a properly completed application. During the time from receipt
of the initial contribution until a signed application is received from the
Certificate Owner, no other financial transactions may be requested.

                               23




    
<PAGE>

If an application is not received within ten days of receipt of the initial
contribution via wire order, or if an incomplete application is received and
cannot be completed within ten days of receipt of the initial contribution,
the amount of the initial contribution will be returned to the applicant with
immediate notification to the broker-dealer. In no event will less than the
full amount of the initial contribution be returned to the applicant.

After your Certificate has been issued, subsequent contributions may be
transmitted by wire.

ALLOCATION OF CONTRIBUTIONS

You have two options from which to choose for allocation of your
contributions: Self-Directed Allocation and Principal Assurance.

Self-Directed Allocation

You design your own investment program by allocating your contributions among
the Investment Options in any way you choose. Your contributions may be
allocated to one or up to all of the available Investment Options at any
time. We allocate contributions among the Investment Options according to
your allocation percentages. Allocations must be in whole percentages.
Allocation percentages can be changed at any time by writing to our
Processing Office, or by telephone. The change will be effective on the
Transaction Date and will remain in effect for future contributions unless
another change is requested. Allocation of the initial contribution is
subject to the provisions for the free look period. See "Free Look Period"
below. Allocation of any contribution to the Guaranteed Period Account is
subject to the following restrictions:

  o     No more than 60% of any contribution may be allocated to the
        Guaranteed Period Account.

   
  o     At issue ages/Attained Ages 76 and above, allocations may be made
        only to Guarantee Periods with maturities of five years or less;
        however, in no event may allocations be made to Guarantee Periods
        with maturities beyond the February 15th immediately following the
        Annuity Commencement Date.
    





    


Principal Assurance

   
This option (available for issue ages through 75) is designed to assure that
your Maturity Value in a specified Guarantee Period equals your initial
contribution while at the same time allowing you to invest in the Investment
Funds. The maturity year you select for such specified Guarantee Period may
not be later than 10 years nor earlier than seven years. Before you select a
maturity year that would extend beyond the year in which you will attain age
70 1/2, you should consider your ability to take minimum distributions from
other IRA funds that you may have or from the Investment Funds to the extent
possible. See "Required Minimum Distributions" in Part 9. In order to
accomplish this strategy, we will allocate a portion (equal to the present
value) of your initial contribution to a Guarantee Period based on the year
you select. See "Guaranteed Rates and Price Per $100 of Maturity Value" in
Part 4. You may allocate the balance of your contribution to the Investment
Funds in any way you choose. Such allocations to the Investment Funds must be
in whole percentages. Allocation of the portion of your initial contribution
to the Investment Funds is subject to the provisions for the free look
period. See "Free Look Period" below.
    

Principal Assurance may only be elected at issue of your Certificate and
assumes no withdrawals or transfers of the amount allocated to the specified
Guarantee Period.

Subsequent contributions must be allocated under "Self-Directed Allocation"
described above.

Allocations to the Investment Funds

A contribution allocated to an Investment Fund purchases Accumulation Units
in that Investment Fund based on the Accumulation Unit Value for that
Investment Fund computed on the Transaction Date.

Allocations to the Guaranteed Period Account

Contributions allocated to the Guaranteed Period Account will have the
Guaranteed Rate for the specified Guarantee Period offered on the Transaction
Date.





    



FREE LOOK PERIOD

You have the right to examine the Rollover IRA Certificate for a period of 10
days after you receive it, and to return it to us for a refund. You cancel it
by sending it to our Processing Office. The free look is extended if your
state requires a refund period of longer than 10 days.

Your refund will equal the Annuity Account Value reflecting any investment
gain or loss, and any positive or negative market value adjustment, through
the date we receive your Certificate at our Processing Office. Some states or
Federal income tax regulations may require that we calculate the refund
differently. In those states that require that we calculate the refund
differently, we may require that any portion of your initial contribution
that you request to have allocated to the Investment Funds, be allocated to
the Money Market Fund until the end of the free look period.

                               24



    
<PAGE>


If the IRA Assured Payment Option or IRA APO Plus is elected in the
application for the Certificate, your refund will include any amount applied
under the Life Contingent Annuity. See "IRA Assured Payment Option," "Life
Contingent Annuity" in Part 6.

We follow these same procedures if you change your mind before a Certificate
has been issued, but after a contribution has been made. See "Part 9: Tax
Aspects of the Certificates" for possible consequences of canceling your
Certificate during the free look period.

If you cancel your Certificate during the free look period, we may require
that you wait six months before you may apply for a Certificate with us
again.

ANNUITY ACCOUNT VALUE

The Annuity Account Value is the sum of the Annuity Account Values in the
Investment Funds and the Guaranteed Period Account.

Annuity Account Value in Investment Funds

The Annuity Account Value in an Investment Fund on any Business Day is equal
to the number of Accumulation Units in that Investment Fund times the
Accumulation Unit Value for the Investment Fund for that date. The number of
Accumulation Units in an Investment Fund at any time is equal to the sum of
Accumulation Units purchased by contributions and transfers less the sum of
Accumulation Units redeemed for withdrawals, transfers or deductions for
charges.

The number of Accumulation Units purchased or sold in any Investment Fund
equals the dollar amount of the transaction divided by the Accumulation Unit
Value for that Investment Fund for the applicable Transaction Date.

The number of Accumulation Units will not vary because of any later change in
the Accumulation Unit Value. The Accumulation Unit Value varies with the
investment performance of the correspond-ing Portfolios of the Trust, which
in turn reflects the investment income and realized and unrealized capital
gains and losses of the Portfolios, as well as the Trust fees and expenses.
The Accumulation Unit Value is also stated after deduction of the Separate
Account asset charges relating to the Certificates. A description of the
computation of the Accumulation Unit Value is found in the SAI.

Annuity Account Value in Guaranteed Period
Account

The Annuity Account Value in the Guaranteed Period Account on any Business
Day will be the sum of the present value of the Maturity Value in each
Guarantee Period, using the Guaranteed Rate in effect for new allocations to
such Guarantee Period on such date. (This is equivalent to the Guaranteed
Period Amount increased or decreased by the full market value adjustment.)
The Annuity Account Value, therefore, may be higher or lower than the
contributions (less withdrawals) accumulated at the Guaranteed Rate. At the
Expiration Date the Annuity Account Value in the Guaranteed Period Account
will equal the Maturity Value. While the IRA Assured Payment Option or IRA
APO Plus is in effect, the Annuity Account Value will include any amount in
the Modal Payment Portion of the Guaranteed Period Account. However, amounts
held in the Modal Payment Portion of the Guaranteed Period Account are not
subject to a market value adjustment. See "Part 4: The Guaranteed Period
Account."

TRANSFERS AMONG INVESTMENT OPTIONS

At any time prior to the Annuity Commencement Date, you may transfer all or
portions of your Annuity Account Value among the Investment Options, subject
to the following restrictions.

  o     Transfers are permitted to or from a Guarantee Period once per
        quarter during each Contract Year. Such transfers may be made at any
        time during each quarter.

  o     Transfers out of a Guarantee Period other than at the Expiration Date
        will result in a market value adjustment. See "Part 4: The Guaranteed
        Period Account."

   
  o     Transfers to Guarantee Periods are subject to the restrictions set
        forth under "Guarantee Periods and Expiration Dates" in Part 4 and
        are limited based on your Attained Age. See "Allocation of
        Contributions" above.
    

Transfer requests must be made directly to our Processing Office. Your
request for a transfer should specify your Certificate number, the amounts or
percentages to be transferred and the Investment Options to and from which
the amounts are to be transferred. Your transfer request may be in writing or
by telephone.

For telephone transfer requests, procedures have been established by
Equitable Life that are considered to be reasonable and are designed to
confirm that instructions communicated by telephone are genuine. Such
procedures include requiring certain personal identification information
prior to acting on telephone instructions and providing written confirmation.
In light of the procedures established, Equitable Life will not be liable for


    
following telephone instructions that it reasonably believes to be genuine.

We may restrict, in our sole discretion, the use of an agent acting under a
power of attorney, such as a market timer, on behalf of more than one
Certificate

                               25



    
<PAGE>

Owner to effect transfers. Any agreements to use market timing services to
effect transfers are subject to our rules then in effect and must be on a
form satisfactory to us.

A transfer request will be effective on the Transaction Date and the transfer
to or from Investment Funds will be made at the Accumulation Unit Value next
computed after the Transaction Date. All transfers will be confirmed in
writing.

DOLLAR COST AVERAGING

If you have at least $10,000 of Annuity Account Value in the Money Market
Fund, you may choose to have a specified dollar amount transferred from the
Money Market Fund to other Investment Funds 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 Investment Funds each month, more Accumulation Units are
purchased in an Investment Fund if the value per Accumulation Unit is low and
fewer Accumulation Units are purchased if the value per Accumulation Unit is
high. Therefore, a lower average value per Accumulation Unit may be achieved
over the long term. This plan of investing allows you to take advantage of
market fluctuations but does not assure a profit or protect against a loss in
declining markets.

The dollar cost averaging option may be elected at the time you apply for the
Certificate or at a later date. The minimum amount that may be transferred
each month is $250. The maximum amount which may be transferred is equal to
the Annuity Account Value in the Money Market Fund at the time the option is
elected, divided by 12.

The transfer date will be the same calendar day each month as the Contract
Date. If, on any transfer date, the Annuity Account Value in the Money Market
Fund is equal to or less than the amount you have elected to have
transferred, the entire amount will be transferred and the dollar cost
averaging option will end. You may change the transfer amount once each
Contract Year, or cancel this option by sending us satisfactory notice to our
Processing Office at least seven calendar days before the next transfer date.





    


DEATH BENEFIT

Generally, upon receipt of proof satisfactory to us of your death prior to
the Annuity Commencement Date, we will pay the death benefit to the
beneficiary named in your Certificate. You designate the beneficiary at the
time you apply for the Certificate. While the Certificate is in effect, you
may change your beneficiary by writing to our Processing Office. The change
will be effective on the date the written submission was signed. The death
benefit payable will be determined as of the date we receive such proof of
death and any required instructions as to the method of payment.

The death benefit is equal to the sum of:

   
 (1)      the Annuity Account Value in the Investment Funds, or, if greater,
          the GMDB defined below; and
    

 (2)      the death benefit provided with respect to the Guaranteed Period
          Account. See "Part 4: The Guaranteed Period Account."

   
GMDB
    


Applicable to Certificates issued in all states except New York

The GMDB is determined daily. On the Contract Date, the GMDB is equal to the
portion of the initial contribution allocated to the Investment Funds.
Thereafter, the GMDB is equal to (a) the GMDB determined on the immediately
preceding Business Day, plus (b) any subsequent contributions and transfers
into the Investment Funds, less (c) any transfers and withdrawals from such
Funds. In addition, interest (see below) is credited to and becomes part of
the GMDB on each Processing Date.




    


   
GMDB Interest Rate

  o     Issue ages 20 through 75 --interest will be calculated at the
        effective annual GMDB interest rate of 6% (3% for amounts in the
        Money Market Fund) for Attained Ages through 80 and 0% thereafter.
        Contributions, transfers and withdrawals during the Contract Year
        will be taken into account.

  o     Issue ages 76 and over --the GMDB interest rate is 0%. However, for
        issue ages 76 through 79, on the fifth Processing Date and then again
        on the tenth Processing Date, the GMDB calculated on such dates will
        be reset at the greater of (i) the then GMDB determined above, and
        (ii) the current Annuity Account Value in the Investment Funds. For
        issue ages 80 through 83, the GMDB will be reset only on the fifth
        Processing Date.

  o     Alternate death benefit for issue ages 20 through 65 --there is an
        alternate death benefit available for issue ages 20 through 65 under
        which GMDB interest will be calculated at the effective annual GMDB
        interest rate of 6% (3% for amounts in the Money Market Fund) through
        Attained Age 70. Contributions, transfers and withdrawals during the
        Contract Year will be taken into account. This alternate death
        benefit has a lower GMDB/GMIB charge than the
    

                               26



    
<PAGE>

   
        standard death benefit listed above. If you wish to elect this
        alternate death benefit, you must do so in the application, otherwise
        the standard death benefit will apply. Once elected, the death
        benefit may not be changed.

For the charges applicable to the GMDB see "GMDB/ GMIB Charge" in Part 7.
    

Applicable to Certificates issued in New York

   
The GMDB is determined daily. On the Contract Date, the GMDB is equal to the
portion of the initial contribution allocated to the Investment Funds.
Thereafter, the GMDB is equal to (a) the GMDB calculated on the immediately
preceding Business Day, plus (b) any subsequent contributions and transfers
into the Investment Funds, less (c) any transfers and withdrawals from such
Funds. Additionally, on each Processing Date the GMDB is reset at the greater
of the current GMDB and the current Annuity Account Value in the Investment
Funds, not to exceed a cap as described below. The cap does not apply on the
seventh Processing Date. This cap is equal to (a) the portion of the initial
contribution allocated to the Investment Funds, plus (b) any subsequent
contributions and transfers into the Investment Funds, less (c) any transfers
and withdrawals from such Funds, plus (d) interest (see below) that is
credited on each Processing Date, plus (e) any amount by which the GMDB is
increased because the cap did not apply on the seventh Processing Date.

GMDB Interest Rate

o     Issue ages 20 through 75 -interest will be calculated at the effective
      annual GMDB interest rate of 6% (3% for amounts in the Money Market
      Fund) for Attained Ages through 80 and 0% thereafter.

o     Issue ages 76 and over --the GMDB interest rate is 0%.

For the charges applicable to the GMDB, see "GMDB/ GMIB Charge" in Part 7.
    

See Appendix II for an example of the calculation of the GMDB.

   
How Withdrawals and Transfers Affect the GMDB

Withdrawals and transfers out of the Investment Funds will generally cause a
reduction in the GMDB on a dollar-for-dollar basis. However, if on any
Transaction Date, (i) the GMDB exceeds the Annuity Account Value and (ii) the
sum of withdrawals and transfers out of the Investment Funds is greater than
6% of the beginning of year GMDB, the GMDB will be reduced on a pro rata
basis on the Transaction Date. The amount of the reduction will be determined
by dividing the amount of the withdrawal by the Annuity Account Value on the
Transaction Date and multiplying this percentage by the current GMDB.

The timing of your withdrawals and whether they exceed the 6% threshold
described above can have a significant impact on your GMDB.

For example, assuming a beginning of year GMDB of $100,000 and a withdrawal
of $5,000, which represents 5% of the beginning of year GMDB
($5,000/$100,0000), such withdrawal would cause the current GMDB to be
reduced by $5,000. If a withdrawal in the amount of $10,000, which represents
10% of the beginning of year GMDB ($10,000/ $100,000) were to be made,
assuming a current Annuity Account Value of $50,000 the current GMDB would be
reduced by 20% ($10,000/$50,000), or $20,000 ($100,000 x .20).
    





    


How Payment is Made

We will pay the death benefit to the beneficiary in the form of the income
annuity option you have chosen under your Certificate. If no income annuity
option has been chosen at the time of your death, the beneficiary will
receive the death benefit in a lump sum. However, subject to Equitable Life's
rules then in effect and any other applicable requirements under the Code,
the beneficiary may elect to apply the death benefit amount to one or more
income annuity options offered by Equitable Life. See "Income Annuity
Options" in Part 6.

If you elect to have your spouse be both the sole primary beneficiary and the
successor Annuitant/ Certificate Owner, then no death benefit is payable
until your surviving spouse's death.

   
On the Processing Date following your death, if the successor
Annuitant/Certificate Owner election was elected at issue of the Certificate
and is in effect at your death, the GMDB will be reset at the greater of the
current GMDB and the current Annuity Account Value in the Investment Funds.

If the Certificate was issued to an Owner/Annuitant with an issue age of 75
or under, the GMDB interest rate will subsequently be credited based on the
Attained Age of the successor Annuitant/Certificate Owner. For such
Certificates, the GMIB (discussed below) will continue to be available on
Contract Date anniversaries seven and later based on the Contract Date,
provided the GMIB is elected no earlier than the successor
Annuitant/Certificate Owner's Attained Age as specified under GMIB below, nor
later than Attained Age 83.
    

                               27



    
<PAGE>

   
If the Certificate was issued to an Owner/Annuitant with an issue age of 76
or over, the GMDB interest rate will continue to be 0% and the GMIB will not
be available.

GMIB

The GMIB (available at issue ages 20 through 75) may not currently be
available in your state. When it becomes available it will be added to your
Certificate. State availability information may be obtained from your
registered representative.

The GMIB provides a minimum guaranteed lifetime income from application of
the Annuity Account Value in the Investment Funds to the IRA Assured Payment
Option (discussed in Part 6). On the Transaction Date the amount of the
periodic lifetime income to be provided will be based on the greater of (i)
the Annuity Account Value in the Investment Funds and (ii) an amount equal to
the GMDB described above, reduced by any remaining withdrawal charges; each
divided by "guaranteed maximum annuity purchase rates" under the Certificate.
The guaranteed maximum annuity purchase rates are based on interest at 3% and
mortality based on the 1983 Individual Annuity Mortality Table "a" projected
with Scale G. Your Annuity Account Value in the Investment Funds will depend
on the performance of the Funds.

If you have any Annuity Account Value in the Guaranteed Period Account as of
the Transaction Date, such Annuity Account Value will be applied (at current
annuity purchase rates) towards providing payments under the IRA Assured
Payment Option. Such Annuity Account Value will increase the payments
provided by the GMIB. A market value adjustment may apply.

However, you can always apply your Rollover IRA funds under the IRA Assured
Payment Option or any of our other income annuity options at current rates.
For information on the income annuity options, see "Income Annuity Options"
below.

The GMIB applies only if your election of the IRA Assured Payment Option
meets the following conditions:

  o     The IRA Assured Payment Option is elected within 30 days following
        the 7th or later Contract Date anniversary; provided it is not
        elected earlier than your Attained Age 45 if you elect level payments
        (Attained Age 59 1/2 for increasing payments), nor later than
        Attained Age 83.

  o     The fixed period you select is as indicated below, based on your
        Attained Age and the type of payments selected:

                  LEVEL PAYMENTS
- ------------------------------------------------
   ATTAINED AGE             FIXED PERIOD
=================  =============================
  45 through 75               10 years
  76 through 78       85 less your Attained Age
  79 through 83                7 years

         INCREASING PAYMENTS
- -----------------------------------
   ATTAINED AGE       FIXED PERIOD
- -----------------  ----------------
59 1/2 through 70       15 years
    71 through 75       12 years
    76 through 80        9 years
    81 through 83        6 years

  o     Payments start one payment mode after the IRA Assured Payment Option
        goes into effect.

Each year on your Contract Date anniversary, if you are eligible to use the
GMIB to elect the IRA Assured Payment Option, we will send you a report of
how much income could be provided under such Option on the Contract Date
anniversary. You may then notify us within 30 days of the Contract Date
anniversary if you want to elect the IRA Assured Payment Option by submitting
the proper form. The income to be provided under the IRA Assured Payment
Option will be determined on the Transaction Date that we receive your
request and, therefore, may differ from the report. It will be based on the
GMIB as of such Transaction Date.

The GMDB, which relates to the Investment Funds, will no longer be in effect
if you elect the IRA Assured Payment Option. If you subsequently terminate
the IRA Assured Payment Option and have your Certificate operate under the
Rollover IRA rules, then the GMDB will go back into effect based on your
Annuity Account Value in the Investment Funds as of the Transaction Date that
the Rollover IRA goes into effect.

See Appendix III for an example on the GMIB.
    

CASH VALUE

The Cash Value under the Certificate fluctuates daily with the investment
performance of the Investment Funds you have selected and reflects any upward
or downward market value adjustment. See "Part 4: The Guaranteed Period
Account." We do not guarantee any minimum Cash Value except for amounts in a
Guarantee Period held to the Expiration Date. On any date before the Annuity


    
Commencement Date while the Certificate is in effect, the Cash Value is equal
to the Annuity Account Value, less any withdrawal charge. The free corridor
amount will not apply when calculating the with-

                               28



    
<PAGE>

drawal charge applicable upon a surrender. See "Part 7: Deductions and
Charges."

SURRENDERING THE CERTIFICATES TO
RECEIVE THE CASH VALUE

You may surrender a Certificate to receive the Cash Value at any time while
you are living and before the Annuity Commencement Date.

For a surrender to be effective, we must receive your written request and the
Certificate at our Processing Office. The Cash Value will be determined on
the Transaction Date. All benefits under the Certificate will be terminated
as of that date.

You may receive the Cash Value in a single sum payment or apply it under one
or more of the income annuity options. See "Income Annuity Options" in Part
6. We will usually pay the Cash Value within seven calendar days, but we may
delay payment as described in "When Payments are Made" below.

For the tax consequences of surrenders, see "Part 9: Tax Aspects of the
Certificates."

WHEN PAYMENTS ARE MADE

Under applicable law, application of proceeds from the Investment Funds to a
variable annuity, payment of a death benefit from the Investment Funds,
payment of any portion of the Annuity Account Value (less any applicable
withdrawal charge) from the Investment Funds, and, upon surrender, payment of
the Cash Value from the Investment Funds will be made within seven calendar
days after the Transaction Date. Payments or application of proceeds from the
Investment Funds can be deferred for any period during which (1) the New York
Stock Exchange is closed or trading on it is restricted, (2) sales of
securities or determination of the fair value of an Investment Fund's assets
is not reasonably practicable because of an emergency, or (3) the SEC, by
order, permits us to defer payment in order to protect persons with interest
in the Investment Funds.

We can defer payment of any portion of the Annuity Account Value in the
Guaranteed Period Account for up to six months while you are living. We may
also defer payments for any amount attributable to a contribution made in the
form of a check for a reasonable amount of time (not to exceed 15 days) to
permit the check to clear.

ASSIGNMENT

The Certificates are not assignable or transferrable except through surrender
to us. They may not be borrowed against or used as collateral for a loan or
other obligation.

DISTRIBUTION OF THE CERTIFICATES

As the distributor of the Certificates, Equitable Distributors, Inc. (EDI),
an indirect wholly owned subsidiary of Equitable Life, has responsibility for
sales and marketing functions for the Certificates. EDI also serves as the
principal underwriter of the Separate Account under the 1940 Act. EDI is
registered with the SEC as a broker-dealer under the Exchange Act and is a
member of the National Association of Securities Dealers, Inc. EDI's
principal business address is 787 Seventh Avenue, New York, New York 10019.

The Certificates will be sold by registered representatives of EDI, as well
as by unaffiliated broker-dealers with which EDI has entered into selling
agreements. Broker-dealer sales compensation (including for EDI and its
affiliates) will not exceed six percent of total contributions made under a
Certificate. EDI may also receive compensation and reimbursement for its
marketing services under the terms of its distribution agreement with
Equitable Life. Broker-dealers receiving sales compensation will generally
pay a portion thereof to their registered representatives as commissions
related to sales of the Certificates. The offering of the Certificates is
intended to be continuous.

                               29



    
<PAGE>

- -------------------------------------------------------------------------------
PART 6: DISTRIBUTION METHODS UNDER THE CERTIFICATES
- -------------------------------------------------------------------------------
   
THE PROVISIONS DISCUSSED IN THIS PART 6 APPLY WHEN YOU ELECT THE IRA ASSURED
PAYMENT OPTION OR IRA APO PLUS IN THE APPLICATION OR AS A DISTRIBUTION OPTION
AT A LATER DATE, AS WELL AS TO OTHER DISTRIBUTION METHODS UNDER YOUR
CERTIFICATE.
    

The Rollover IRA Certificates offer several distribution methods specifically
designed to provide retirement income. The Choice Income Plan which includes
the IRA Assured Payment Option and IRA APO Plus, may be elected in the
application or as a distribution option at a later date. In addition, the
Certificates provide for Lump Sum Withdrawals, Substantially Equal Payment
Withdrawals, Periodic Withdrawals and Minimum Distribution Withdrawals. Fixed
and variable income annuity options are also available for amounts to be
applied at the Annuity Commencement Date. The IRA Assured Payment Option and
IRA APO Plus may not be available in all states.

The Certificates are subject to the Code's minimum distribution requirements.
Generally, distributions from these Certificates must commence by April 1 of
the calendar year following the calendar year in which you attain age 70 1/2.
Subsequent distributions must be made by December 31st of each calendar year.
If you do not commence minimum distributions in the calendar year in which
you attain age 70 1/2, and wait until the three month period (January 1 to
April 1) in the next calendar year to commence minimum distributions, then
you must take two required minimum distributions in that calendar year. If
the required minimum distribution is not made, a penalty tax in an amount
equal to 50% of the difference between the amount required to be withdrawn
and the amount actually withdrawn may apply. See "Part 9: Tax Aspects of the
Certificates" for a discussion of various special rules concerning the
minimum distribution requirements.

For IRA retirement benefits subject to minimum distribution requirements, we
will send a form outlining the distribution options available before you
reach age 70 1/2 (if you have not annuitized before that time).

IRA ASSURED PAYMENT OPTION

The IRA Assured Payment Option is designed to provide you with guaranteed
payments for your life (SINGLE LIFE) or for the lifetime of you and a joint
Annuitant you designate (JOINT AND SURVIVOR) through a series of
distributions from the Annuity Account Value that are followed by Life
Contingent Annuity payments. Payments you receive during the fixed period are
designed to pay out the entire Annuity Account Value by the end of the fixed
period and to meet or exceed minimum distribution requirements, if
applicable. See "Minimum Distribution Withdrawals" below. The fixed period
ends with the distribution of the Maturity Value of the last Guarantee
Period, or distribution of the final amount in the Modal Payment Portion of
the Guaranteed Period Account. The fixed period may also be referred to as
the "liquidity period" as during this period, you have access to the Cash
Value through Lump Sum Withdrawals or surrender of the Certificate, with
lifetime income continuing in reduced amounts.

After the fixed period, the payments are made under the Life Contingent
Annuity described below.

   
You may elect the IRA Assured Payment Option at any time if your initial
contribution or Annuity Account Value is at least $5,000 at the time of
election, by submitting a written request satisfactory to us. The IRA Assured
Payment Option may be elected at ages 59 1/2 through 83. If you are over age
70 1/2, the availability of this option may be restricted under certain
limited circumstances. See "Tax Considerations for the IRA Assured Payment
Option and IRA APO Plus" in Part 9. The IRA Assured Payment Option with level
payments (described below) may be elected at ages as young as 45. However,
there are tax considerations that should be taken into account before
electing level payments under the IRA Assured Payment Option if you are under
age 59 1/2. See "Penalty Tax on Early Distributions" in Part 9. The IRA
Assured Payment Option with increasing payments (described below) may be
elected at ages as young 53 1/2 provided payments do not start before you
attain age 59 1/2.
    




    


Once the IRA Assured Payment Option is elected, all amounts currently held
under your Rollover IRA must be allocated to the Guarantee Periods, the Modal
Payment Portion of the Guaranteed Period Account, if applicable, and the Life
Contingent Annuity. See "Allocation of Contributions or Annuity Account
Value" below. Subsequent contributions may be made according to the rules set
forth below and in "Tax-Free Transfers and Rollovers" in Part 9.

Subsequent Contributions under the IRA Assured
Payment Option

   
Subsequent "regular" IRA contributions may no longer be made for the taxable
year in which you attain age 70 1/2 and thereafter. Subsequent rollover and
direct transfer contributions may be made at any time until the earlier of
(i) your Attained Age 84 and (ii) when the Certificate is within seven years
of the end of the fixed period while the IRA Assured Payment Option is in
effect. However, any amount
    

                               30



    
<PAGE>

contributed after you attain age 70 1/2 must be net of your required minimum
distribution for the year in which the rollover or direct transfer
contribution is made.

Payments

You may elect to receive monthly, quarterly or annual payments. However, all
payments are made on the 15th of the month. Payments to be made on an
Expiration Date during the fixed period represent distributions of the
Maturity Values of serially maturing Guarantee Periods on their Expiration
Dates. Payments to be made monthly, quarterly or annually on dates other than
an Expiration Date represent distributions from amounts in the Modal Payment
Portion of the Guaranteed Period Account. See "Part 4: The Guaranteed Period
Account."

A $2.50 charge will be deducted from each payment made on a monthly or
quarterly basis under the IRA Assured Payment Option.

You have a choice of receiving level payments during the fixed period and
then under the Life Contingent Annuity. Or, you may elect to receive payments
that increase. During the fixed period, payments are designed to increase by
10% every three years on each third anniversary of the payment start date.
After the end of the fixed period, your first payment under the Life
Contingent Annuity will be 10% greater than the final payment made under the
fixed period. Thereafter, payments will increase annually on each anniversary
of the payment start date under the Life Contingent Annuity based on the
annual increase in the Consumer Price Index, but in no event greater than 3%
in any year.

   
Payments will generally start one payment mode from the date the IRA Assured
Payment Option goes into effect. Or you may choose to defer the date payments
will start generally for a period of up to 60 months. Deferral of the payment
start date permits you to lock in rates at a time when you may consider
current rates to be high, while permitting you to delay receiving payments if
you have no immediate need to receive income under your Certificate. In
making this decision, you should consider that the amount of income you
purchase is based on the rates applicable on the Transaction Date, so if
rates rise during the interim, your payments may be less than they would have
been if you had elected the IRA Assured Payment Option at a later date.
Deferral of the payment start date is not available above age 80. Before you
elect to defer the date your payments will start, you should consider the
consequences of this decision on the requirement under the Code that you take
minimum distributions each calendar year with respect to the value of your
IRA. See "Required Minimum Distributions" in Part 9. The ability to defer the
payment start date may not be available in all states. Also, if amounts are
applied to the IRA Assured Payment Option as a result of the GMIB (discussed
in Part 5), deferral of the payment start date is not permitted.
    

Required minimum distributions will be calculated based on the Annuity
Account Value in each Guarantee Period and the deemed value of the Life
Contingent Annuity for tax purposes. If at any time your payment under the
IRA Assured Payment Option would be less than the minimum amount required to
be distributed under minimum distribution rules, we will notify you of the
difference. You will have the option to have an additional amount withdrawn
under your Certificate and such withdrawal will be treated as a Lump Sum
Withdrawal; however, no withdrawal charge will apply. An adjustment will be
made to future scheduled payments. Or, you may take the amount from other IRA
funds you may have. See "Lump Sum Withdrawals" below and "Required Minimum
Distributions" in Part 9.

   
See Appendix IV for an example of payments purchased under an IRA Assured
Payment Option.
    

Fixed Period

   
If you elect level payments, you may select a fixed period of not less than
seven years nor more than 15 years. The maximum fixed period available based
on your age at issue of the Certificate (or Attained Age if the IRA Assured
Payment Option is elected after issue) is as follows:
    

   
       AGE*               MAXIMUM FIXED PERIOD
- -----------------  ---------------------------------
45 through 70      15 years
71 through 78      85 less your issue/Attained Age
79 through 83      7 years
    

The minimum and maximum fixed period will be reduced by each year you defer
the date payments will start.

   
If you elect increasing payments, you do not have a choice as to the fixed
period. Based on your age at issue of the Certificate (or your Attained Age
if the IRA Assured Payment Option is elected after issue), your fixed period
will be as follows:
    



    
       AGE*           FIXED PERIOD
- -----------------  ----------------
59 1/2 through 70  15 years
71 through 75      12 years
76 through 80      9 years
81 through 83      6 years

If you elect increasing payments and defer the date payments will start, your
fixed period will be as follows:

                       FIXED PERIOD BASED ON
                          DEFERRAL PERIOD
                   ---------------------------
       AGE*          1-36 MONTHS   37-60 MONTHS
- -----------------  -------------  ------------
53 1/2 through 70  12 years       9 years
71 through 75      9 years        9 years
76 through 80      6 years        6 years
81 through 83      N/A            N/A

* For joint and survivor, the fixed period is based on the age of the younger
Annuitant.

                               31



    
<PAGE>

   
If amounts are applied to the IRA Assured Payment Option as a result of the
GMIB, the fixed periods will be as discussed under "GMIB" in Part 5.
    

Allocation of Contributions or Annuity Account Value

   
If the IRA Assured Payment Option is elected in the application, then based
on the amount of your initial contribution, your age and sex (and the age and
sex of the joint Annuitant, if applicable), the mode of payment, the form of
payments and the fixed period you select, your entire contribution will be
allocated by us. A portion of the initial contribution will be allocated
among the Guarantee Periods and the Modal Payment Portion of the Guaranteed
Period Account, if applicable, to provide fixed period payments and a portion
will be applied under the Life Contingent Annuity in order to provide the
payments for life. For initial contributions of $500,000 or more, amounts
allocated to the Life Contingent Annuity may also be based on your under
writing classifications. In general, underwriting classification is based on
your medical history and smoker status and may result in a smaller allocation
of amounts to the Life Contingent Annuity if your classification is lower
than our standard class. If the IRA Assured Payment Option is elected any
time after issue of the Rollover IRA Certificate or if you cancel IRA APO
Plus (discussed below) and elect the IRA Assured Payment Option, then based
on your Annuity Account Value and the information you provide as described
above, your entire Annuity Account Value, including any amounts currently
invested in the Investment Funds, will be allocated by us among the Guarantee
Periods, the Modal Payment Portion of the Guaranteed Period Account, if
applicable, and applied under the Life Contingent Annuity. While the IRA
Assured Payment Option is in effect, no amounts may be allocated to the
Investment Funds. If amounts in the Guarantee Periods are transferred, a
market value adjustment may apply.
    

If you elect the IRA Assured Payment Option in the application and your
initial contribution will come from multiple sources, your application must
also indicate that contributions are to be allocated to the Money Market Fund
under the Rollover IRA described in Part 5. Election of the IRA Assured
Payment Option must include your instructions to apply your Annuity Account
Value, on the date the last such contribution is received, under the IRA
Assured Payment Option as described above.

Any subsequent contributions made while the IRA Assured Payment Option is in
effect must be allocated to the Guarantee Periods and applied to the Life
Contingent Annuity. We will determine the allocation of such contributions,
such that your payments will be increased and the fixed period and date that
payments are to start under the Life Contingent Annuity will remain the same.

Life Contingent Annuity

The Life Contingent Annuity provides lifetime payments starting after the end
of the fixed period. The portion of your contributions or Annuity Account
Value applied under the Life Contingent Annuity does not have a Cash Value or
an Annuity Account Value and, therefore, does not provide for transfers or
withdrawals. Once the fixed period has ended and payments have begun under
the Life Contingent Annuity, subsequent amounts may no longer be applied
under the Life Contingent Annuity.

THERE IS NO DEATH BENEFIT PROVIDED UNDER THE LIFE CONTINGENT ANNUITY AND
ANNUITY INCOME IS PAID ONLY IF YOU (OR A JOINT ANNUITANT) ARE LIVING AT THE
DATE ANNUITY BENEFITS BEGIN. BENEFITS ARE ONLY PAID DURING YOUR LIFETIME AND,
IF APPLICABLE, THE LIFETIME OF A JOINT ANNUITANT. CONSEQUENTLY, YOU SHOULD
CONSIDER THE POSSIBILITY THAT NO AMOUNTS WILL BE PAID UNDER THE LIFE
CONTINGENT ANNUITY IF YOU (OR A JOINT ANNUITANT) DO NOT SURVIVE TO THE DATE
PAYMENTS ARE TO START UNDER SUCH ANNUITY.

   
You may elect to have the Life Contingent Annuity provide level or increasing
payments on a Single Life or a Joint and 100% to Survivor basis. If you elect
increasing payments, the payments will increase annually based on the
increase, if any, in the Consumer Price Index, but in no event greater than
3% per year. The Life Contingent Annuity may also provide payments on a Joint
and one-half to Survivor or a Joint and two-thirds to Survivor basis.
    

Payments under the Life Contingent Annuity will be made to you during your
lifetime (and the lifetime of the joint Annuitant, if applicable) on the same
payment mode and date as the payments that were made during the fixed period.

Election Restrictions under Joint and
Survivor

   
Election of the IRA Assured Payment Option with a Joint and Survivor form of
the Life Contingent Annuity is subject to the following restrictions: (i) the
joint Annuitant must be your spouse; (ii) neither you nor the joint Annuitant
can be over age 83; (iii) under level payments if you elect the Joint and
100% to Survivor form, only the longest fixed period is permitted; and (iv)
the fixed period may be limited by the minimum distribution rules. See
"Required Minimum Distributions" in Part 9.
    

Withdrawals under the IRA Assured
Payment Option


    

While the IRA Assured Payment Option is in effect, if you take a Lump Sum
Withdrawal as described under "Lump Sum Withdrawals" below (or if a Lump Sum
Withdrawal is made to satisfy minimum distribution requirements under the
Certificate), such

                               32



    
<PAGE>

withdrawals will be taken from all remaining Guarantee Periods to which your
Annuity Account Value is allocated and the Modal Payment Portion of the
Guaranteed Period Account, if applicable, such that the amount of the
payments and the length of the fixed period will be reduced, and the date
payments are to start under the Life Contingent Annuity will be accelerated.
Additional amounts above the amount of the requested withdrawal will be
withdrawn from the Guaranteed Period Account and applied to the Life
Contingent Annuity to the extent necessary to achieve this result. As a
result, the same pattern of payments will continue in reduced amounts for
your life, and if applicable, the life of your joint Annuitant. If you have
elected increasing payments, the first reduction in your payments will take
place no later than the date of the next planned increase.

Substantially Equal Payment Withdrawals, Periodic Withdrawals and Minimum
Distribution Withdrawals may not be elected while the IRA Assured Payment
Option is in effect. See "Substantially Equal Payment Withdrawals," "Periodic
Withdrawals" and "Minimum Distribution Withdrawals," below.

Death Benefit

Once you have elected the IRA Assured Payment Option, if a death benefit
becomes payable during the fixed period we will pay the death benefit amount,
as described under "Death Benefit" in Part 5, to the designated beneficiary.
Unless you have elected a Joint and Survivor form under the Life Contingent
Annuity, no payment will be made under the Life Contingent Annuity. The death
benefit payable relates only to the Guarantee Periods under the Certificate;
a death benefit is never payable under the Life Contingent Annuity.

If you have elected a Joint and Survivor form of annuity under the Life
Contingent Annuity, payments will be made to you or the joint Annuitant, if
living on the date payments are to start. The designated beneficiary and the
joint Annuitant must be your spouse.

Termination of the IRA Assured
Payment Option

The IRA Assured Payment Option will be terminated if: (i) you cancel such
option at any time by sending a written request satisfactory to us; (ii) you
submit a subsequent contribution and you do not want it applied under the IRA
Assured Payment Option; (iii) you request a transfer of your Annuity Account
Value as described under "Transfers Among Investment Options" in Part 5,
while the IRA Assured Payment Option is in effect; or (iv) you request a
change in the date the payments are to start under the Life Contingent
Annuity. Once the IRA Assured Payment Option is terminated, in order to
receive distributions from your Annuity Account Value you must utilize the
withdrawal options described under "Withdrawals" below. Although the Life
Contingent Annuity will continue in effect and payments will be made if you
or your joint Annuitant, if applicable, are living on the date payments are
to start, additional Life Contingent Annuity payments may not be purchased.
You may elect to start the IRA Assured Payment Option again by submitting a
written request satisfactory to us, but no sooner than three years after the
Option was terminated. If you elected the IRA Assured Payment Option at age
70 1/2 or older and subsequently terminate this Option, required minimum
distributions must continue to be made with respect to your Certificate. If
you elected the IRA Assured Payment Option at age 79 (may apply beginning at
older ages in some states) or above and subsequently terminate this Option,
annuity payments must commence no later than the calendar year in which you
attain age 90 (may be limited to age 85 in some states).

Before terminating the IRA Assured Payment Option, you should consider the
implications this may have under the minimum distribution requirements. See
"Tax Considerations for the IRA Assured Payment Option and IRA APO Plus" in
Part 9.

Income Annuity Options and Surrendering
the Certificates

If you elect an annuity benefit as described under "Income Annuity Options"
below, or surrender the Certificate for its Cash Value as described under
"Surrendering the Certificates to Receive the Cash Value" in Part 5, once we
receive your returned Certificate, your Certificate will be returned to you
with a notation that the Life Contingent Annuity is still in effect.
Thereafter, no subsequent contributions will be accepted under the
Certificate and no amounts may be applied under the Life Contingent Annuity.

Withdrawal Charge

While the IRA Assured Payment Option is in effect, withdrawal charges will
not apply to the level or increasing payments made during the fixed period.
Except as necessary to meet minimum distribution requirements under the
Certificate, Lump Sum Withdrawals will be subject to a withdrawal charge and
will have a 10% free corridor available. Upon termination of the IRA Assured
Payment Option, the free corridor will apply as described under "Withdrawal
Charge" in Part 7.

IRA APO PLUS

IRA APO Plus is a variation of the IRA Assured Payment Option. IRA APO Plus
is available at ages

                               33



    
<PAGE>

59 1/2 through 83. It may also be elected at ages as young as 53 1/2 provided
payments under IRA APO Plus do not start before you attain age 59 1/2. Except
as indicated below, all provisions of the IRA Assured Payment Option apply to
IRA APO Plus. IRA APO Plus enables you to keep a portion of your Annuity
Account Value in the Investment Funds while periodically converting such
Annuity Account Value to increase the guaranteed lifetime income under the
IRA Assured Payment Option. When you elect IRA APO Plus, a portion of your
initial contribution or Annuity Account Value as applicable is allocated by
us to the IRA Assured Payment Option to provide a minimum guaranteed lifetime
income through allocation of amounts to the Guarantee Periods and the Modal
Payment Portion of the Guaranteed Period Account, if applicable, and
application of amounts to the Life Contingent Annuity. The remaining Annuity
Account Value remains in the Investment Funds. Periodically during the fixed
period (as described below), a portion of the remaining Annuity Account Value
in the Investment Funds is applied to increase the guaranteed level payments
under the IRA Assured Payment Option.

IRA APO Plus allows you to remain invested in the Investment Funds for longer
than would be possible if you applied your entire Annuity Account Value all
at once to the IRA Assured Payment Option or to an income annuity option,
while utilizing an "exit strategy" to provide retirement income.

If IRA APO Plus is elected in the application, we may require that the
portion of the initial contribution to be allocated to the Investment Funds,
be allocated to the Money Market Fund until the end of the free look period.
See "Free Look Period" in Part 5.

   
The fixed period under IRA APO Plus will be based on your age (or the age of
the younger Annuitant if Joint and Survivor is elected) at issue of the
Certificate (or Attained Age if IRA APO Plus is elected after issue) and will
be the same as the periods indicated for increasing payments under "IRA
Assured Payment Option" above.
    

You may elect to defer the payment start date as described in "Payments"
under "IRA Assured Payment Option," above. The fixed period will also be as
indicated for deferral of the payment start date for increasing payments
under the IRA Assured Payment Option.

You elect IRA APO Plus in the application or at a later date by submitting
the proper form. IRA APO Plus may not be elected if the IRA Assured Payment
Option is already in effect.

The amount applied under IRA APO Plus is either the initial contribution if
IRA APO Plus is elected at issue of the Certificate, or the Annuity Account
Value if IRA APO Plus is elected after issue of the Certificate. Out of a
portion of the amount applied, level payments are provided under the IRA
Assured Payment Option equal to the initial payment that would have been
provided on the Transaction Date by the allocation of the entire amount to
increasing payments as described in "Payments" under "IRA Assured Payment
Option," above. The difference between the amount required for level payments
and the amount required for increasing payments is allocated to the
Investment Funds in accordance with your instructions. If you have Annuity
Account Value in the Guaranteed Period Account at the time this option is
elected, a market value adjustment may apply as a result of such amounts
being transferred to effect the IRA Assured Payment Option.

On the third February 15th following the date the first payment is made (if
payments are to be made on February 15th, the date of the first payment will
be counted as the first February 15th) during the fixed period while you are
living, a portion of the Annuity Account Value in the Investment Funds is
taken pro rata from the Annuity Account Value in each Investment Fund and is
applied to increase the level payments under the IRA Assured Payment Option.
If a deferral period of three years or more is elected, a portion of the
Annuity Account Value in the Investment Funds will be applied on the February
15th prior to the date the first payment is made, to increase the initial
level payments. If payments are to be made on February 15th, the date of the
first payment will be counted as the first February 15th.

The amount applied is the amount which provides for level payments equal to
the initial payment that would have been provided by the allocation of the
entire Annuity Account Value to increasing payments, as described in the
preceding paragraph. This process is repeated each third year during the
fixed period. The first increased payment will be reflected in the payment
made following three full years of payments and then every three years
thereafter. On the Transaction Date immediately following the last payment
during the fixed period, the remaining Annuity Account Value in the
Investment Funds is first applied to the Life Contingent Annuity to change
the level payments previously purchased to increasing payments. If there is
any Annuity Account Value remaining after the increasing payments are
purchased, this balance is applied to the Life Contingent Annuity to further
increase such increasing payments. If the Annuity Account Value in the
Investment Funds is insufficient to purchase the increasing payments, then
the level payments previously purchased will be increased to the extent
possible.

                               34



    
<PAGE>

While IRA APO Plus provides a minimum guaranteed lifetime payment under the
IRA Assured Payment Option, the total amount of income that can be provided
over time will depend on the investment performance of the Investment Funds
in which you have Annuity Account Value, as well as the current Guaranteed
Rates and the cost of the Life Contingent Annuity, which may vary.
Consequently, the aggregate amount of guaranteed lifetime income under IRA
APO Plus may be more or less than the amount that could have been purchased
by application at the outset of the entire initial contribution or Annuity
Account Value to the IRA Assured Payment Option.

   
See Appendix IV for an example of the payments purchased under IRA Assured
Payment Option and IRA APO Plus.
    

In calculating your required minimum distributions your Annuity Account Value
in the Investment Funds, the Annuity Account Value in each Guarantee Period,
any amount in the Model Payment Portion of the Guaranteed Period Account, and
the deemed value of the Life Contingent Annuity for tax purposes will be
taken into account as described in "Payments" under "IRA Assured Payment
Option," above. Also see "Required Minimum Distributions" in Part 9.

Allocation of Subsequent Contributions under IRA APO Plus

Any subsequent contributions you make may only be allocated to the Investment
Funds, where it is later applied by us under the IRA Assured Payment Option.
Subsequent contributions will be allocated among the Investment Funds
according to your allocation percentages. Allocation percentages can be
changed at any time by writing to our Processing Office. Subsequent
Contributions may no longer be made after the end of the fixed period.

Transfers Among Investment Options under IRA APO Plus

While IRA APO Plus is in effect, you may transfer all or a portion of your
Annuity Account Value in the Investment Funds, among the Investment Funds in
any way you choose. However, you may not transfer Annuity Account Value from
the Investment Funds to the Guaranteed Period Account.

Withdrawals under IRA APO Plus

While IRA APO Plus is in effect, if you take a Lump Sum Withdrawal as
described under "Lump Sum Withdrawals" below (or if a Lump Sum Withdrawal is
made to satisfy minimum distribution requirements under the Certificate),
such withdrawals will be taken on a pro rata basis from your Annuity Account
Value in the Investment Funds unless you specify otherwise. If there is
insufficient value in the Investment Funds the excess will be taken from the
Guarantee Periods and the Modal Payment Portion of the Guaranteed Period
Account, if applicable, as described under "Withdrawals under the IRA Assured
Payment Option" above.

A Lump Sum Withdrawal taken to satisfy minimum distribution requirements
under the Certificate will not be subject to a withdrawal charge.

Death Benefit

Once you have elected IRA APO Plus, if a death benefit becomes payable during
the fixed period we will pay the death benefit amount as described under
"Death Benefit" in Part 5, to the designated beneficiary. Unless you have
elected Joint and Survivor under the Life Contingent Annuity, no payment will
be made under the Life Contingent Annuity. The death benefit relates only to
the Investment Funds and the Guarantee Periods under the Certificate; a death
benefit is never payable under the Life Contingent Annuity.




    


Termination of IRA APO Plus

   
You may terminate IRA APO Plus at any time by submitting a request
satisfactory to us. In connection with the termination, you may either (i)
elect to terminate IRA APO Plus at any time and have your Certificate operate
under the Rollover IRA rules (see "Part 5: Provisions of the Certificates and
Services We Provide") or (ii) elect the IRA Assured Payment Option (GMIB,
discussed in Part 5 may apply) with level or increasing payments. In the
latter case your remaining Annuity Account Value in the Investment Funds will
be allocated to the Guaranteed Period Account and applied under the Life
Contingent Annuity. A market value adjustment may apply for any amounts
allocated from a Guarantee Period. At least 45 days prior to the end of each
three year period, we will send you a quote indicating how much future income
could be provided under the IRA Assured Payment Option. The quote would be
based on your current Annuity Account Value, current Guaranteed Rates for the
Guarantee Periods and current purchase rates under the Life Contingent
Annuity as of the date of the quote. The actual amount of future income would
depend on the rates in effect on the Transaction Date.

WITHDRAWAL OPTIONS

The Rollover IRA is an annuity contract, even though you may elect to receive
your benefits in a non-annuity form. You may take withdrawals from your
Certificate before the Annuity Commencement Date and while you are alive.
Four withdrawal options are available: Lump Sum Withdrawals, Substantially
Equal Payment Withdrawals, Systematic Withdrawals and Minimum Distribution
Withdrawals. Withdrawals may result in withdrawal charges. See
    

                               35



    
<PAGE>

"Part 7: Deductions and Charges." Special withdrawal rules may apply under
the IRA Assured Payment Option and IRA APO Plus.

Amounts withdrawn from the Guaranteed Period Account, other than at the
Expiration Date, will result in a market value adjustment. See "Market Value
Adjustment for Withdrawals, Transfers or Surrender Prior to the Expiration
Date" in Part 4. Withdrawals may be taxable and subject to tax penalty. See
"Part 9: Tax Aspects of the Certificates."

As a deterrent to early withdrawal (generally prior to age 59 1/2) the Code
provides certain penalties. We may also be required to withhold income taxes
from the amount distributed. These rules are outlined in "Part 9: Tax Aspects
of the Certificates."

LUMP SUM WITHDRAWALS

   
You may take Lump Sum Withdrawals two times per Contract Year at any time
during such Contract Year. The minimum amount of a Lump Sum Withdrawal is
$1,000. A request to withdraw more than 90% of the Cash Value as of the
Transaction Date will result in the termination of the Certificate and will
be treated as a surrender of the Certificate for its Cash Value. See
"Surrendering the Certificates to Receive the Cash Value," in Part 5.
    

To make a Lump Sum Withdrawal, you must submit a request satisfactory to us
which specifies the Investment Options from which the Lump Sum Withdrawal
will be taken. If we have received the information we require, the requested
withdrawal will become effective on the Transaction Date and proceeds will
usually be mailed within seven calendar days thereafter, but we may delay
payment as described in "When Payments Are Made" in Part 5. If we receive
only partially completed information, our Processing Office will contact you
for specific instructions before your request can be processed.

Lump Sum Withdrawals in excess of the 15% free corridor amount may be subject
to a withdrawal charge. While either the IRA Assured Payment Option or IRA
APO Plus is in effect, Lump Sum Withdrawals that exceed the 10% free corridor
amount may be subject to a withdrawal charge. See "Withdrawal Charge" in Part
7.

SUBSTANTIALLY EQUAL PAYMENT WITHDRAWALS

Substantially Equal Payment Withdrawals provide distributions from the
Annuity Account Value of the amounts necessary so that the 10% penalty tax,
normally applicable to distributions made prior to age 59 1/2, does not
apply. See "Penalty Tax on Early Distributions," in Part 9. Once
distributions begin, they should not be changed or stopped until the later of
age 59 1/2 or five years from the date of the first distribution. If you
change or stop the distributions or take a Lump Sum Withdrawal, you may be
liable for the 10% penalty tax that would have otherwise been due on all
prior distributions made under this option and for any interest thereon.

Substantially Equal Payment Withdrawals may be elected at any time if you are
below age 59 1/2. You can elect this option by submitting the proper form.
You select the day and the month when the first withdrawal will be made, but
it may not be sooner than 28 days after the issue of the Certificate. In no
event may you elect to receive the first payment in the same Contract Year in
which a Lump Sum Withdrawal was taken. We will calculate the amount of the
distribution under a method we select and payments will be made quarterly or
annually as you select. These payments will continue to be made until we
receive written notice from you to cancel this option. Such notice must be
received at our Processing Office at least seven calendar days prior to the
next scheduled withdrawal date. A Lump Sum Withdrawal taken while
Substantially Equal Payment Withdrawals are in effect will cancel such
withdrawals. You may elect to start receiving Substantially Equal Payment
Withdrawals again, but in no event can the payments start in the same
Contract Year in which a Lump Sum Withdrawal was taken. We will calculate a
new distribution amount.

Unless you specify otherwise, Substantially Equal Payment Withdrawals will be
withdrawn on a pro rata basis from your Annuity Account Value in the
Investment Funds. If there is insufficient value or no value in the
Investment Funds, any additional amount of the withdrawal or the total amount
of the withdrawal, as applicable, will be withdrawn from the Guarantee
Periods in order of the earliest Expiration Date(s) first.

Substantially Equal Payment Withdrawals are not subject to a withdrawal
charge.




    


   
SYSTEMATIC WITHDRAWALS

This option may be elected if you are age 59 1/2 to 70 1/2. Systematic
Withrawals provide level percentage or level amount payouts. You may choose
to receive Systematic Withdrawals on a monthly, quarterly or annual
frequency. You select a dollar amount or percentage of the Annuity Account
Value to be withdrawn, subject to a maximum of 1.2% monthly, 3.6% quarterly
and 15.0% annually, but in no event may any payment be less than $250. If at
the time a Systematic Withdrawal is to be made, the withdrawal amount would
be less than $250, no payment will be made and your Systematic Withdrawal
election will terminate.
    

                               36



    
<PAGE>

   
You select the date of the month when the withdrawals will be made, but you
may not choose a date later than the 28th day of the month. If no date is
selected, withdrawals will be made on the same calendar day of the month as
the Contract Date. The commencement of payments under the Systematic
Withdrawal option may not be elected to start sooner than 28 days after issue
of the Certificate.

You may elect Systematic Withdrawals at any time by completing the proper
form and sending it to our Processing Office. You may change the payment
frequency of your Systematic Withdrawals once each Contract Year or cancel
this withdrawal option at any time by sending notice in a form satisfactory
to us. The notice must be received at our Processing Office at least seven
calendar days prior to the next scheduled withdrawal date. You may also
change the amount or percentage of your Systematic Withdrawals once in each
Contract Year. However, you may not change the amount or percentage in any
Contract Year where you have previously taken another withdrawal under the
Lump Sum Withdrawal option described above.

Unless you specify otherwise, Systematic Withdrawals will be withdrawn on a
pro rata basis from your Annuity Account Value in the Investment Funds. If
there is insufficient value or no value in the Investment Funds, any
additional amount of the withdrawal required or the total amount of the
withdrawal, as applicable, will be withdrawn from the Guarantee Periods in
order of the earliest Expiration Date(s) first.

Systematic Withdrawals are not subject to a withdrawal charge, except to the
extent that, when added to a Lump Sum Withdrawal previously taken in the same
Contract Year, the Systematic Withdrawal exceeds the 15% free corridor
amount. See "Withdrawal Charge" in Part 7.
    

MINIMUM DISTRIBUTION WITHDRAWALS

Minimum Distribution Withdrawals provide distributions from the Annuity
Account Value of the amounts necessary to meet minimum distribution
requirements set forth in the Code.

This option may be elected in the year in which you attain age 70 1/2. You
can elect Minimum Distribution Withdrawals by submitting the proper election
form. The minimum amount we will pay out is $250.

You may elect Minimum Distribution Withdrawals for each Certificate you own,
subject to our rules then in effect. Currently, Minimum Distribution
Withdrawal payments will be made annually.

Unless you specify otherwise, Minimum Distributions Withdrawals will be
withdrawn on a pro rata basis from your Annuity Account Value in the
Investment Funds. If there is insufficient value or no value in the
Investment Funds, any additional amount of the withdrawal required or the
total amount of the withdrawal, as applicable, will be withdrawn from the
Guarantee Periods in order of the earliest Expiration Date(s) first.

Minimum Distribution Withdrawals are not subject to a withdrawal charge,
except to the extent that, when added to a Lump Sum Withdrawal previously
taken in the same Contract Year, the Minimum Distribution Withdrawal exceeds
the 15% free corridor amount. See "Withdrawal Charge" in Part 7.

Example
- -------

The chart below illustrates the pattern of payments, under Minimum
Distribution Withdrawals for a male who purchases the Rollover IRA at age 70
with a single contribution of $100,000, with payments commencing at the end
of the first Contract Year.


           PATTERN OF MINIMUM DISTRIBUTION WITHDRAWALS
                $100,000 SINGLE CONTRIBUTION FOR A
                     SINGLE LIFE-MALE AGE 70

                [THE FOLLOWING TABLE WAS REPRESENTED
                  AS AN AREA GRAPH IN THE PROSPECTUS]

                     Assumes 6.0% Rate of Return

                  Amount
Age             Withdrawn
- ---             ---------
 70             $6,250
 75              7,653
 80              8,667
 85              8,770
 90              6,931
 95              3,727
100              1,179


                 [END OF GRAPHICALLY REPRESENTED DATA]

Payments are calculated each year based on the Annuity Account Value at the
end of each year, using the recalculation method of determining payments.
(See "Part 1--Minimum Distribution Withdrawals" in the SAI.) Payments are
made annually, and it is further assumed that no Lump Sum Withdrawals are


    
taken.

This example assumes an annual rate of return of 6.0% compounded annually for
both the Investment Funds and the Guaranteed Period Account. This rate of
return is for illustrative purposes only and is not intended to represent an
expected or guaranteed rate of return. Your investment results will vary. In
addition, this example does not reflect any charges that may be applicable
under the Rollover IRA. Such charges would effectively reduce the actual
return.

INCOME ANNUITY OPTIONS

Income annuity options provide periodic payments over a specified period of
time which may be fixed or may be based on your life. Annuity forms of
payment are calculated as of the Annuity Commencement Date, which is on file
with our Processing Office. You

                               37



    
<PAGE>

   
can change the Annuity Commencement Date by writing to our Processing Office
any time before the Annuity Commencement Date. However, you may not choose a
date later than the 28th day of any month. Also, no Annuity Commencement Date
will be later than the Processing Date which follows your 90th birthday (may
be different in some states).
    

Before the Annuity Commencement Date, we will send you a letter advising that
annuity benefits are available. Unless you otherwise elect, we will pay you a
fixed annuity benefit on the "normal form" indicated for your Certificate as
of your Annuity Commencement Date. The amount applied to provide the annuity
benefit will be (1) the Annuity Account Value for any life annuity form or
(2) the Cash Value for any period certain only annuity form except that if
the period certain is more than five years, the amount applied will be no
less than 95% of the Annuity Account Value.

Amounts in the Guarantee Periods that are applied to an income annuity option
prior to an Expiration Date will result in a market value adjustment. See
"Market Value Adjustment for Transfers, Withdrawals or Surrender Prior to the
Expiration Date" in Part 4.

ANNUITY FORMS

o     Life Annuity: An annuity which guarantees payments for the rest of your
      life. Payments end with the last monthly payment before your death.
      Because there is no death benefit associated with this annuity form, it
      provides the highest monthly payment of any of the life income annuity
      options, so long as you are living.

o     Life Annuity-Period Certain: This annuity form also guarantees payments
      for the rest of your life. In addition, if you die before a specific
      period of time (the "certain period") has ended, payments will continue
      to your beneficiary for the balance of the certain period. Certain
      periods may be 5, 10, 15 or 20 years. A life annuity with a certain
      period of 10 years is the normal form of annuity under the Certificates.

o     Life Annuity-Refund Certain: This annuity form guarantees payments to
      you for the rest of your life. In addition, if you die before the amount
      applied to purchase this annuity option has been recovered, payments
      will continue to your beneficiary until that amount has been recovered.
      This option is available only as a fixed annuity.

o     Period Certain Annuity: This annuity form guarantees payments for a
      specific period of time, usually 5, 10, 15 or 20 years, and does not
      involve life contingencies.

o     Joint and Survivor Life Annuity: This annuity form guarantees life
      income to you and, after your death, continuation of income to the
      survivor.

The life annuity-period certain and the life annuity-refund certain are
available on either a single life or joint and survivor life basis.

The income annuity options outlined above are available in both fixed and
variable form, unless otherwise indicated. Fixed annuity payments are
guaranteed by us and will be based either on the tables of guaranteed annuity
payments in your Certificate or on our then current annuity rates, whichever
is more favorable for you. Variable income annuities may be funded through
the Common Stock Fund through the purchase of annuity units. The amount of
each variable annuity payment may fluctuate, depending upon the performance
of the Common Stock Fund. That is because the annuity unit value rises and
falls depending on whether the actual rate of net investment return (after
deduction of charges) is higher or lower than the assumed base rate. See
"Annuity Unit Values" in the SAI. Variable income annuities may also be
available by separate prospectus through the Common Stock or other Funds of
other separate accounts we offer.

For all Annuitants, the normal form of annuity provides for fixed payments.
We may offer other forms not outlined here. Your registered representative
can provide details.

For each income annuity option, we will issue a separate written agreement
putting the option into effect. Before we pay any annuity benefit, we require
the return of the Certificate.

The amount of the annuity payments will depend on the amount applied to
purchase the annuity, the type of annuity chosen and, in the case of a life
income annuity option, your age (or your and the joint Annuitant's ages) and
in certain instances, the sex of the Annuitant(s). Once an income annuity
option is chosen and payments have commenced, no change can be made.

If, at the time you elect an income annuity option, the amount to be applied
is less than $2,000 or the initial payment under the option elected is less
than $20 monthly, we reserve the right to pay the Annuity Account Value in a
single sum rather than as payments under the annuity form chosen.

                               38



    
<PAGE>

- -------------------------------------------------------------------------------
PART 7: DEDUCTIONS AND CHARGES
- -------------------------------------------------------------------------------
CHARGES DEDUCTED FROM THE
ANNUITY ACCOUNT VALUE

We allocate the entire amount of each contribution to the Investment Options
you select, subject to certain restrictions. We then periodically deduct
certain amounts from your Annuity Account Value. The charges described below
and under "Charges Deducted from the Investment Funds" below will not be
increased by us for the life of the Certificates. We may reduce certain
charges under sponsored arrangements. See "Sponsored Arrangements" below.
Charges are deducted proportionately from all the Investment Funds in which
your Annuity Account Value is invested on a pro rata basis, except as noted
below.

Withdrawal Charge

A withdrawal charge will be imposed as a percentage of each contribution made
to the extent that (i) a Lump Sum Withdrawal or cumulative withdrawals during
a Contract Year exceed the free corridor amount, or (ii) if the Certificate
is surrendered to receive its Cash Value. We determine the withdrawal charge
separately for each contribution in accordance with the table below.

                                      CONTRACT YEAR
                    1       2       3       4       5       6       7      8+
                 ------  ------  ------  ------  ------  ------  ------  -----
Percentage of
 Contribution    7.0%    6.0%    5.0%    4.0%    3.0%    2.0%    1.0%      0.0%

If the IRA Assured Payment Option or IRA APO Plus is in effect, the
withdrawal charge will be imposed as a percentage of contributions (less
withdrawals), less the amount applied under the Life Contingent Annuity.

The applicable withdrawal charge percentage is determined by the Contract
Year in which the excess withdrawal is made or the Certificate is
surrendered, beginning with "Contract Year 1" with respect to each
contribution withdrawn or surrendered. For purposes of the table, for each
contribution, the Contract Year in which we receive that contribution is
"Contract Year 1."

The withdrawal charge is deducted from the Investment Options from which each
such withdrawal is made in proportion to the amount being withdrawn from each
Investment Option.

    Free Corridor Amount

    The free corridor amount is 15% of the Annuity Account Value at the
    beginning of the Contract Year, minus any amount previously withdrawn
    during that Contract Year.

    While either the IRA Assured Payment Option or IRA APO Plus is in effect,
    the free corridor amount is 10% of the Annuity Account Value at the
    beginning of the Contract Year.

There is no withdrawal charge if a Lump Sum Withdrawal is taken to satisfy
minimum distribution requirements under the Certificate. A free corridor
amount is not applicable to a surrender.

For purposes of calculating the withdrawal charge, (1) we treat contributions
as being withdrawn on a first-in first-out basis, and (2) amounts withdrawn
up to the free corridor amount are not considered a withdrawal of any
contributions.

   
The withdrawal charge is to help cover sales expenses.

GMDB/GMIB Charge

We deduct a charge for providing the GMDB with respect to the Investment
Funds annually on each Processing Date. The charge is equal to 0.40% of the
GMDB in effect at such Processing Date. The charge is equal to 0.40% of the
GMDB in effect at such Processing Date. The charge under the alternate death
benefit is 0.25%. The GMDB/GMIB charge also covers the GMIB which is related
to the GMDB.

Under Certificates issued in New York, we deduct a GMDB charge of 0.35% of
the GMDB in effect on each Processing Date. The charge only covers the GMDB
as the GMIB is currently not available in New York.
    




    


If the amount collected from this charge exceeds the cost of providing the
benefits, it will be to our profit, and may be used to pay distribution
expenses not recovered from sales charges under the Certificates.

Charges for State Premium and Other
Applicable Taxes

We deduct a charge for applicable taxes, such as state or local premium
taxes, that might be imposed in your state. Generally we deduct this charge
from the amount applied to provide an income annuity option. In certain
states, however, we may deduct the charge for taxes from contributions. The
current tax charge that might be imposed varies by state and ranges from 0%
to 2.25%.

                               39



    
<PAGE>

CHARGES DEDUCTED FROM THE
INVESTMENT FUNDS

Mortality and Expense Risk Charge

We will deduct a daily charge from the assets in each Investment Fund to
compensate us for mortality and expense risks. The daily charge is at the
rate of 0.002477%, which is equivalent to an annual rate of 0.90%, on the
assets in each Investment Fund. Approximately 0.60% of this annual charge is
allocated to the mortality risk and 0.30% is allocated to the expense risk.

We will realize a gain from this charge to the extent it is not needed to
provide for benefits and expenses under the Certificate. We will use any gain
for any lawful purpose including payment of distribution expenses not
recovered from sales charges under the Certificate.

The mortality risk assumed is the risk that Annuitants as a group will live
for a longer time than our actuarial tables predict. As a result, we would be
paying more in annuity income than we planned. We also assume a risk that the
mortality assumptions reflected in our guaranteed annuity payment tables,
shown in each Certificate, will differ from actual mortality experience.
Lastly, we assume a mortality risk to the extent that the guaranteed minimum
death benefit charge is insufficient to pay any amount by which such death
benefit exceeds the Cash Value of the Certificate.

The expense risk assumed is the risk that it will cost us more to issue and
administer the Certificates than we expect.

Asset Based Administrative Charge

We will deduct a daily charge from the assets in each Investment Fund, to
compensate us for administrative expenses under the Certificates. The daily
charge is at a rate of 0.000969% (equivalent to an annual rate of 0.35%) on
the assets in each Investment Fund. The asset based administrative charge is
not designed to produce a profit for Equitable Life.

TRUST CHARGES TO PORTFOLIOS

Investment advisory fees charged daily against the Trust's assets, the Rule
12b-1 Plan fee, direct operating expenses of the Trust (such as trustees'
fees, expenses of independent auditors and legal counsel, bank and custodian
charges and liability insurance), and certain investment-related expenses of
the Trust (such as brokerage commissions and other expenses related to the
purchase and sale of securities), are reflected in each Portfolio's daily
share price. The maximum investment advisory fees paid annually by the
Portfolios cannot be changed without a vote by shareholders. They are as
follows:

   
                             DAILY AVERAGE NET ASSETS
                         -------------------------------
                            FIRST
                            $350     NEXT $400  OVER $750
                           MILLION    MILLION    MILLION
                         ---------  ---------  ---------
Aggressive Stock .......    .500%      .475%      .450%
Common Stock and  Money
Market .................    .400%      .375%      .350%
Growth Investors,
Global  and High Yield      .550%      .525%      .500%
    

   
Investment advisory fees are established under the Trust's investment
advisory agreements between the Trust and its investment adviser, Alliance.

The Rule 12b-1 Plan provides that the Trust, on behalf of each Portfolio may
pay annually up to 0.25% of the average daily net assets of a Portfolio
attributable to its Class IB shares in respect of activities primarily
intended to result in the sale of the Class IB shares. The Rule 12b-1 Plan
fee, which may be waived in the discretion of the Distributors may be
increased only by action of the Board of Trustees of the Trust up to a
maximum of 0.50% per annum.

All of these fees and expenses are described more fully in the Trust
prospectus.
    

SPONSORED ARRANGEMENTS

   
For certain sponsored arrangements, we may reduce the withdrawal charge or
change the minimum initial contribution requirements. Under the IRA Assured
Payment Option and IRA APO Plus, we may increase Guaranteed Rates and reduce
purchase rates under the Life Contingent Annuity. We may also change the
guaranteed minimum death benefit and the guaranteed minimum income benefit.
Sponsored arrangements include those in which an employer allows us to sell
Certificates to its employees or retirees on an individual basis.
    

Our costs for sales, administration, and mortality generally vary with the
size and stability of the sponsoring organization among other factors. We
take all these factors into account when reducing charges. To qualify for
reduced charges, a sponsored arrangement must meet certain requirements,


    
including our requirements for size and number of years in existence.
Sponsored arrangements that have been set up solely to buy Certificates or
that have been in existence less than six months will not qualify for reduced
charges.

   
We may also establish different Guaranteed Rates for the Guarantee Periods
under different classes of Certificates for sponsored arrangements.
    

                               40



    
<PAGE>

We will make these and any similar reductions according to our rules in
effect when a Certificate is approved for issue. We may change these rules
from time to time. Any variation in the withdrawal charge will reflect
differences in costs or services and will not be unfairly discriminatory.

Sponsored arrangements may be governed by the Code, the Employee Retirement
Income Security Act of 1974 (ERISA), or both. We make no representations as
to the impact of those and other applicable laws on such programs. WE
RECOMMEND THAT EMPLOYERS PURCHASING OR MAKING CERTIFICATES AVAILABLE FOR
PURCHASE UNDER A SPONSORED ARRANGEMENT SEEK THE ADVICE OF THEIR OWN LEGAL AND
BENEFITS ADVISERS.

OTHER DISTRIBUTION ARRANGEMENTS

The withdrawal charge may be reduced or eliminated when sales are made in a
manner that results in savings of sales and administrative expenses, such as
sales through persons who are compensated by clients for recommending
investments and receive no commission or reduced commissions in connection
with the sale of the Certificates. In no event will a reduction or
elimination of the withdrawal charge be permitted where it would be unfairly
discriminatory.

                               41



    
<PAGE>

- -------------------------------------------------------------------------------
PART 8: VOTING RIGHTS
- -------------------------------------------------------------------------------
TRUST VOTING RIGHTS

As explained previously, contributions allocated to the Investment Funds are
invested in shares of the corresponding Portfolios of the Trust. Since we own
the assets of the Separate Account, we are the legal owner of the shares and,
as such, have the right to vote on certain matters. Among other things, we
may vote:

o  to elect the Trust's Board of Trustees,
o  to ratify the selection of independent auditors for the Trust, and
o  on any other matters described in the Trust's current prospectus or
   requiring a vote by shareholders under the 1940 Act.

Because the Trust is a Massachusetts business trust, annual meetings are not
required. Whenever a shareholder vote is taken, we will give Certificate
Owners the opportunity to instruct us how to vote the number of shares
attributable to their Certificates. If we do not receive instructions in time
from all Certificate Owners, we will vote the shares of a Portfolio for which
no instructions have been received in the same proportion as we vote shares
of that Portfolio for which we have received instructions. We will also vote
any shares that we are entitled to vote directly because of amounts we have
in an Investment Fund in the same proportions that Certificate Owners vote.

Each Trust share is entitled to one vote. Fractional shares will be counted.
Voting generally is on a Portfolio-by-Portfolio basis except that shares will
be voted on an aggregate basis when universal matters, such as election of
Trustees and ratification of independent auditors, are voted upon. However,
if the Trustees determine that shareholders in a Portfolio are not affected
by a particular matter, then such shareholders generally would not be
entitled to vote on that matter.

VOTING RIGHTS OF OTHERS

Currently, we control the Trust. Trust shares are held by other separate
accounts of ours and by separate accounts of insurance companies affiliated
and unaffiliated with us. Shares held by these separate accounts will
probably be voted according to the instructions of the owners of insurance
policies and contracts issued by those insurance companies. While this will
dilute the effect of the voting instructions of the Rollover IRA Certificate
Owners, we currently do not foresee any disadvantages arising out of this.
The Trust's Board of Trustees intends to monitor events in order to identify
any material irreconcilable conflicts that possibly may arise and to
determine what action, if any, should be taken in response. If we believe
that the Trust's response to any of those events insufficiently protects our
Certificate Owners, we will see to it that appropriate action is taken to
protect our Certificate Owners.

SEPARATE ACCOUNT VOTING RIGHTS

If actions relating to the Separate Account require Certificate Owner
approval, Certificate Owners will be entitled to one vote for each
Accumulation Unit they have in the Investment Funds. Each Certificate Owner
who has elected a variable annuity payout may cast the number of votes equal
to the dollar amount of reserves we are holding for that annuity in the
Common Stock Fund divided by the Accumulation Unit Value for the Common Stock
Fund. We will cast votes attributable to any amounts we have in the
Investment Funds in the same proportion as votes cast by Certificate Owners.

CHANGES IN APPLICABLE LAW

The voting rights we describe in this prospectus are created under applicable
Federal securities laws. To the extent that those laws or the regulations
promulgated under those laws eliminate the necessity to submit matters for
approval by persons having voting rights in separate accounts of insurance
companies, we reserve the right to proceed in accordance with those laws or
regulations.

                               42



    
<PAGE>

- -------------------------------------------------------------------------------
PART 9: TAX ASPECTS OF THE CERTIFICATES
- -------------------------------------------------------------------------------

TAX-QUALIFIED INDIVIDUAL RETIREMENT ANNUITIES (IRAS)

Introduction

The Rollover IRA Certificate is designed to qualify as an IRA under Section
408(b) of the Code. Your rights under the Rollover IRA cannot be forfeited.

This prospectus contains the information which the Internal Revenue Service
(IRS) requires to be disclosed to an individual before he or she purchases an
IRA.

This Part covers some of the special tax rules that apply to individual
retirement arrangements. You should be aware that an IRA is subject to
certain restrictions in order to qualify for its special treatment under the
Federal tax law.

This prospectus provides our general understanding of applicable Federal
income tax rules, but does not provide detailed tax information and does not
address issues such as state income and other taxes or Federal gift and
estate taxes. Please consult a tax adviser when considering the tax aspects
of the Rollover IRA Certificates.

Further information on IRA tax matters can be obtained from any IRS district
office. Additional information regarding IRAs, including a discussion of
required distributions, can be found in IRS Publication 590, entitled
"Individual Retirement Arrangements (IRAs)," which is generally updated
annually.

The Rollover IRA Certificate has been approved by the IRS as to form for use
as an IRA. This IRS approval is a determination only as to the form of the
annuity and does not represent a determination of the merits of the annuity
as an investment.

Cancellation

You can cancel a Certificate issued as an IRA by following the directions in
Part 5 under "Free Look Period." Since there may be adverse tax consequences
if a Certificate is cancelled (and because we are required to report to the
IRS certain distributions from cancelled IRAs), you should consult with a tax
adviser before making any such decision. If you cancel this Certificate, you
may establish a new individual retirement arrangement if at the time you meet
the requirements for establishing an individual retirement arrangement.

Contributions to IRAs

Individuals may make three different types of contributions to purchase an
IRA, or as later additions to an existing IRA: "regular" contributions out of
earnings, tax-free "rollover" contributions from tax-qualified plans, or
direct custodian-to-custodian transfers from other individual retirement
arrangements ("direct transfers").

The initial contribution to the Certificate must be either a rollover or a
direct custodian-to-custodian transfer. See "Tax-Free Transfers and
Rollovers," discussed below. Any subsequent contributions you make may be any
of rollovers, direct transfers or "regular" IRA contributions. See
"Contributions Under the Certificates" in Part 5. The immediately following
discussion relates to "regular" IRA contributions. For the reasons noted in
"Tax-Free Transfers and Rollovers" below, you should consult with your tax
adviser before making any subsequent contributions to an IRA which is
intended to serve as a "conduit" IRA.

Generally, $2,000 is the maximum amount of deductible and nondeductible
contributions which may be made to all IRAs by an individual in any taxable
year. The above limit may be less when the individual's earnings are below
$2,000. This limit does not apply to rollover contributions or direct
custodian-to-custodian transfers into an IRA.





    


The amount of IRA contributions for a tax year that an individual can deduct
depends on whether the individual (or the individual's spouse, if a joint
return is filed) is covered by an employer-sponsored tax-favored retirement
plan. If the individual's spouse does not work or elects to be treated as
having no compensation, the individual and the individual's spouse may
contribute up to $2,250 to individual retirement arrangements (but no more
than $2,000 to any one individual retirement arrangement). The non-working
spouse owns his or her individual retirement arrangements, even if the
working spouse makes contributions to purchase the spousal individual
retirement arrangements.

If neither the individual nor the individual's spouse is covered during any
part of the taxable year by an employer-sponsored tax-favored retirement plan
(including a qualified plan, a tax sheltered account or annuity under Section
403(b) of the Code (TSA) or a simplified employee pension plan), then
regardless of adjusted gross income (AGI), each working spouse may make
deductible contributions to an IRA for each tax year (MAXIMUM PERMISSIBLE
DOLLAR DEDUCTION) up to the lesser of $2,000 or 100% of compensation. In
certain cases, individuals covered by a tax-favored retirement plan include
persons eligible to participate in the plan although not actually
participating. Whether or not a person is covered by a retirement plan will
be reported on an employee's Form W-2.

                               43



    
<PAGE>

If the individual is single and covered by a retirement plan during any part
of the taxable year, the deduction for IRA contributions phases out with AGI
between $25,000 and $35,000. If the individual is married and files a joint
return, and either the individual or the spouse is covered by a tax-favored
retirement plan during any part of the taxable year, the deduction for IRA
contributions phases out with AGI between $40,000 and $50,000. If the
individual is married, files a separate return and is covered by a
tax-favored retirement plan during any part of the taxable year, the
deduction for IRA contributions phases out with AGI between $0 and $10,000.
Married individuals filing separate returns must take into account the
retirement plan coverage of the other spouse, unless the couple has lived
apart for the entire taxable year. If AGI is below the phase-out range, an
individual is entitled to the Maximum Permissible Dollar Deduction. In
computing the partial deduction for IRA contributions the individual must
round the amount of the deduction to the nearest $10. The permissible
deduction for IRA contributions is a minimum of $200 if AGI is less than the
amount at which the deduction entirely phases out.

If the individual (or the individual's spouse, unless the couple has lived
apart the entire taxable year and their filing status is married, filing
separately) is covered by a tax-favored retirement plan, the deduction for
IRA contributions must be computed using one of two methods. Under the first
method, the individual determines AGI and subtracts $25,000 if the individual
is a single person, $40,000 if the individual is married and files a joint
return with the spouse, or $0 if the individual is married and files a
separate return. The resulting amount is the individual's Excess AGI. The
individual then determines the limit on the deduction for IRA contributions
using the following formula:


                                                       Adjusted
$10,000-Excess AGI             Maximum                  Dollar
- -------------------        X   Permissible        =    Deduction
    $10,000                    Dollar Deduction         Limit


   
Under the second method, the individual determines his or her Excess AGI and
then refers to the table in Appendix V originally prepared by the IRS to
determine the deduction.
    

Contributions may be made for a tax year until the deadline for filing a
Federal income tax return for that tax year (without extensions). No
contributions are allowed for the tax year in which an individual attains age
70 1/2 or any tax year after that. A working spouse age 70 1/2 or over,
however, can contribute up to the lesser of $2,000 or 100% of "earned income"
to a spousal individual retirement arrangement for a non-working spouse until
the year in which the non-working spouse reaches age 70 1/2.

An individual not eligible to deduct part or all of the IRA contribution may
still make nondeductible contributions on which earnings will accumulate on a
tax-deferred basis. The deductible and nondeductible contributions may not,
however, together exceed the lesser of the $2,000 limit (or $2,250 spousal
limit) or 100% of compensation for each tax year. See "Excess Contributions"
below. Individuals must keep their own records of deductible and
nondeductible contributions in order to prevent double taxation on the
distribution of previously taxed amounts. See "Distributions from IRA
Certificates" below.

An individual making nondeductible contributions in any taxable year, or
receiving amounts from any IRA to which he or she has made nondeductible
contributions, must file the required information with the IRS. Moreover,
individuals making nondeductible IRA contributions must retain all income tax
returns and records pertaining to such contributions until interest in such
IRAs are fully distributed.





    


Excess Contributions

Excess contributions to an IRA are subject to a 6% excise tax for the year in
which made and for each year thereafter until withdrawn. In the case of
"regular" IRA contributions any contribution in excess of the lesser of
$2,000 or 100% of compensation or earned income is an "excess contribution,"
(without regard to the deductibility or nondeductibility of IRA contributions
under this limit). Also, any "regular" contributions made after you reach age
70 1/2 are excess contributions. In the case of rollover IRA contributions,
excess contributions are amounts which are not eligible to be rolled over
(for example, after tax contributions to a qualified plan or minimum
distributions required to be made after age 70 1/2). An excess contribution
(rollover or "regular") which is withdrawn, however, before the time for
filing the individual's Federal income tax return for the tax year (including
extensions) is not includable in income and therefore is not subject to the
10% penalty tax on early distributions (discussed below under "Penalty Tax on
Early Distributions"), provided any earnings attributable to the excess
contribution are also withdrawn and no tax deduction is taken for the excess
contribution. The withdrawn earnings on the excess contribution, however,
would be includable in the individual's gross income and would be subject to
the 10% penalty tax. If excess contributions are not withdrawn before the
time for filing the individual's Federal income tax return for the year
(including extensions), "regular" contributions may still be withdrawn after
that time if the IRA contribution for the tax year did not exceed $2,250 and
no tax deduction was taken for the excess contribution; in that event, the
excess contribution would not be includable in gross income and would not be
subject to the 10% penalty tax. Lastly, excess "regular" contributions may
also be removed by underutilizing the allowable contribution limits for a
later year.

                               44



    
<PAGE>

If excess rollover contributions are not withdrawn before the time for filing
the individual's Federal tax return for the year (including extensions) and
the excess contribution occurred as a result of incorrect information
provided by the plan, any such excess amount can be withdrawn if no tax
deduction was taken for the excess contribution. As above, excess rollover
contributions withdrawn under those circumstances would not be includable in
gross income and would not be subject to the 10% penalty tax.

Tax-Free Transfers and Rollovers

Rollover contributions may be made to an IRA from these sources: (i)
qualified plans, (ii) TSAs (including 403(b)(7) custodial accounts) and (iii)
other individual retirement arrangements.

The rollover amount must be transferred to the Certificate either as a direct
rollover of an "eligible rollover distribution" (described below) or as a
rollover by the individual plan participant or owner of the individual
retirement arrangement. In the latter cases, the rollover must be made within
60 days of the date the proceeds from another individual retirement
arrangement or an eligible rollover distribution from a qualified plan or TSA
were received. Generally the taxable portion of any distribution from a
qualified plan or TSA is an eligible rollover distribution and may be rolled
over tax-free to an IRA unless the distribution is (i) a required minimum
distribution under Section 401(a)(9) of the Code; or (ii) one of a series of
substantially equal periodic payments made (not less frequently than
annually) (a) for the life (or life expectancy) of the plan participant or
the joint lives (or joint life expectancies) of the plan participant and his
or her designated beneficiary, or (b) for a specified period of ten years or
more.

Under some circumstances, amounts from a Certificate may be rolled over on a
tax-free basis to a qualified plan. To get this "conduit" IRA treatment, the
source of funds used to establish the IRA must be a rollover contribution
from the qualified plan and the entire amount received from the IRA
(including any earnings on the rollover contribution) must be rolled over
into another qualified plan within 60 days of the date received. Similar
rules apply in the case of a TSA. If you make a contribution to the
Certificate which is from an eligible rollover distribution and you commingle
such contribution with other contributions, you may not be able to roll over
these eligible rollover distribution contributions and earnings to another
qualified plan (or TSA, as the case may be) at a future date, unless the Code
permits.

Under the conditions and limitations of the Code, an individual may elect for
each IRA to make a tax-free rollover once every 12-month period among
individual retirement arrangements (including rollovers from retirement bonds
purchased before 1983). Custodian-to-custodian transfers are not rollovers
and can be made more frequently than once a year.

The same tax-free treatment applies to amounts withdrawn from the Certificate
and rolled over into other individual retirement arrangements unless the
distribution was received under an inherited IRA. Tax-free rollovers are also
available to the surviving spouse beneficiary of a deceased individual, or a
spousal alternate payee of a qualified domestic relations order applicable to
a qualified plan. In some cases, IRAs can be transferred on a tax-free basis
between spouses or former spouses incidental to a judicial decree of divorce
or separation.

Distributions from IRA Certificates

Income or gains on contributions under IRAs are not subject to Federal income
tax until benefits are distributed to the individual. Distributions include
withdrawals from your Certificate, surrender of your Certificate and annuity
payments from your Certificate. Death benefits are also distributions. Except
as discussed below, the amount of any distribution from an IRA is fully
includable as ordinary income by the individual in gross income.

If the individual makes non-deductible IRA contributions, those contributions
are recovered tax-free when distributions are received. The individual must
keep records of all nondeductible contributions. At the end of each tax year
in which the individual has received a distribution, the individual
determines a ratio of the total nondeductible IRA contributions (less any
amounts previously withdrawn tax-free) to the total account balances of all
IRAs held by the individual at the end of the tax year (including rollover
IRAs) plus all IRA distributions made during such tax year. The resulting
ratio is then multiplied by all distributions from the IRA during that tax
year to determine the nontaxable portion of each distribution.

In addition, a distribution (other than a required minimum distribution
received after age 70 1/2) is not taxable if (1) the amount received is a
return of excess contributions which are withdrawn, as described under
"Excess Contributions" above, (2) the entire amount received is rolled over
to another individual retirement arrangement (see "Tax-Free Transfers and
Rollovers" above) or (3) in certain limited circumstances, where the IRA acts
as a "conduit," the entire amount is paid into a qualified plan or TSA that
permits rollover contributions.

Distributions from an IRA are not entitled to the special favorable five-year
averaging method (or, in certain cases, favorable ten-year averaging and
long-term capital gain treatment) available in certain cases to distributions
from qualified plans.

Required Minimum Distributions



    
The minimum distribution rules require IRA owners to start taking annual
distributions from their retirement plans by age 70 1/2. The distribution
requirements are designed to provide for distribution of the

                               45



    
<PAGE>

owner's interest in the IRA over the owner's life expectancy. Whether the
correct amount has been distributed is calculated on a year by year basis;
there are no provisions in the Code to allow amounts taken in excess of the
required amount to be carried over or carried back and credited to other
years.

Generally, an individual must take the first required minimum distribution
with respect to the calendar year in which the individual turns age 70 1/2.
The individual has the choice to take the first required minimum distribution
during the calendar year he or she turns age 70 1/2, or to delay taking it
until the three month (January 1-April 1) period in the next calendar year.
(Distributions must commence no later than the "Required Beginning Date,"
which is the April 1st of the calendar year following the calendar year in
which the individual turns age 70 1/2.) If the individual chooses to delay
taking the first annual minimum distribution, then the individual will have
to take two minimum distributions in that year--the delayed one for the first
year and the one actually for that year. Once minimum distributions begin,
they must be made at some time every year.

There are two approaches to taking minimum distributions--"account based" or
"annuity based"--and there are a number of distribution options in both of
these categories. These choices are intended to give individuals a great deal
of flexibility to provide for themselves and their families.

An account based minimum distribution approach may be a lump sum payment, or
periodic withdrawals made over a period which does not extend beyond the
individual's life expectancy or the joint life expectancies of the individual
and a designated beneficiary. An annuity based approach involves application
of the Annuity Account Value to an annuity for the life of the individual or
the joint lives of the individual and a designated beneficiary, or for a
period certain not extending beyond applicable life expectancies.

You should discuss with your tax adviser which minimum distribution options
are best for your own personal situation. Individuals who are participants in
more than one tax-favored retirement plan may be able to choose different
distribution options for each plan.

Your required minimum distribution for any taxable year is calculated by
taking into account the required minimum distribution from each of your
individual retirement arrangements. The IRS, however, does not require that
you make the required distribution from each individual retirement
arrangement that you maintain. As long as the total amount distributed
annually satisfies your overall minimum distribution requirement, you may
choose to take your annual required distribution from any one or more
individual retirement arrangements that you maintain.

An individual may recompute his or her minimum distribution amount each year
based on the individual's current life expectancy as well as that of the
spouse. No recomputation is permitted, however, for a beneficiary other than
a spouse. If there is an insufficient distribution in any year, a 50% tax may
be imposed on the amount by which the minimum required to be distributed
exceeds the amount actually distributed. The penalty tax may be waived by the
Secretary of the Treasury in certain limited circumstances. Failure to have
distributions made as the Code and Treasury regulations require may result in
disqualification of your IRA. See "Tax Penalty for Insufficient
Distributions" below.

Except as described in the next sentence, if the individual dies after
distribution in the form of an annuity has begun, or after the Required
Beginning Date, payment of the remaining interest must be made at least as
rapidly as under the method used prior to the individual's death. (The IRS
has indicated that an exception to the rule that payment of the remaining
interest must be made at least as rapidly as under the method used prior to
the individual's death applies if the beneficiary of the IRA is the surviving
spouse. In some circumstances, the surviving spouse may elect to "make the
IRA his or her own" and halt distributions until he or she reaches age 70
1/2).

If an individual dies before the Required Beginning Date and before
distributions in the form of an annuity begin, distributions of the
individual's entire interest under the Certificate must be completed within
five years after death, unless payments to a designated beneficiary begin
within one year of the individual's death and are made over the beneficiary's
life or over a period certain which does not extend beyond the beneficiary's
life expectancy.

If the surviving spouse is the designated beneficiary, the spouse may delay
the commencement of such payments up until the individual would have attained
70 1/2. In the alternative, a surviving spouse may elect to roll over the
inherited IRA into the surviving spouse's own IRA.

Taxation of Death Benefits

Distributions received by a beneficiary are generally given the same tax
treatment the individual would have received if distribution had been made to
the individual.

If you elect to have your spouse be the sole primary beneficiary and to be
the successor Annuitant and

                               46



    
<PAGE>

Certificate Owner, then your surviving spouse automatically becomes both the
successor Certificate Owner and Annuitant, and no death benefit is payable
until the surviving spouse's death.

Guaranteed Minimum Death Benefit

The Code provides that no part of an individual retirement account may be
invested in life insurance contracts. Treasury Regulations provide that an
individual retirement account may be invested in an annuity contract which
provides a death benefit of the greater of premiums paid or the contract's
cash value. Your Certificate provides a minimum death benefit guarantee that
in certain circumstances may be greater than either of contributions made or
the Annuity Account Value. Although there is no ruling regarding the type of
minimum death benefit guarantee provided by the Certificate, Equitable Life
believes that the Certificate's minimum death benefit guarantee should not
adversely affect the qualification of the Certificate as an IRA.
Nevertheless, it is possible that the IRS could disagree, or take the
position that some portion of the charge in the Certificate for the minimum
death benefit guarantee should be treated for Federal income tax purposes as
a taxable partial withdrawal from the Certificate. If this were so, such a
deemed withdrawal would also be subject to tax penalty for Certificate Owners
under age 59 1/2.

Tax Considerations for the IRA Assured Payment Option and IRA APO Plus

Although the Life Contingent Annuity does not have a Cash Value, it will be
assigned a value for tax purposes which will generally change each year. This
value must be taken into account when determining the amount of required
minimum distributions from your IRA even though the Life Contingent Annuity
may not be providing a source of funds to satisfy such required minimum
distribution. Accordingly, before you apply any IRA funds under the IRA
Assured Payment Option or IRA APO Plus or terminate such Options, you should
be aware of the tax considerations discussed below. Consult with your tax
adviser to determine the impact of electing the IRA Assured Payment Option
and IRA APO Plus in view of your own particular situation.

When funds have been allocated to the Life Contingent Annuity, you will
generally be required to determine your required minimum distribution by
annually recalculating your life expectancy. The IRA Assured Payment Option
and IRA APO Plus will not be available if you have previously made a
different election. Recalculation is no longer required once the only
payments you or your spouse receive are under the Life Contingent Annuity.

If prior to the date payments are to start under the Life Contingent Annuity,
you surrender your Certificate, or withdraw any remaining Annuity Account
Value, it may be necessary for you to satisfy your required minimum
distribution by accelerating the start date of payments for your Life
Contingent Annuity, or to the extent available, take distributions from other
IRA funds you may have. Alternatively you may convert your IRA Life
Contingent Annuity under the IRA Rollover to a non-qualifed Life Contingent
Annuity. This would be viewed as a distribution of the value of the Life
Contingent Annuity from the IRA, and therefore, would be a taxable event.
However, since the Life Contingent Annuity would no longer be part of an IRA,
its value would not have to be taken into account in determining future
required minimum distributions.

If you have elected a Joint and Survivor form of the Life Contingent Annuity,
the joint Annuitant must be your spouse. You must determine your required
minimum distribution by annually recalculating both your life expectancy and
your spouse's life expectancy. The IRA Assured Payment Option and IRA APO
Plus will not be available if you have previously made a different election.
Recalculation is no longer required once the only payments you or your spouse
receive are under the Life Contingent Annuity. The value of such an annuity
will change in the event of your death or the death of your spouse. For this
reason, it is important that we be informed if you or your spouse dies before
the Life Contingent Annuity has started payments so that a lower valuation
can be made. Otherwise a higher tax value may result in an overstatement of
the amount that would be necessary to satisfy your required minimum
distribution amount.

Allocations of funds to the Life Contingent Annuity may prevent the
Certificate from later receiving "conduit" IRA treatment. See "Tax-Free
Transfers and Rollovers" above.

Prohibited Transaction

An IRA may not be borrowed against or used as collateral for a loan or other
obligation. If the IRA is borrowed against or used as collateral, its
tax-favored status will be lost as of the first day of the tax year in which
the event occurred. If this happens, the individual must include in Federal
gross income for that year an amount equal to the fair market value of the
IRA Certificate as of the first day of that tax year, less the amount of any
nondeductible contributions not previously withdrawn. Also, the early
distribution penalty tax of 10% will apply if the individual has not reached
age 59 1/2 before the first day of that tax year. See "Penalty Tax on Early
Distributions" below.

                               47



    
<PAGE>

PENALTY TAX ON EARLY DISTRIBUTIONS

The taxable portion of IRA distributions will be subject to a 10% penalty tax
unless the distribution is made (1) on or after your death, (2) because you
have become disabled, (3) on or after the date when you reach age 59 1/2, or
(4) in accordance with the exception outlined below if you are under 59 1/2.

A payout over your life or life expectancy (or joint and survivor lives or
life expectancies), which is part of a series of substantially equal periodic
payments made at least annually, is also not subject to penalty tax. To
permit you to meet this exception, Equitable Life has two options:
Substantially Equal Payment Withdrawals and the IRA Assured Payment Option
with level payments, both of which are described in Part 6. If you are a
Rollover IRA Certificate Owner who will be under age 59 1/2 as of the date
the first payment is expected to be received and you choose either option,
Equitable Life will calculate the substantially equal annual payments under a
method we will select based on guidelines issued by the IRS (currently
contained in IRS Notice 89-25, Question and Answer 12). Although
Substantially Equal Payment Withdrawals and IRA Assured Payment Option
payments are not subject to the 10% penalty tax, they are taxable as
discussed in "Distributions from IRA Certificates," above. Once Substantially
Equal Payment Withdrawals or IRA Assured Payment Option payments begin, the
distributions should not be stopped or changed until the later of your
attaining age 59 1/2 or five years after the date of the first distribution,
or the penalty tax, including an interest charge for the prior penalty
avoidance, may apply to all withdrawals. Also, it is possible that the IRS
could view any additional withdrawal or payment you take from your
Certificate as changing your pattern of Substantially Equal Payment
Withdrawals or IRA Assured Payment Option payments for purposes of
determining whether the penalty applies.

   
Where a taxpayer under age 59 1/2 purchases an individual retirement annuity
contract calling for substantially equal periodic payments during a fixed
period, continuing afterwards under a joint life contingent annuity with a
reduced payment to the survivor (e.g., a joint and 50% to survivor), the
question might be raised whether payments will not be substantially equal for
the joint lives of the taxpayer and survivor, as the payments will be reduced
at some point. In issuing our information returns, we code the substantially
equal periodic payments from such a contract as eligible for an exception
from the early distribution penalty. We believe that any change in payments
to the survivor would come within the statutory provision covering change of
payments on account of death. As there is no direct authority on this point,
however, if you are under age 59 1/2, you should discuss this item with your
own tax adviser when electing a reduced survivorship option.
    

TAX PENALTY FOR INSUFFICIENT
DISTRIBUTIONS

Failure to make required distributions discussed above in "Required Minimum
Distributions" may cause the disqualification of the IRA. Disqualification
may result in current taxation of your entire benefit. In addition a 50%
penalty tax may be imposed on the difference between the required
distribution amount and the amount actually distributed, if any.

We do not automatically make distributions from a Certificate before the
Annuity Commencement Date unless a request has been made. It is your
responsibility to comply with the minimum distribution rules. We will notify
you when our records show that your age 70 1/2 is approaching. If you do not
select a method, we will assume you are taking your minimum distribution from
another IRA that you maintain. You should consult with your tax adviser
concerning these rules and their proper application to your situation.

TAX PENALTY FOR EXCESS DISTRIBUTIONS OR ACCUMULATION

A 15% excise tax applies to an individual's aggregate excess distributions
from all tax-favored retirement plans (including IRAs). The excise tax is in
addition to the ordinary income tax due but is reduced by the amount (if any)
of the early distribution penalty tax imposed by the Code. The aggregate
distributions in any year will be subject to excise tax if they exceed an
indexed amount ($155,000 in 1996).

In addition, in certain cases the estate tax imposed on a deceased
individual's estate will be increased if the accumulated value of the
individual's interest in qualified annuities and tax favored retirement plans
is excessive.

FEDERAL AND STATE INCOME TAX
WITHHOLDING

Equitable Life is required to withhold Federal income tax from IRA
distributions, unless the recipient elects not to be subject to income tax
withholding. The rate of withholding will depend on the type of distribution
and, in certain cases, the amount of the distribution. Special withholding
rules apply to foreign recipients and United States citizens residing outside
the United States. If a recipient does not

                               48



    
<PAGE>

have sufficient income tax withheld or does not make sufficient estimated
income tax payments, however, the recipient may incur penalties under the
estimated income tax rules. Recipients should consult their tax advisers to
determine whether they should elect out of withholding. Requests not to
withhold Federal income tax must be made in writing prior to receiving
benefits under the Certificate. Our Processing Office will provide forms for
this purpose. No election out of withholding is valid unless the recipient
provides us with the correct taxpayer identification number and a United
States residence address.

Certain states have indicated that income tax withholding will apply to
payments made from the Certificate to residents. In some states, a recipient
may elect out of state withholding. Generally, an election out of Federal
withholding will also be considered an election out of state withholding. If
you need more information concerning a particular state or any required
forms, call our Processing Office at the toll-free number and consult your
tax adviser.

Periodic payments are generally subject to wage-bracket type withholding (as
if such payments were payments of wages by an employer to an employee) unless
the recipient elects no withholding. If a recipient does not elect out of
withholding or does not specify the number of withholding exemptions,
withholding will generally be made as if the recipient is married and
claiming three withholding exemptions. There is an annual threshold of
taxable income from periodic annuity payments which is exempt from
withholding based on this assumption. For 1996, a recipient of periodic
payments (e.g., monthly or annual payments) which total less than a $14,075
taxable amount will generally be exempt from Federal income tax withholding,
unless the recipient specifies a different choice of withholding exemptions.
A withholding election may be revoked at any time and remains effective until
revoked. If a recipient fails to provide a correct taxpayer identification
number, withholding is made as if the recipient is single with no exemptions.

A recipient of a non-periodic distribution (total or partial) will generally
be subject to withholding at a flat 10% rate. A recipient who provides a
United States residence address and a correct taxpayer identification number
will generally be permitted to elect not to have tax withheld.

All recipients receiving periodic and non-periodic payments will be further
notified of the withholding requirements and of their right to make
withholding elections.

OTHER WITHHOLDING

As a general rule, if death benefits are payable to a person two or more
generations younger than the Certificate Owner, a Federal generation skipping
tax may be payable with respect to the benefit at rates similar to the
maximum estate tax rate in effect at the time. The generation skipping tax
provisions generally apply to transfers which would also be subject to the
gift and estate tax rules. Individuals are generally allowed an aggregate
generation skipping tax exemption of $1 million. Because these rules are
complex, you should consult with your tax adviser for specific information,
especially where benefits are passing to younger generations, as opposed to a
spouse or child.

If we believe a benefit may be subject to generation skipping tax we may be
required to withhold for such tax unless we receive acceptable written
confirmation that no such tax is payable.

IMPACT OF TAXES TO EQUITABLE LIFE

The Certificates provide that Equitable Life may charge the Separate Account
for taxes. Equitable Life can set up reserves for such taxes.

TRANSFERS AMONG INVESTMENT OPTIONS

Transfers among the Investment Funds or between the Guaranteed Period Account
and one or more Investment Funds are not taxable.

TAX CHANGES

The United States Congress has in the past considered and may in the future
consider proposals for legislation that, if enacted, could change the tax
treatment of annuities and individual retirement arrangements. In addition,
the Treasury Department may amend existing regulations, issue new
regulations, or adopt new interpretations of existing laws. State tax laws
or, if you are not a United States resident, foreign tax laws, may affect the
tax consequences to you or the beneficiary. These laws may change from time
to time without notice and, as a result, the tax consequences may be altered.
There is no way of predicting whether, when or in what form any such change
would be adopted.

Any such change could have retroactive effects regardless of the date of
enactment. We suggest you consult your legal or tax adviser.

                               49



    
<PAGE>

- -------------------------------------------------------------------------------
PART 10: INDEPENDENT ACCOUNTANTS
- -------------------------------------------------------------------------------

The consolidated financial statements and consolidated financial statement
schedules of Equitable Life at December 31, 1995 and 1994 and for each of the
three years in the period ended December 31, 1995 included in Equitable
Life's Annual Report on Form 10-K, incorporated by reference in the
prospectus, have been examined by Price Waterhouse LLP, independent
accountants, whose reports thereon are incorporated herein by reference. Such
consolidated financial statements and consolidated financial statement
schedules have been incorporated herein by reference in reliance upon the
reports of Price Waterhouse LLP given upon their authority as experts in
accounting and auditing.

                               50



    
<PAGE>

                 APPENDIX I: MARKET VALUE ADJUSTMENT EXAMPLE
- -----------------------------------------------------------------------------

The example below shows how the market value adjustment would be determined
and how it would be applied to a withdrawal, assuming that $100,000 were
allocated on February 15, 1997 to a Guarantee Period with an Expiration Date
of February 15, 2006 at a Guaranteed Rate of 7.00% resulting in a Maturity
Value at the Expiration Date of $183,846, and further assuming that a
withdrawal of $50,000 were made on February 15, 2001.

                                                     ASSUMED
                                                GUARANTEED RATE ON
                                                FEBRUARY 15, 2001
                                             ----------------------
                                                5.00%       9.00%
                                             ----------  ----------
As of February 15, 2001 (Before Withdrawal)
- -------------------------------------------
(1) Present Value of Maturity Value, also
    Annuity Account Value ..................   $144,048    $119,487
(2) Guaranteed Period Amount ...............    131,080     131,080
(3) Market Value Adjustment: (1)-(2)  ......     12,968     (11,593)
On February 15, 2001 (After Withdrawal)
- -------------------------------------------
(4) Portion of (3) Associated
    with Withdrawal: (3) x [$50,000 / (1)]     $  4,501    $ (4,851)
(5) Reduction in Guaranteed
    Period Amount: [$50,000-(4)] ...........     45,499      54,851
(6) Guaranteed Period Amount: (2)-(5)  .....     85,581      76,229
(7) Maturity Value .........................    120,032     106,915
(8) Present Value of (7), also
    Annuity Account Value ..................     94,048      69,487

You should note that under this example if a withdrawal is made when rates
have increased (from 7.00% to 9.00% in the example), a portion of a negative
market value adjustment is realized. On the other hand, if a withdrawal is
made when rates have decreased (from 7.00% to 5.00% in the example), a
portion of a positive market value adjustment is realized.

                               51



    
<PAGE>

         APPENDIX II: GUARANTEED MINIMUM DEATH BENEFIT (GMDB) EXAMPLE
- -----------------------------------------------------------------------------

Under the Certificates the death benefit is equal to the sum of:
 (1)      the Annuity Account Value in the Investment Funds, or, if greater,
          the GMDB (see "Guaranteed Minimum Death Benefit (GMDB)" in Part 5);
          and

 (2)      the death benefit provided with respect to the Guaranteed Period
          Account (see "Death Benefit Amount" in Part 4).

   
The following is an example illustrating the calculation of the GMDB.
Assuming $100,000 is allocated to the Investment Funds (with no allocation to
the Money Market Fund), no subsequent contributions, no transfers and no
withdrawals, the GMDB for an Annuitant age 45 would be calculated as follows:

   END OF
 CONTRACT    ANNUITY ACCOUNT   NON-NEW YORK
    YEAR          VALUE          GMDB(1)      NEW YORK GMDB
- ----------  ---------------  --------------  -------------
     1          $105,000         $106,000      $105,000(2)
     2          $108,675         $112,360      $108,675(2)
     3          $124,976         $119,102      $119,102(3)
     4          $135,912         $126,248      $126,248(3)
     5          $149,503         $133,823      $133,823(3)
     6          $149,503         $141,852      $141,852(3)
     7          $161,463         $150,363      $161,463(3)
     8          $161,463         $159,385      $161,463(2)
    

The Annuity Account Values for Contract Years 1 through 8 are determined
based on hypothetical rates of return of 5.00%, 3.50%, 15.00%, 8.75%, 10.00%,
0.00%, 8.00% and 0.00%, respectively.

NON-NEW YORK

   (1)For Contract Years 1 through 8, the GMDB equals the initial contribution
      increased by 6%.

NEW YORK

   
   (2)At the end of Contract Years 1 and 2, and again at the end of Contract
      Year 8, the GMDB is equal to the Annuity Account Value.

   (3)At the end of Contract Years 3 through 6, the GMDB is equal to the
      contribution increased by 6% instead of the Annuity Account Value, since
      the GMDB cannot be greater than this amount. However, at the end of the
      seventh Contract Year the GMDB is equal to the Annuity Account Value of
      $161,463 even though it is greater than the contribution increased at 6%
      ($150,363) because the cap does not apply on the seventh Processing
      Date.
    

                               52



    
<PAGE>

   
                          APPENDIX III: GMIB EXAMPLE
- -----------------------------------------------------------------------------

GMIB is equal to:

   (A)     the greater of:

       (i) the Annuity Account Value in the Investment Funds, and

       (ii) an amount equal to the GMDB (reduced by any remaining withdrawal
      charges)
       divided by:

   (B) the guaranteed maximum annuity purchase rates.

The examples below assume a male age 60 has purchased the Rollover IRA in
1996 with an initial contribution of $100,000 that is allocated 100% to the
Investments Funds (excluding the Money Market Fund). The GMDB in the 10th
Contract Year is $179,085 at 6% interest (a reduction in the GMDB due to
withdrawal charges is not applicable). Assuming level annual payments under
the IRA Assured Payment Option, and hypothetical rates of return (after
deduction of charges) in the Investment Funds of 0% in Example 1 and 8% in
Example 2, the GMIB in the 10th Contract Year would be as follows:

                                               EXAMPLE 1      EXAMPLE 2
                                             ------------  -------------
(1) Hypothetical Rate of Return ............       0%            8%
(2) Annuity Account Value as of the
    Contract Date .......................... $100,000      $100,000
(3) Annuity Account Value as of the 10th
    Contract Date anniversary .............. $100,000      $215,892
(4) Guaranteed Maximum Annuity Purchase
    Rates .................................. $xx.xx        $xx.xx
(5) GMIB as of 10th Contract Date
    anniversary ((3) / (4)) ................ $xx,xxx       $xx,xxx

In Example 1, the GMDB which is higher than the Annuity Account Value would
provide the payments of $xx,xxx. In Example 2, the Annuity Account Value,
which at this point is higher than the GMDB, would provide the payments of
$xxx,xxx.

The rates of return discussed above are for illustrative purposes only and
are not intended to represent an expected or guaranteed rate of return. Your
investment results will vary. Payments under the IRA Assured Payment Option
will also depend on the guaranteed maximum annuity purchase rates as of the
Transaction Date and the type of payments selected. The example assumes no
transfers or withdrawals, which would affect the scheduled payments.
    

                               53



    
<PAGE>

   
APPENDIX IV: EXAMPLE OF PAYMENTS UNDER THE IRA ASSURED PAYMENT
OPTION AND IRA APO PLUS
- -----------------------------------------------------------------------------
    

The second column in the chart below illustrates the payments for a male age
70 who purchased the IRA Assured Payment Option on July  , 1996 with a single
contribution of $100,000, with increasing annual payments. The payments are
to commence on February 15, 1997. It assumes that the fixed period is 15
years and that the Life Contingent Annuity will provide payments on a Single
Life basis. Based on Guaranteed Rates for the Guarantee Periods and the
current purchase rate for the Life Contingent Annuity, on July  , 1996, the
initial payment would be $         and would increase in each three year
period to a final payment of $     . The first payment under the Life
Contingent Annuity would be $         .

Alternatively as shown in the third and fourth columns, this individual could
purchase IRA APO Plus with the same $100,000 contribution, with the same
fixed period and the Life Contingent Annuity on a Single Life basis. Based on
Guaranteed Rates for the Guarantee Periods and the current purchase rate for
the Life Contingent Annuity, on July  , 1996, the same initial payment of
$      would be purchased under IRA APO Plus. However, unlike the payment
under the IRA Assured Payment Option that will increase every three years,
this initial payment under IRA APO Plus is not guaranteed to increase.
Therefore, only $          is needed to purchase the initial payment stream,
and the remaining $          is invested in the Investment Funds according to
the Certificate Owner's instructions. Any future increase in payments under
IRA APO Plus will depend on the investment performance in the Investment
Funds.

Assuming hypothetical average annual rates of return of 0% and 8% (after
deduction of charges) for the Investment Funds, the Annuity Account Value in
the Investment Funds would grow to $          and $           respectively
after three years. A portion of this amount is used to purchase the increase
in the payments at the beginning of the fourth year. The remainder will stay
in the Investment Funds to be drawn upon for the purchase of increases in
payments at the end of each third year thereafter during the fixed period and
at the end of the fixed period under the Life Contingent Annuity. Based on
Guaranteed Rates for the Guarantee Periods and purchase rates for the Life
Contingent Annuity as of July  , 1996, the third and fourth columns
illustrate the increasing payments that would be purchased under IRA APO Plus
assuming 0% and 8% rates of return respectively.

Under both options, while the Certificate Owner is living payments increase
annually after the 16th year under the Life Contingent Annuity based on the
increase in the Consumer Price Index, but in no event greater than 3% per
year nor less than 0%.

                               ANNUAL PAYMENTS

<TABLE>
<CAPTION>
              GUARANTEED INCREASING PAYMENTS    ILLUSTRATIVE PAYMENTS   ILLUSTRATIVE PAYMENTS
              UNDER THE IRA ASSURED PAYMENT     UNDER IRA APO PLUS AT   UNDER IRA APO PLUS AT
   YEARS                  OPTION                          0%                      8%
- ---------  ----------------------------------  ----------------------  ----------------------
<S>        <C>                                 <C>                     <C>
1-3        $x,xxx.xx                           $x,xxx.xx               $x,xxx.xx
4-6        x,xxx.xx                            x,xxx.xx                x,xxx.xx
7-9        x,xxx.xx                            x,xxx.xx                x,xxx.xx
10-12      x,xxx.xx                            x,xxx.xx                x,xxx.xx
13-15      x,xxx.xx                            x,xxx.xx                x,xxx.xx
 16        x,xxx.xx                            x,xxx.xx                x,xxx.xx
</TABLE>

As described above, a portion of the illustrated contribution is applied to
the Life Contingent Annuity. This amount will generally be larger under the
IRA Assured Payment Option than under IRA APO Plus, and conversely a smaller
portion of the contribution will be allocated to Guarantee Periods under the
former than the latter. In this illustration, $          is allocated under
the IRA Assured Payment Option to the Guarantee Periods and under IRA APO
Plus, $          is allocated to the Guarantee Periods and the Investment
Funds. The balance of the $100,000 ($          and $         , respectively)
is applied to the Life Contingent Annuity.

The rates of return of 0% and 8% are for illustrative purposes only and are
not intended to represent an expected or guaranteed rate of return. Your
investment results will vary. Payments will also depend on the Guaranteed
Rates and Life Contingent Annuity purchase rates in effect as of the
Transaction Date. It is assumed that no Lump Sum Withdrawals are taken.

                               54



    
<PAGE>

   
                     APPENDIX V: IRS TAX DEDUCTION TABLE
- -----------------------------------------------------------------------------
    

If your Maximum Permissible Dollar Deduction is $2,000, use this table to
estimate the amount of your contribution which will be deductible.

<TABLE>
<CAPTION>
 EXCESS AGI     DEDUCTION    EXCESS AGI    DEDUCTION    EXCESS AGI    DEDUCTION    EXCESS AGI    DEDUCTION
- ------------  -----------  ------------  -----------  ------------  -----------  ------------  -----------
<S>           <C>          <C>           <C>          <C>           <C>          <C>           <C>
    $    0       $2,000        $2,550       $1,490        $5,050        $990        $ 7,550        $490
        50        1,990         2,600        1,480         5,100         980          7,600         480
       100        1,980         2,650        1,470         5,150         970          7,650         470
       150        1,970         2,700        1,460         5,200         960          7,700         460
       200        1,960         2,750        1,450         5,250         950          7,750         450
       250        1,950         2,800        1,440         5,300         940          7,800         440
       300        1,940         2,850        1,430         5,350         930          7,850         430
       350        1,930         2,900        1,420         5,400         920          7,900         420
       400        1,920         2,950        1,410         5,450         910          7,950         410
       450        1,910         3,000        1,400         5,500         900          8,000         400
       500        1,900         3,050        1,390         5,550         890          8,050         390
       550        1,890         3,100        1,380         5,600         880          8,100         380
       600        1,880         3,150        1,370         5,650         870          8,150         370
       650        1,870         3,200        1,360         5,700         860          8,200         360
       700        1,860         3,250        1,350         5,750         850          8,250         350
       750        1,850         3,300        1,340         5,800         840          8,300         340
       800        1,840         3,350        1,330         5,850         830          8,350         330
       850        1,830         3,400        1,320         5,900         820          8,400         320
       900        1,820         3,450        1,310         5,950         810          8,450         310
       950        1,810         3,500        1,300         6,000         800          8,500         300
     1,000        1,800         3,550        1,290         6,050         790          8,550         290
     1,050        1,790         3,600        1,280         6,100         780          8,600         280
     1,100        1,780         3,650        1,270         6,150         770          8,650         270
     1,150        1,770         3,700        1,260         6,200         760          8,700         260
     1,200        1,760         3,750        1,250         6,250         750          8,750         250
     1,250        1,750         3,800        1,240         6,300         740          8,800         240
     1,300        1,740         3,850        1,230         6,350         730          8,850         230
     1,350        1,730         3,900        1,220         6,400         720          8,900         220
     1,400        1,720         3,950        1,210         6,450         710          8,950         210
     1,450        1,710         4,000        1,200         6,500         700          9,000         200
     1,500        1,700         4,050        1,190         6,550         690          9,050         200
     1,550        1,690         4,100        1,180         6,600         680          9,100         200
     1,600        1,680         4,150        1,170         6,650         670          9,150         200
     1,650        1,670         4,200        1,160         6,700         660          9,200         200
     1,700        1,660         4,250        1,150         6,750         650          9,250         200
     1,750        1,650         4,300        1,140         6,800         640          9,300         200
     1,800        1,640         4,350        1,130         6,850         630          9,350         200
     1,850        1,630         4,400        1,120         6,900         620          9,400         200
     1,900        1,620         4,450        1,110         6,950         610          9,450         200
     1,950        1,610         4,500        1,100         7,000         600          9,500         200
     2,000        1,600         4,550        1,090         7,050         590          9,550         200
     2,050        1,590         4,600        1,080         7,100         580          9,600         200
     2,100        1,580         4,650        1,070         7,150         570          9,650         200
     2,150        1,570         4,700        1,060         7,200         560          9,700         200
     2,200        1,560         4,750        1,050         7,250         550          9,750         200
     2,250        1,550         4,800        1,040         7,300         540          9,800         200
     2,300        1,540         4,850        1,030         7,350         530          9,850         200
     2,350        1,530         4,900        1,020         7,400         520          9,900         200
     2,400        1,520         4,950        1,010         7,450         510          9,950         200
     2,450        1,510         5,000        1,000         7,500         500         10,000           0
     2,500        1,500
</TABLE>

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

   Excess AGI = Your AGI minus your THRESHOLD LEVEL:
                If you are single, your Threshold Level is $25,000.
                If you are married, your Threshold Level is $40,000.
                If you are married and file a separate tax return, your
                Excess AGI = your AGI.

                               55



    
<PAGE>

- -------------------------------------------------------------------------------
                      STATEMENT OF ADDITIONAL INFORMATION
                               TABLE OF CONTENTS
- -------------------------------------------------------------------------------
   
                                                           PAGE
                                                        --------
Part 1:      Minimum Distribution Withdrawals               2
Part 2:      Accumulation Unit Values                       2
Part 3:      Annuity Unit Values                            2
Part 4:      Custodian and Independent Accountants          3
Part 5:      Money Market Fund Yield Information            3
Part 6:      Long-Term Market Trends                        4
Part 7:      Financial Statements                           6
    

   
                     HOW TO OBTAIN A ROLLOVER IRA STATEMENT OF ADDITIONAL
                     INFORMATION FOR SEPARATE ACCOUNT NO. 49
                     Send this request form to:
                               Equitable Life
                               Income Management Group
                               P.O. Box 1547
                               Secaucus, NJ 07096-1547
                     Please send me an INCOME MANAGER Rollover IRA SAI:
                     ---------------------------------------------------------
                     Name
                     ---------------------------------------------------------
                     Address
                     ---------------------------------------------------------
                     City                    State                    Zip

    
                               56




    
<PAGE>

                         INCOME MANAGER(SM)

             SUPPLEMENT TO THE ACCUMULATOR PROSPECTUS
                        DATED ______, 1996


   COMBINATION VARIABLE AND FIXED DEFERRED ANNUITY CERTIFICATES

                            Issued By:
     The Equitable Life Assurance Society of the United States
- -------------------------------------------------------------------------------

The asset based administrative charge of 0.35% annually that is described in the
prospectus is currently imposed at the effective annual rate of 0.25%. Although
unit values for the Investment Funds are calculated using a 0.35% asset based
administrative charge, your Certificate will be credited with an increased
number of units reflecting the difference in value between the two rates for the
period from the Contract Date to a date presently expected to be on or about
        , 1996. After such date the charge will be imposed at the annual rate of
0.35% under your Certificate.






- -------------------------------------------------------------------------------
SUPPLEMENT DATED ___________, 1996

ACCSUP-ABAC




    
<PAGE>

                               INCOME MANAGER(SM)
                            ACCUMULATOR PROSPECTUS

   
                            DATED AUGUST   , 1996
    

         COMBINATION VARIABLE AND FIXED DEFERRED ANNUITY CERTIFICATES
                                  Issued By:
          The Equitable Life Assurance Society of the United States

   
This prospectus describes certificates The Equitable Life Assurance Society
of the United States (EQUITABLE LIFE, WE, OUR and US) offers under a
combination variable and fixed deferred annuity contract (ACCUMULATOR) issued
on a group basis or as individual contracts. Enrollment under a group
contract will be evidenced by issuance of a certificate. Certificates and
individual contracts each will be referred to as "Certificates." Accumulator
Certificates are used for after-tax contributions to a non-qualified annuity.
A minimum initial contribution of $5,000 is required to put the Certificate
into effect.
    

The Accumulator is designed to provide retirement income at a future date.
Contributions accumulate on a tax-deferred basis and can be later distributed
under a number of different methods which are designed to be responsive to
the owner's (CERTIFICATE OWNER, YOU and YOUR) objectives.

   
The Accumulator offers investment options (INVESTMENT OPTIONS) that permit
you to create your own strategies. These Investment Options include 6
variable investment funds (INVESTMENT FUNDS) and each GUARANTEE PERIOD in the
GUARANTEED PERIOD ACCOUNT.
    

   
<TABLE>
<CAPTION>
<S>                          <C>                          <C>                     <C>
                                                                                  GUARANTEE PERIODS
                                INVESTMENT FUNDS:                                 EXPIRATION DATES:
- --------------------------------------------------------------------------------  ----------------------
O AGGRESSIVE STOCK FUND      O GROWTH INVESTORS FUND   O HIGH YIELD FUND           FEBRUARY 15,
O COMMON STOCK FUND          O GLOBAL FUND             O MONEY MARKET FUND       O 1997 THROUGH 2006

</TABLE>
    

   
We invest each Investment Fund in Class IB shares of a
corresponding portfolio (PORTFOLIO) of The Hudson River Trust
(TRUST), a mutual fund whose shares are purchased by separate
accounts of insurance companies. The prospectus for the Trust, which
accompanies this prospectus, describes the investment objectives, policies
and risks of the Portfolios.
    

Amounts allocated to a Guarantee Period accumulate on a fixed basis and are
credited with interest at a rate we set (GUARANTEED RATE) for the entire
period. On each business day (BUSINESS DAY) we will determine the Guaranteed
Rates available for amounts newly allocated to Guarantee Periods. A market
value adjustment (positive or negative) will be made for withdrawals,
transfers, surrender and certain other transactions from a Guarantee Period
before its expiration date (EXPIRATION DATE). Each Guarantee Period has its
own Guaranteed Rates.

You may choose from a variety of payout options, including variable annuities
and fixed annuities.

This prospectus provides information about the Accumulator that prospective
investors should know before investing. You should read it carefully and
retain it for future reference. The prospectus is not valid unless
accompanied by a current prospectus for the Trust, which you should also read
carefully.

   
Registration statements relating to Separate Account No. 49 (SEPARATE
ACCOUNT) and interests under the Guarantee Periods have been filed with the
Securities and Exchange Commission (SEC). The statement of additional
information (SAI), dated August   , 1996, which is part of the registration
statement for the Separate Account, is available free of charge upon request
by writing to our Processing Office or calling 1-800-789-7771, our toll-free
number. The SAI has been incorporated by reference into this prospectus. The
Table of Contents for the SAI appears at the back of this prospectus.
    

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

THE CERTIFICATES 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 INVESTMENT RISKS AND POSSIBLE LOSS OF PRINCIPAL INVESTED.


    

- -------------------------------------------------------------------------------
                                Copyright 1996
The Equitable Life Assurance Society of the United States, New York, New York
                                    10019.
                             All rights reserved.



    
<PAGE>

               INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

   Equitable Life's Annual Report on Form 10-K for the year ended December
31, 1995 is incorporated herein by reference.

   All documents or reports filed by Equitable Life pursuant to Section
13(a), 13(c), 14 or 15(d) of the Securities Exchange Act of 1934 (EXCHANGE
ACT) after the date hereof and prior to the termination of the offering of
the securities offered hereby shall be deemed to be incorporated by reference
in this prospectus and to be a part hereof from the date of filing of such
documents. Any statement contained in a document incorporated or deemed to be

incorporated herein by reference shall be deemed to be modified or superseded
for purposes of this prospectus to the extent that a statement contained
herein or in any other subsequently filed document which also is or is deemed
to be incorporated by reference herein modifies or supersedes such statement.
Any such statement so modified or superseded shall not be deemed, except as
so modified and superseded, to constitute a part of this prospectus.
Equitable Life files its Exchange Act documents and reports, including its
annual and quarterly reports on Form 10-K and Form 10-Q, electronically
pursuant to EDGAR under CIK No. 0000727920.

   Equitable Life will provide without charge to each person to whom this
prospectus is delivered, upon the written or oral request of such person, a
copy of any or all of the foregoing documents incorporated herein by
reference (other than exhibits not specifically incorporated by reference
into the text of such documents). Requests for such documents should be
directed to The Equitable Life Assurance Society of the United States, 787
Seventh Avenue, New York, New York 10019. Attention: Corporate Secretary
(telephone: (212) 554-1234).

                                2



    
<PAGE>

PROSPECTUS TABLE OF CONTENTS

   
<TABLE>
<CAPTION>
<S>                                               <C>
 GENERAL TERMS                                   PAGE 4
FEE TABLE                                       PAGE 5
PART 1: SUMMARY                                 PAGE 7
What is the INCOME MANAGER?                        7
Investment Options                                 7
Contributions                                      7
Transfers                                          7
Free Look Period                                   7
Services We Provide                                7
Withdrawal Options                                 8
Death Benefits                                     8
Guaranteed Minimum Income Benefit (GMIB)           8
Surrendering the Certificates                      8
Income Annuity Options                             8
Taxes                                              8
Deductions from Annuity
  Account Value                                    8
Deductions from Investment
  Funds                                            9
Trust Charges to Portfolios                        9
PART 2: EQUITABLE LIFE, THE SEPARATE ACCOUNT AND THE
        INVESTMENT FUNDS                       PAGE 10
Equitable Life                                    10
Separate Account No. 49                           10
The Trust                                         10
The Trust's Investment Adviser                    11
Investment Policies and Objectives of the
  Trust's Portfolios                              12
PART 3: INVESTMENT PERFORMANCE                 PAGE 13
Performance Data for a Certificate                13
Rate of Return Data for Investment
  Funds                                           14
Communicating Performance Data                    16
Money Market Fund Yield Information               16
PART 4: THE GUARANTEED PERIOD ACCOUNT          PAGE 17
Guarantee Periods                                 17
Market Value Adjustment for Transfers,
  Withdrawals or Surrender Prior to the
  Expiration Date                                 18
Death Benefit Amount                              19
Investments                                       19
PART 5: PROVISIONS OF THE CERTIFICATES AND SERVICES
        WE PROVIDE                             PAGE 20
Availability of the Certificates                  20
Contributions Under the Certificates              20
Methods of Payment                                20
Allocation of Contributions                       20
Free Look Period                                  21
Annuity Account Value                             21
Transfers Among Investment Options                22
Dollar Cost Averaging                             22
Withdrawal Options                                23
Death Benefit                                     23
When the Certificate Owner Dies
  Before the Annuitant                            25
GMIB                                              25
Cash Value                                        26
Surrendering the Certificates to
  Receive the Cash Value                          26
Income Annuity Options                            26
Assured Payment Plan                              27
When Payments are Made                            28
Assignment                                        28
Distribution of the Certificates                  28
PART 6: DEDUCTIONS AND CHARGES                 PAGE 29
Charges Deducted from the Annuity
  Account Value                                   29
Charges Deducted from the Investment
  Funds                                           29
Trust Charges to Portfolios                       30
Group or Sponsored Arrangements                   30
Other Distribution Arrangements                   31
PART 7: VOTING RIGHTS                          PAGE 32
Trust Voting Rights                               32
Voting Rights of Others                           32
Separate Account Voting Rights                    32
Changes in Applicable Law                         32
PART 8: TAX ASPECTS OF THE CERTIFICATES        PAGE 33
Tax Changes                                       33
Taxation of Non-Qualified Annuities               33
Federal and State Income Tax
  Withholding                                     34
Other Withholding                                 34
Special Rules for Certificates Issued in
  Puerto Rico                                     35
Impact of Taxes to Equitable Life                 35
Transfers Among Investment Options                35
PART 9: KEY FACTORS IN RETIREMENT PLANNING     PAGE 36


    
Introduction                                      36
Inflation                                         36
Starting Early                                    37
Tax-Deferral                                      37
Investment Options                                38
The Benefit of Annuitization                      39
PART 10: INDEPENDENT ACCOUNTANTS               PAGE 40
APPENDIX I: MARKET VALUE ADJUSTMENT EXAMPLE    PAGE 41
APPENDIX II: GUARANTEED MINIMUM
 DEATH BENEFIT (GMDB) EXAMPLE                  PAGE 42
APPENDIX III: GMIB EXAMPLE                     PAGE 43
STATEMENT OF ADDITIONAL INFORMATION
TABLE OF CONTENTS                              PAGE 44
</TABLE>
    

                                3



    
<PAGE>

   
                                GENERAL TERMS
    

ACCUMULATION UNIT--Contributions that are invested in an Investment Fund
purchase Accumulation Units in that Investment Fund.

ACCUMULATION UNIT VALUE--The dollar value of each Accumulation Unit in an
Investment Fund on a given date.

ANNUITANT--The individual who is the measuring life for determining annuity
benefits.

ANNUITY ACCOUNT VALUE--The sum of the amounts in the Investment Options under
the Accumulator Certificate. See "Annuity Account Value" in Part 5.

ANNUITY COMMENCEMENT DATE--The date on which amounts are applied to provide
an annuity benefit.

   
ATTAINED AGE--The Annuitant's age at issue of the Certificate plus the number
of completed Contract Years that have elapsed since the Contract Date.
    

BUSINESS DAY--Generally, any day on which the New York Stock Exchange is open
for trading. For the purpose of determining the Transaction Date, our
Business Day ends at 4:00 p.m. Eastern Time or the closing of the New York
Stock Exchange, if earlier.

CASH VALUE--The Annuity Account Value minus any applicable charges.

CERTIFICATE--The Certificate issued under the terms of a group annuity
contract and any individual contract, including any endorsements.

CERTIFICATE OWNER--The person who owns an Accumulator Certificate and has the
right to exercise all rights under the Certificate.

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

CONTRACT DATE--The date on which the Annuitant is enrolled under the group
annuity contract, or the effective date of the individual contract. This is
usually the Business Day we receive the initial contribution at our
Processing Office.

CONTRACT YEAR--The 12-month period beginning on your Contract Date and each
anniversary of that date.

EXPIRATION DATE--The date on which a Guarantee Period ends.

GUARANTEE PERIOD--Any of the periods of time ending on an Expiration Date
that are available for investment under the Certificates.

GUARANTEED PERIOD ACCOUNT--The Account that contains the Guarantee Periods.

GUARANTEED RATE--The annual interest rate established for each allocation to
a Guarantee Period.

INVESTMENT FUNDS--The funds of the Separate Account that are available under
the Certificates.

INVESTMENT OPTIONS--The choices for investment: the Investment Funds and each
available Guarantee Period.

MATURITY VALUE--The amount in a Guarantee Period on its Expiration Date.

PORTFOLIOS--The portfolios of the Trust that correspond to the Investment
Funds of the Separate Account.

PROCESSING DATE--The day when we deduct certain charges from the Annuity
Account Value. If the Processing Date is not a Business Day, it will be on
the next succeeding Business Day. The Processing Date will be once each year
on each anniversary of the Contract Date.

PROCESSING OFFICE--The address to which all contributions, written requests
(e.g., transfers, withdrawals, etc.) or other written communications must be
sent. See "Services We Provide" in Part 1.

SAI--The statement of additional information for the Separate Account under
the Accumulator.





    


SEPARATE ACCOUNT--Equitable Life's Separate Account No. 49.

TRANSACTION DATE--The Business Day we receive a contribution or a transaction
request providing all the information we need at our Processing Office. If
your contribution or request reaches our Processing Office on a non-Business
Day, or after the close of the Business Day, the Transaction Date will be the
next following Business Day. Transaction requests must be made in a form
acceptable to us.

TRUST--The Hudson River Trust, a mutual fund in which the assets of separate
accounts of insurance companies are invested.

VALUATION PERIOD--Each Business Day together with any preceding non-business
days.

                                4



    
<PAGE>

FEE TABLE

The purpose of this fee table is to assist you in understanding the various
costs and expenses you may bear directly or indirectly under the Certificate
so that you may compare them on the same basis with other similar products.
The table reflects both the charges of the Separate Account and the expenses
of the Trust. Charges for applicable taxes such as state or local premium
taxes may also apply. For a complete description of the charges under the
Certificate, see "Part 6: Deductions and Charges." For a complete description
of the Trust's charges and expenses, see the prospectus for the Trust.

As explained in Part 4, the Guarantee Periods are not a part of the Separate
Account and are not covered by the fee table and examples. The only charge
shown in the Table which will be deducted from amounts allocated to the
Guarantee Periods is the withdrawal charge. A market value adjustment (either
positive or negative) also may be applicable as a result of a withdrawal,
transfer or surrender of amounts from a Guarantee Period. See "Part 4: The
Guaranteed Period Account."

OWNER TRANSACTION EXPENSES (DEDUCTED FROM ANNUITY ACCOUNT VALUE)
- ----------------------------------------------------------------
   
<TABLE>
<CAPTION>
                                                                                      CONTRACT
WITHDRAWAL CHARGE AS A PERCENTAGE OF CONTRIBUTIONS                                     YEAR
                                                                                     -------
<S>                                                                                   <C>      <C>
(deducted upon surrender or for certain                                               1 ...    7.00%
withdrawals. The applicable withdrawal charge                                         2 ...    6.00
percentage is determined by the Contract Year in                                      3 ...    5.00
which the withdrawal is made or the Certificate                                       4 ...    4.00
is surrendered beginning with "Contract Year 1"                                       5 ...    3.00
with respect to each contribution withdrawn or                                        6 ...    2.00
surrendered. For each contribution, the Contract                                      7 ...    1.00
Year in which we receive that contribution is                                        8+ ...    0.00
 "Contract Year 1")(1)

</TABLE>
    

   
<TABLE>
<CAPTION>
<S>                                                                                          <C>
 GMDB/GMIB CHARGE (percentage deducted annually on each Processing Date as a percentage of
 the guaranteed minimum death benefit then in effect)(2) ...................................   0.40%
SEPARATE ACCOUNT ANNUAL EXPENSES (AS A PERCENTAGE OF ASSETS IN EACH INVESTMENT FUND)
- -------------------------------------------------------------------------------------------
MORTALITY AND EXPENSE RISK CHARGE ..........................................................   0.90%
ASSET BASED ADMINISTRATIVE CHARGE ..........................................................   0.35%
                                                                                             -------
 TOTAL SEPARATE ACCOUNT ANNUAL EXPENSES ....................................................   1.25%
                                                                                             =======
</TABLE>
    

TRUST ANNUAL EXPENSES (AS A PERCENTAGE OF AVERAGE NET ASSETS IN EACH
PORTFOLIO)

   
<TABLE>
<CAPTION>
                                                      INVESTMENT PORTFOLIOS
                                ----------------------------------------------------------------------
                                 AGGRESSIVE     COMMON     GROWTH               HIGH      MONEY
                                   STOCK        STOCK     INVESTORS   GLOBAL    YIELD    MARKET
- ------------------------------  ------------  --------  -----------  --------  -------   -------------
<S>                             <C>           <C>       <C>          <C>       <C>      <C>
Investment Advisory Fee              0.46%       0.35%      0.52%       0.53%    0.55%       0.40%
Rule 12b-1 Plan Fee(3)               0.25%       0.25%      0.25%       0.25%    0.25%       0.25%
Other Expenses                       0.03%       0.03%      0.04%       0.08%    0.05%       0.04%
                                ------------  --------  -----------  --------  -------  --------
 TOTAL TRUST ANNUAL
 EXPENSES(4)                         0.74%       0.63%      0.81%       0.86%    0.85%       0.69%
                                ============  ========  ===========  ========  =======  ========
</TABLE>
    

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

   Notes:

   
   (1)Deducted upon a withdrawal with respect to amounts in excess of the 15%
      free corridor amount, and upon a surrender. See "Part 6: Deductions and
      Charges," "Withdrawal Charge."

   (2)This charge covers the guaranteed minimum death benefit and also covers
      the guaranteed minimum income benefit which is related to the guaranteed
      minimum death benefit. The charge under Certificates issued in New York
      which covers the guaranteed minimum death benefit only is 0.35% as the


    
      GMIB is currently not available. See "Part 6: Deductions and Charges,"
      "Guaranteed Minimum Death Benefit Charge."

   (3)The Class IB shares of the Trust are subject to fees imposed under a
      distribution plan (herein, the "Rule 12b-1 Plan") adopted by the Trust
      pursuant to Rule 12b-1 under the Investment Company Act of 1940. The
      Rule 12-b-1 Plan provides that the Trust, on behalf of each Portfolio,
      may pay annually up to 0.25% of the average daily net assets of a
      Portfolio attributable to its Class IB shares in respect of activities
      primarily intended to result in the sale of the Class IB shares. The
      Rule 12b-1 Plan fee, which may be waived in the discretion of the
      Distributors may be increased only by action of the Board of Trustees of
      the Trust up to a maximum of 0.50% per annum.

   (4)Expenses shown for all Portfolios are estimated. The investment advisory
      fee for each Portfolio may vary from year to year depending upon the
      average daily net assets of the respective Portfolio of the Trust. The
      maximum investment advisory fees, however, cannot be increased without a
      vote of that Portfolio's shareholders. The other direct operating
      expenses will also fluctuate from year to year depending on actual
      expenses. See "Trust Charges to Portfolios" in Part 6.
    

                                5



    
<PAGE>

EXAMPLES

The examples below show the expenses that a hypothetical Certificate Owner
would pay in the two situations noted below assuming a $1,000 contribution
invested in one of the Investment Funds listed, and a 5% annual return on
assets.(1)

These examples should not be considered a representation of past or future
expenses for each Investment Fund or Portfolio. Actual expenses may be
greater or less than those shown. Similarly, the annual rate of return
assumed in the examples is not an estimate or guarantee of future investment
performance.

IF YOU SURRENDER YOUR CERTIFICATE AT THE END OF EACH PERIOD SHOWN, THE
EXPENSES WOULD BE:

   
                     1 YEAR    3 YEARS
                   --------  ---------
 Aggressive Stock    $90.17    $120.78
 Common Stock         89.07     117.48
 Growth Investors     90.86     122.87
 Global               91.36     124.37
 High Yield           91.26     124.07
  Money Market        89.67     119.28

    

IF YOU DO NOT SURRENDER YOUR CERTIFICATE AT THE END OF EACH PERIOD SHOWN, THE
EXPENSES WOULD BE:

   
                     1 YEAR    3 YEARS
                   --------  ---------
 Aggressive Stock    $24.41    $75.54
 Common Stock         23.31     72.24
 Growth Investors     25.10     77.63
 Global               25.60     79.13
 High Yield           25.50     78.83
  Money Market        23.91     74.04
    

- ------------
   Notes:

   (1)The amount accumulated could not be paid in the form of an annuity at
      the end of any of the periods shown in the examples. If the amount
      applied to purchase an annuity is less than $2,000, or the initial
      payment is less than $20 we may pay the amount to the payee in a single
      sum instead of as payments under an annuity form. See "Income Annuity
      Options" in Part 5. The examples do not reflect charges for applicable
      taxes such as state or local premium taxes that may also be deducted in
      certain jurisdictions.

                                6



    
<PAGE>

- -------------------------------------------------------------------------------
PART 1: SUMMARY
- -------------------------------------------------------------------------------

The following Summary is qualified in its entirety by the terms of the
Certificate when issued and the more detailed information appearing elsewhere
in this prospectus (see "Prospectus Table of Contents").

WHAT IS THE INCOME MANAGER?

The INCOME MANAGER is a family of annuities designed to provide for
retirement income. The Accumulator is a non-qualified deferred annuity
designed to provide retirement income at a future date through the investment
of funds on an after-tax basis. Generally, earnings will accumulate without
being subject to annual income tax, until withdrawn. The Accumulator features
a combination of Investment Options, consisting of Investment Funds providing
variable returns and Guarantee Periods providing guaranteed interest. Fixed
and variable income annuities are also available. The Accumulator may not be
available in all states.

INVESTMENT OPTIONS

   
The Accumulator offers the following Investment Options which permit you to
create your own strategy for retirement savings. All available Investment
Options may be selected under a Certificate in most states.


INVESTMENT FUNDS

o     Aggressive Stock Fund

o     Common Stock Fund

o     Growth Investors Fund

o     Global Fund

o     High Yield Fund

o     Money Market Fund
    

GUARANTEE PERIODS

o     Guarantee Periods maturing in each of calendar years 1997 through 2006.

CONTRIBUTIONS

   
o     To put a Certificate into effect, you must make an initial contribution
      of at least $5,000.
    

o     Subsequent contributions may be made in an amount of at least $1,000.

TRANSFERS

   
You may make an unlimited number of transfers among the Investment Funds.
However, there are restrictions for transfers to and from the Guarantee
Periods. Transfers from a Guarantee Period may result in a market value
adjustment. Transfers among Investment Options are free of charge. Transfers
among the Investment Options are not taxable.
    

FREE LOOK PERIOD

You have the right to examine the Accumulator Certificate for a period of 10
days after you receive it, and to return it to us for a refund. You may
cancel it by sending it to our Processing Office. Your refund will equal the
Annuity Account Value, reflecting any investment gain or loss, and any
positive or negative market value adjustment, through the date we receive
your Certificate at our Processing Office.

SERVICES WE PROVIDE

o    REGULAR REPORTS

 o   Statement of your Certificate values as of the last day of the calendar
     year;

 o   Three additional reports of your Certificate values each year;

 o   Annual and semi-annual statements of the Trust; and

 o   Written confirmation of financial transactions.

 o   TOLL-FREE TELEPHONE SERVICES

 o   Call 1-800-789-7771 for a recording of daily Accumulation Unit Values and
     Guaranteed Rates applicable to the Guarantee Periods. Also call during our
     regular business hours to speak to one of our customer service
     representatives.


    

o    PROCESSING OFFICE

 o   For contributions sent by Regular Mail:

     Equitable Life
     Income Management Group
     Post Office Box 13014
     Newark, NJ 07188-0014

                                7



    
<PAGE>

 o   FOR CONTRIBUTIONS SENT BY EXPRESS MAIL:

     Equitable Life
     c/o First Chicago National Processing Center
     300 Harmon Meadow Boulevard, 3rd Floor
     Attn: Box 13014
     Secaucus, NJ 07094

 o   FOR ALL OTHER COMMUNICATIONS (E.G., REQUESTS FOR TRANSFERS, WITHDRAWALS)
     SENT BY REGULAR MAIL:

     Equitable Life
     Income Management Group
     P.O. Box 1547
     Secaucus, NJ 07096-1547

 o   FOR ALL OTHER COMMUNICATIONS (E.G., REQUESTS FOR TRANSFERS, WITHDRAWALS)
     SENT BY EXPRESS MAIL:

     Equitable Life
     Income Management Group
     200 Plaza Drive
     Secaucus, NJ 07096

   
WITHDRAWAL OPTIONS

 o   Lump Sum Withdrawals--Before the Annuity Commencement Date while the
     Certificate is in effect, you may take Lump Sum Withdrawals from your
     Certificate two times per Contract Year at any time during such Contract
     Year. The minimum withdrawal amount is $1,000.

 o   Systematic Withdrawals--You may also withdraw funds under our Systematic
     Withdrawal option, where the minimum withdrawal amount is $250.
    

Withdrawals may be subject to a withdrawal charge and withdrawals from
Guarantee Periods prior to their Expiration Dates will result in a market
value adjustment. Withdrawals may be subject to income tax and tax penalty.

DEATH BENEFITS

If the Annuitant and successor Annuitant, if any, die before the Annuity
Commencement Date, the Accumulator provides a death benefit. The beneficiary
will be paid the greater of the Annuity Account Value in the Investment Funds
and the guaranteed minimum death benefit, plus any death benefit provided
with respect to the Guaranteed Period Account.

   
GUARANTEED MINIMUM INCOME BENEFIT (GMIB)

The GMIB may not currently be available in all states.

The GMIB provides a minimum guaranteed lifetime income from application of
the Annuity Account Value in the Investment Funds to purchase the Assured
Payment Plan (Life Annuity with a Period Certain). Any amounts in the
Guaranteed Period Account will be applied to increase the payments provided
under GMIB. A market value adjustment may apply.
    

SURRENDERING THE CERTIFICATES

You may surrender a Certificate and receive the Cash Value at any time before
the Annuity Commencement Date while the Annuitant is living. Withdrawal
charges and a market value adjustment may apply. A surrender may also be
subject to income tax and tax penalty.

INCOME ANNUITY OPTIONS

The Certificates provide income annuity options to which amounts may be
applied at the Annuity Commencement Date. The income annuity options are
offered on a fixed and variable basis.

TAXES

   
Generally, earnings on contributions made to the Certificate will not be
included in your taxable income until distributions are made from the
Certificate. Distributions prior to your attaining age 59 1/2 may be subject
to tax penalty.
    




    


DEDUCTIONS FROM ANNUITY
ACCOUNT VALUE

Withdrawal Charge

A withdrawal charge will be imposed as a percentage of the initial and each
subsequent contribution if a withdrawal exceeds the 15% free corridor amount
or if the Certificate is surrendered. We determine the withdrawal charge
separately for each contribution in accordance with the table below.

                                          CONTRACT YEAR
<TABLE>
<CAPTION>
                    1       2       3       4       5       6       7      8+
                 ------  ------  ------  ------  ------  ------  ------  -----
 <S>             <C>     <C>     <C>     <C>     <C>     <C>     <C>     <C>
 Percentage of
  Contribution     7.0%    6.0%    5.0%    4.0%    3.0%    2.0%    1.0%   0.0%
</TABLE>

The applicable withdrawal charge percentage is determined by the Contract
Year in which the withdrawal is made or the Certificate is surrendered,
beginning with "Contract Year 1" with respect to each contribution withdrawn
or surrendered. For each contribution the Contract Year in which we receive
that contribution is "Contract Year 1."

                                8



    
<PAGE>

   
GMDB/GMIB Charge

We deduct annually on each Processing Date an amount equal to 0.40% of the
guaranteed minimum death benefit (GMDB) in effect on such Processing Date.
The GMDB/GMIB charge also covers the GMIB which is related to the GMDB.

Under Certificates issued in New York, we deduct a GMDB charge of 0.35% of
the GMDB in effect on each Processing Date. The charge only covers the GMDB
as the GMIB is not currently available in New York.

Charges for State Premium and Other Applicable Taxes
    

Generally, we deduct a charge for premium or other applicable taxes from the
Annuity Account Value on the Annuity Commencement Date. The current tax
charge that might be imposed varies by state and ranges from 0 to 3.5% (the
rate is 1% in Puerto Rico and 5% in the Virgin Islands).

DEDUCTIONS FROM INVESTMENT FUNDS

Mortality and Expense Risk Charge

We charge each Investment Fund a daily asset based charge for mortality and
expense risks equivalent to an annual rate of 0.90%.

Asset Based Administrative Charge

We charge each Investment Fund a daily asset based charge to cover
administrative expenses under the Certificate equivalent to an annual rate of
0.35%.

TRUST CHARGES TO PORTFOLIOS

Investment advisory fees and other expenses of the Trust are charged daily
against the Trust's assets. These are reflected in the Portfolio's daily
share price and in the daily Accumulation Unit Value for the Investment
Funds.

   
The Trust Class IB shares held in the Investment Funds are subject to a
distribution fee under a Rule 12b-1 Plan. We offer other deferred variable
annuities that invest in Trust shares that are not subject to the Rule 12b-1
Plan fees and that bear different charges and expenses. For more information
about the Plan, and the address for any inquiries about the Plan, see "The
Trust" in the accompanying Trust prospectus.
    

                                9



    
<PAGE>

- -------------------------------------------------------------------------------
PART 2: EQUITABLE LIFE, THE SEPARATE ACCOUNT
AND THE INVESTMENT FUNDS
- -------------------------------------------------------------------------------

EQUITABLE LIFE

Equitable Life is a New York stock life insurance company that has been in
business since 1859. For more than 100 years we have been among the largest
life insurance companies in the United States. Equitable Life has been
selling annuities since the turn of the century. Our home office is located
at 787 Seventh Avenue, New York, New York 10019. We are authorized to sell
life insurance and annuities in all fifty states, the District of Columbia,
Puerto Rico and the Virgin Islands. We maintain local offices throughout the
United States.

Equitable Life is a wholly owned subsidiary of The Equitable Companies
Incorporated (the Holding Company). The largest stockholder of the Holding
Company is AXA S.A. AXA beneficially owns 60.6% of the outstanding shares of
common stock of the Holding Company plus convertible preferred stock. Under
its investment arrangements with Equitable Life and the Holding Company, AXA
is able to exercise significant influence over the operations and capital
structure of the Holding Company and its subsidiaries, including Equitable
Life. AXA, a French company, is the holding company for an international
group of insurance and related financial service companies.

Equitable Life, the Holding Company and their subsidiaries managed
approximately $195.3 billion of assets as of December 31, 1995.

SEPARATE ACCOUNT NO. 49

Separate Account No. 49 is organized as a unit investment trust, a type of
investment company, and is registered with the SEC under the Investment
Company Act of 1940 (1940 Act). This registration does not involve any
supervision by the SEC of the management or investment policies of the
Separate Account. The Separate Account has several Investment Funds, each of
which invests in shares of a corresponding Portfolio of the Trust. Because
amounts allocated to the Investment Funds are invested in a mutual fund,
investment return and principal will fluctuate and the Certificate Owner's
Accumulation Units may be worth more or less than the original cost when
redeemed.

Under the New York Insurance Law, the portion of the Separate Account's
assets equal to the reserves and other liabilities relating to the
Certificates are not chargeable with liabilities arising out of any other
business we may conduct. Income, gains or losses, whether or not realized,
from assets of the Separate Account are credited to or charged against the
Separate Account without regard to our other income gains or losses. We are
the issuer of the Certificates, and the obligations set forth in the
Certificates (other than those of Annuitants or Certificate Owners) are our
obligations.

In addition to contributions made under the Accumulator Certificates, we may
allocate to the Separate Account monies received under other contracts,
certificates, or agreements. Owners of all such contracts, certificates or
agreements will participate in the Separate Account in proportion to the
amounts they have in the Investment Funds that relate to their contracts,
certificates or agreements. We may retain in the Separate Account assets that
are in excess of the reserves and other liabilities relating to the
Accumulator Certificates or to other contracts, certificates or agreements,
or we may transfer the excess to our General Account.

We reserve the right, subject to compliance with applicable law; (1) to add
Investment Funds (or sub-funds of Investment Funds) to, or to remove
Investment Funds (or sub-funds) from, the Separate Account, or to add other
separate accounts; (2) to combine any two or more Investment Funds or
sub-funds thereof; (3) to transfer the assets we determine to be the share of
the class of contracts to which the Certificate belongs from any Investment
Fund to another Investment Fund; (4) to operate the Separate Account or any
Investment Fund as a management investment company under the 1940 Act, in
which case charges and expenses that otherwise would be assessed against an
underlying mutual fund would be assessed against the Separate Account; (5) to
deregister the Separate Account under the 1940 Act, provided that such action
conforms with the requirements of applicable law; (6) to restrict or
eliminate any voting rights as to the Separate Account; and (7) to cause one
or more Investment Funds to invest some or all of their assets in one or more
other trusts or investment companies. If any changes are made that result in
a material change in the underlying investment policy of an Investment Fund,
you will be notified as required by law.

THE TRUST

The Trust is an open-end diversified management investment company, more
commonly called a mu-

                               10



    
<PAGE>

   
tual fund. As a "series" type of mutual fund, it issues several different
series of stock, each of which relates to a different Portfolio of the Trust.
The Trust commenced operations in January 1976 with a predecessor of its
Common Stock Portfolio. The Trust does not impose a sales charge or "load"
for buying and selling its shares. All dividend distributions to the Trust
are reinvested in full and fractional shares of the Portfolio to which they
relate. Each Investment Fund invests in Class IB shares of a corresponding
Portfolio of the Trust. More detailed information about the Trust, its
investment objectives, policies, restrictions, risks, expenses, the Rule
12b-1 Plan relating to the Class IB shares, and all other aspects of its
operations appears in its prospectus which accompanies this prospectus or in
its statement of additional information.
    

THE TRUST'S INVESTMENT ADVISER

   
The Trust is advised by Alliance Capital Management L.P. (Alliance), which is
registered with the SEC as an investment adviser under the Investment
Advisers Act of 1940. Alliance, a publicly-traded limited partnership, is
indirectly majority-owned by Equitable Life. On June 30, 1996, Alliance was
managing over $168 billion in assets. Alliance acts as an investment adviser
to various separate accounts and general accounts of Equitable Life and other
affiliated insurance companies. Alliance also provides management and
consulting services to mutual funds, endowment funds, insurance companies,
foreign entities, qualified and non-tax qualified corporate funds, public and
private pension and profit-sharing plans, foundations and tax-exempt
organizations.

Alliance's record as an investment manager is based, in part, on its ability
to provide a diversity of investment services to domestic, international and
global markets. Alliance prides itself on its ability to attract and retain a
quality, professional work force. Alliance employs more than 188 investment
professionals, including 74 research analysts. Portfolio managers have an
average investment experience of more than 14 years.
    

Alliance's main office is located at 1345 Avenue of the Americas, New York,
New York 10105.

                               11



    
<PAGE>

INVESTMENT POLICIES AND OBJECTIVES OF THE TRUST'S PORTFOLIOS

Each Portfolio has a different investment objective which it tries to achieve
by following separate investment policies. The policies and objectives of
each Portfolio will affect its return and its risks. There is no guarantee
that these objectives will be achieved.

The policies and objectives of the Trust's Portfolios are as follows:

   
<TABLE>
<CAPTION>

 PORTFOLIO            INVESTMENT POLICY                                     OBJECTIVE
- --------------------  ----------------------------------------------------  -----------------------------
<S>                   <C>                                                   <C>
Aggressive Stock      Primarily common stocks and other equity-type         Long-term growth of capital
                      securities issued by medium and other smaller sized
                      companies with strong growth potential.
Common Stock          Primarily common stock and other equity-type          Long-term growth of capital
                      instruments.                                          and increasing income
Growth Investors      Diversified mix of publicly-traded, fixed-income and  High total return consistent
                      equity securities; asset mix and security selection   with the adviser's
                      based upon factors expected to increase possibility   determination of reasonable
                      of high long-term return. The Portfolio is generally  risk
                      expected to hold approximately 70% of its assets in
                      equity securities and 30% in fixed income
                      securities.
Global                Primarily equity securities of non-United States as   Long-term growth of capital
                      well as United States companies.
High Yield            Primarily a diversified mix of high yield,            High return by maximizing
                      fixed-income securities involving greater volatility  current income and, to the
                      of price and risk of principal and income than high   extent consistent with that
                      quality fixed-income securities. The medium and       objective, capital
                      lower quality debt securities in which the Portfolio  appreciation
                      may invest are known as "junk bonds."
Money Market          Primarily high quality short-term money market        High level of current income
                      instruments.                                          while preserving assets and
                                                                            maintaining liquidity
</TABLE>
    

                               12



    
<PAGE>

- -------------------------------------------------------------------------------
PART 3: INVESTMENT PERFORMANCE
- -------------------------------------------------------------------------------
   
This Part presents performance data for each of the Investment Funds
calculated by two methods. The first method, used in calculating values for
the two tables in "Performance Data for a Certificate," reflects all
applicable fees and charges other than the charge for tax such as premium
taxes. The second method, used in preparing rates of return for the three
tables in "Rate of Return Data for Investment Funds," reflects all fees and
charges other than the withdrawal charge, the GMDB/GMIB charge and the charge
for tax such as premium taxes. These additional charges would effectively
reduce the rates of return credited to a particular Certificate.

The Separate Account was recently established and has had no prior
operations, and no Certificates have been issued prior to the date of this
prospectus. The calculations of investment performance shown below are based
on the actual investment results of the Portfolios of the Trust, from which
certain fees and charges applicable under the Accumulator have been deducted.
The investment results of the Portfolios of the Trust have been adjusted to
reflect the Rule 12b-1 Plan fee relating to the Class IB shares. The results
shown are not an estimate or guarantee of future investment performance, and
do not reflect the actual experience of amounts invested under a particular
Certificate.
    

See "Part 4: The Guaranteed Period Account" for information on the Guaranteed
Period Account.

PERFORMANCE DATA FOR A CERTIFICATE

The standardized performance data in the following tables illustrate the
average annual total return of the Investment Funds over the periods shown,
assuming a single initial contribution of $1,000 and the surrender of the
Certificate at the end of each period. These tables (which reflect the first
calcu lation method described above) are prepared in a manner prescribed by
the SEC for use when we advertise the performance of the Separate Account. An
Investment Fund's average annual total return is the annual rate of growth of
the Investment Fund that would be necessary to achieve the ending value of a
contribution kept in the Investment Fund for the period specified.

Each calculation assumes that the $1,000 contribution was allocated to only
one Investment Fund, no transfers or subsequent contributions were made and
no amounts were allocated to any other Investment Option under the
Certificate.

In order to calculate annualized rates of return, we divide the Cash Value of
a Certificate which is surrendered on December 31, 1995 by the $1,000
contribution made at the beginning of each period illustrated. The result of
that calculation is the total growth rate for the period. Then we annualize
that growth rate to obtain the average annual percentage increase (decrease)
during the period shown. When we "annualize," we assume that a single rate of
return applied each year during the period will produce the ending value,
taking into account the effect of compounding.

   
GROWTH OF $1,000 UNDER A CERTIFICATE SURRENDERED ON DECEMBER 31, 1995*
    

   
<TABLE>
<CAPTION>
                                LENGTH OF INVESTMENT PERIOD
                  -----------------------------------------------------
    INVESTMENT                THREE      FIVE      TEN         SINCE
       FUND        ONE YEAR   YEARS     YEARS     YEARS     INCEPTION**
- ----------------  --------  --------  --------  --------  -------------
<S>               <C>       <C>       <C>       <C>       <C>
Aggressive Stock    $1,227    $1,352    $2,427      --        $ 5,138
Common Stock         1,235     1,485     2,080  $3,436         11,068
Growth Investors     1,175     1,288     1,990      --          2,249
Global               1,100     1,519     1,935      --          2,094
High Yield           1,111     1,312     1,807      --          2,028
Money Market           972     1,023     1,105   1,487          2,152
</TABLE>

- ------------
* See footnotes on next page.
    

                               13



    
<PAGE>

   
        AVERAGE ANNUAL TOTAL RETURN UNDER A CERTIFICATE SURRENDERED ON
                              DECEMBER 31, 1995*
    

   
<TABLE>
<CAPTION>
                                LENGTH OF INVESTMENT PERIOD
                  -----------------------------------------------------
    INVESTMENT                THREE      FIVE      TEN         SINCE
       FUND        ONE YEAR   YEARS     YEARS     YEARS     INCEPTION**
- ----------------  --------  --------  --------  --------  -------------
<S>               <C>       <C>       <C>       <C>       <C>
Aggressive Stock    22.67%    10.57%    19.40%       --        17.78%
Common Stock        23.47     14.10     15.77     13.14%       12.77
Growth Investors    17.49      8.80     14.75        --        12.28
Global              10.04     14.94     14.11        --         8.56
High Yield          11.13      9.48     12.57        --         8.17
Money Market        (2.83)     0.77      2.02      4.05         5.24
</TABLE>
    
- ------------

   
    * The tables reflect charges under a Certificate with the 0.40% GMDB/GMIB
      charge.

   ** The "Since Inception" dates are as follows: Aggressive Stock (January
      27, 1986); Common Stock (January 13, 1976); Growth Investors (October
      2, 1989); Global (August 27, 1987); High Yield (January 2, 1987); and
      Money Market (July 13, 1981).
    

RATE OF RETURN DATA FOR INVESTMENT FUNDS

The following tables (which reflect the second calculation method described
above) provide you with information on rates of return on an annualized,
cumulative and year-by-year basis.

All rates of return presented are time-weighted and include reinvestment of
investment income, including interest and dividends. Cumulative rates of
return reflect performance over a stated period of time. Annualized rates of
return represent the annual rate of growth that would have produced the same
cumulative return, if performance had been constant over the entire period.

Performance data of the Money Market and Common Stock Funds for the periods
prior to March 22, 1985, reflect the investment results of two open-end
management separate accounts (the "predecessor separate accounts") which were
reorganized in unit investment trust form. The "Since Inception" figures for
these Funds are based on the date of inception of the predecessor separate
accounts. This performance data has been adjusted to reflect the maximum
investment advisory fee payable for the corresponding Portfolio of the Trust
and the Rule 12b-1 Plan fee, as well as an assumed charge of 0.06% for direct
operating expenses.

Performance data for the remaining Investment Funds reflect (i) the
investment results of the corresponding Portfolios of the Trust from the date
of inception of those Portfolios and (ii) the actual investment advisory fee,
Rule 12b-1 Plan fee, and direct operating expenses of the relevant Portfolio.

The performance data for all periods has also been adjusted to reflect the
Separate Account mortality and expense risk charge, and the asset based
administrative charge equal to a total of 1.25% relating to the Certificates,
as well as the Trust's expenses.

BENCHMARKS

Market indices are not subject to any charges for investment advisory fees,
brokerage commission or other operating expenses typically associated with a
managed portfolio. Nor do they reflect other charges such as the mortality
and expense risk charge and the asset based administrative charge under the
Certificates. Comparisons with these benchmarks, therefore, are of limited
use. We include them because they are widely known and may help you to
understand the universe of securities from which each Portfolio is likely to
select its holdings. Benchmark data reflect the reinvestment of dividend
income.




    


   
PORTFOLIO INCEPTION DATES AND COMPARATIVE BENCHMARKS:

AGGRESSIVE STOCK: January 27, 1986; 50% Standard & Poor's Mid-Cap Total
Return Index and 50% Russell 2000 Small Stock Index.

COMMON STOCK: January 13, 1976; Standard & Poor's 500 Index.
    

GROWTH INVESTORS: October 2, 1989; 30% Lehman Government/Corporate Bond Index
and 70% Standard & Poor's 500 Index.

   
GLOBAL: August 27, 1987; Morgan Stanley Capital International World Index.
    

                               14



    
<PAGE>

   
HIGH YIELD: January 2, 1987; Merrill Lynch High Yield Master Index.

MONEY MARKET: July 13, 1981; Salomon Brothers Three-Month T-Bill Index.

The Lipper Variable Insurance Products Performance Analysis Survey (Lipper)
records the performance of a large group of variable annuity products,
including managed separate accounts of insurance companies. According to
Lipper Analytical Services, Inc., the data are presented net of investment
management fees, direct operating expenses and asset-based charges applicable
under annuity contracts. Lipper data provide a more accurate picture than
market benchmarks of the Accumulator performance relative to other variable
annuity products.
    

ANNUALIZED RATES OF RETURN FOR PERIODS ENDING DECEMBER 31, 1995:*

   
<TABLE>
<CAPTION>
                                                                                         SINCE
                               1 YEAR    3 YEARS    5 YEARS    10 YEARS    15 YEARS    INCEPTION
                              --------  ---------  ---------  ----------  ----------  -----------
<S>                           <C>       <C>        <C>        <C>         <C>         <C>
AGGRESSIVE STOCK               29.67%     12.21%     19.93%       --          --         18.18%
 Lipper Small Company Growth   28.19      15.26      25.72        --          --         16.06
 Benchmark                     29.69      13.67      20.16        --          --         13.58
COMMON STOCK                   30.47      15.64      16.39       13.44%      12.66%      13.07
 Lipper Growth                 31.08      12.09      15.53       12.05       12.26       12.25
 Benchmark                     37.54      15.30      16.57       14.87       14.79       14.24
GROWTH INVESTORS               24.49      10.48      15.37        --          --         14.30
 Lipper Flexible Portfolio     21.58       9.32      11.43        --          --          9.44
 Benchmark                     32.05      13.35      14.70        --          --         11.97
GLOBAL                         17.04      16.45      14.76        --          --          9.71
 Lipper Global                 13.87      13.45       9.10        --          --          2.52
 Benchmark                     20.72      15.83      11.74        --          --          6.75
HIGH YIELD                     18.13      11.13      13.23        --          --          8.56
 Lipper High Yield             17.36       9.80      15.79        --          --          8.87
 Benchmark                     19.91      11.57      17.17        --          --         11.28
MONEY MARKET                    4.17       2.68       2.92        4.44        --          5.84
 Lipper Money Market            4.35       2.88       3.10        4.71        --          6.27
 Benchmark                      5.74       4.34       4.47        5.77        --          7.09
</TABLE>
    
   
- ------------

   * See footnote on next page.

CUMULATIVE RATES OF RETURN FOR PERIODS ENDING DECEMBER 31, 1995:*
    

   
<TABLE>
<CAPTION>
                                                                                         SINCE
                               1 YEAR    3 YEARS    5 YEARS    10 YEARS    15 YEARS    INCEPTION
                             --------  ---------  ---------  ----------  ----------  -----------
<S>                          <C>       <C>        <C>        <C>         <C>         <C>
AGGRESSIVE STOCK               29.67%     41.30%    148.10%       --          --         424.83%
 Lipper Small Company Growth   28.19      55.24     268.67        --          --         337.96
 Benchmark                     29.69      46.89     150.49        --          --         254.09
COMMON STOCK                   30.47      54.65     113.57   252.92%     497.69%       1,061.89
 Lipper Growth                 31.08      41.29     107.30   215.49      483.45          920.87
 Benchmark                     37.54      53.30     115.25   300.11      692.18        1,327.94
GROWTH INVESTORS               24.49      34.85     104.38        --          --         130.44
 Lipper Flexible Portfolio     21.58      30.92      72.73        --          --          76.92
 Benchmark                     32.05      45.64      98.56        --          --         102.72
GLOBAL                         17.04      57.90      99.01        --          --         116.63
 Lipper Global                 13.87      46.36      55.44        --          --          23.09
 Benchmark                     20.72      55.39      74.20        --          --          72.38
HIGH YIELD                     18.13      37.23      86.13        --          --         109.30
 Lipper High Yield             17.36      32.45     108.96        --          --         117.28
 Benchmark                     19.91      38.89     120.85        --          --         161.50
MONEY MARKET                    4.17       8.25      15.50   54.44            --         127.26
  Lipper Money Market           4.35       8.87      16.48   58.55            --         140.42
  Benchmark                     5.74      13.58      24.45   75.23            --         170.07
</TABLE>
    
- ------------
   
   * See footnote on next page.
    

                               15



    
<PAGE>

   
<TABLE>
<CAPTION>

YEAR-BY-YEAR RATES OF RETURN*

                     1983      1984       1985      1986
                     ----      ----       ----      ----
<S>               <C>       <C>        <C>       <C>
AGGRESSIVE STOCK  --        --         --        33.40%
COMMON STOCK**    24.24%    (3.43)%    31.44%    15.62
GROWTH INVESTORS  --        --         --        --
GLOBAL            --        --         --        --
HIGH YIELD        --        --         --        --
MONEY MARKET**     7.33      9.20       6.85      5.02
</TABLE>
    
                    (RESTUBBED TABLE CONTINUED FROM ABOVE)
   
<TABLE>
<CAPTION>
                     1987       1988       1989      1990      1991      1992       1993      1994       1995
                     ----       ----       ----      ----      ----      ----       ----      ----       ----
<S>                 <C>         <C>       <C>       <C>       <C>        <C>       <C>        <C>       <C>
AGGRESSIVE STOCK      5.69%     (0.38)%   41.36%     6.54%    84.08%     (4.61)%   15.00%     (5.25)%   29.67%
COMMON STOCK**        5.83      20.61     23.72     (9.49)    35.83       1.67     22.96      (3.60)    30.47
GROWTH INVESTORS        --         --      3.44      9.00     46.68       3.33     13.55      (4.60)    24.49
GLOBAL              (13.72)      9.23     24.85     (7.48)    28.60      (2.00)    30.14       3.66     17.04
HIGH YIELD            3.13       8.10      3.56     (2.60)    22.60      10.63     21.31      (4.24)    18.13
MONEY MARKET**        5.04       5.72      7.56      6.61      4.60       2.01      1.42       2.46      4.17
</TABLE>
- ---------
*  Returns do not reflect the withdrawal charge and the GMDB/GMIB charge.
** Prior to 1983 the Year-by-Year Rates of Return were:

<TABLE>
<CAPTION>
                                         1976    1977     1978     1979     1980   1981    1982
                                         ----    ----     ----     ----     ----   ----    ----
<S>                                      <C>   <C>       <C>      <C>      <C>    <C>      <C>
    COMMON STOCK                         7.83% (10.60)%  6.62%    27.90%   47.88% (7.27)%  15.82%
    MONEY MARKET                            --     --      --        --       --   5.54    11.33
</TABLE>

COMMUNICATING PERFORMANCE DATA

In reports or other communications or in advertising material, we may
describe general economic and market conditions affecting the Separate
Account and the Trust and may compare the performance of the Investment Funds
with (1) that of other insurance company separate accounts or mutual funds
included in the rankings prepared by Lipper Analytical Services, Inc.,
Morningstar, Inc., VARDS or similar investment services that monitor the
performance of insurance company separate accounts or mutual funds, (2) other
appropriate indices of investment securities and averages for peer universes
of funds which are shown under "Benchmarks" and "Fund Inception Dates and
Comparative Benchmarks" in this Part 3, or (3) data developed by us derived
from such indices or averages. The Morningstar Variable Annuity/Life Report
consists of nearly 700 variable life and annuity funds, all of which report
their data net of investment management fees, direct operating expenses and
separate account charges. VARDS is a monthly reporting service that monitors
approximately 760 variable life and variable annuity funds on performance and
account information. Advertisements or other communications furnished to
present or prospective Certificate Owners may also include evaluations of an
Investment Fund or Portfolio by financial publications that are nationally
recognized such as Barron's, Morningstar's Variable Annuity Sourcebook,
Business Week, Chicago Tribune, Forbes, Fortune, Institutional Investor,
Investment Adviser, Investment Dealer's Digest, Investment Management Weekly,
Los Angeles Times, Money, Money Management Letter, Kiplinger's Personal
Finance, Financial Planning, National Underwriter, Pension & Investments, USA
Today, Investor's Daily, The New York Times, and The Wall Street Journal.

MONEY MARKET FUND YIELD
INFORMATION

The current yield and effective yield of the Money Market Fund may appear in
reports and promotional material to current or prospective Certificate
Owners.

Current yield for the Money Market Fund will be based on net changes in a
hypothetical investment over a given seven-day period, exclusive of capital
changes, and then "annualized" (assuming that the same seven-day result would
occur each week for 52 weeks). "Effective yield" is calculated in a manner
similar to that used to calculate current yield, but when annualized, any
income earned by the investment is assumed to be reinvested. The "effective
yield" will be slightly higher than the "current yield" because any earnings
are compounded weekly. Money Market Fund yields and effective yields assume
the deduction of all Certificate charges and expenses other than the
withdrawal charge, GMDB/GMIB charge and any charge for tax such as premium
tax. See "Part 4: Money Market Fund Yield Information" in the SAI.

                               16
    



    
<PAGE>

- -------------------------------------------------------------------------------
PART 4: THE GUARANTEED PERIOD ACCOUNT
- -------------------------------------------------------------------------------

GUARANTEE PERIODS

Each amount allocated to a Guarantee Period and held to the Period's
Expiration Date accumulates interest at a Guaranteed Rate. The Guaranteed
Rate for each allocation is the annual interest rate applicable to new
allocations to that Guarantee Period, which was in effect on the Transaction
Date for the allocation. We may establish different Guaranteed Rates under
different classes of Certificates. We use the term GUARANTEED PERIOD AMOUNT
to refer to the amount allocated to and accumulated in each Guarantee Period.
The Guaranteed Period Amount is reduced or increased by any market value
adjustment as a result of withdrawals, transfers or charges (see below).

Your Guaranteed Period Account contains the Guarantee Periods to which you
have allocated Annuity Account Value. On the Expiration Date of a Guarantee
Period, its Guaranteed Period Amount and its value in the Guaranteed Period
Account are equal. We call the Guaranteed Period Amount on an Expiration Date
the Guarantee Period's Maturity Value. We report the Annuity Account Value in
your Guaranteed Period Account to reflect any market value adjustment that
would apply if all Guaranteed Period Amounts were withdrawn as of the
calculation date. The Annuity Account Value in the Guaranteed Period Account
on any Business Day, therefore, will be the sum of the present value of the
Maturity Value in each Guarantee Period, using the Guaranteed Rate in effect
for new allocations to each such Guarantee Period on such date.

Guarantee Periods and Expiration Dates

We currently offer Guarantee Periods ending on February 15th for each of the
maturity years 1997 through 2006.
   
Not all Guarantee Periods will be available to Annuitant issue ages/Attained
Ages 76 and above. See "Allocation of Contributions" in Part 5. Also, the
Guarantee Periods may not be available for investment in all states. As
Guarantee Periods expire we expect to add maturity years so that generally 10
are available at any time in all states in which the Guarantee Periods are
available for investment.

We will not accept allocations to a Guarantee Period if, on the Transaction
Date:

o  Such Transaction Date and the Expiration Date for such Guarantee Period
   fall within the same calendar year.
o  The Guaranteed Rate is 3%.
o  The Guarantee Period has an Expiration Date beyond the February 15th
   immediately following the Annuity Commencement Date.

Guaranteed Rates and Price Per $100 of Maturity Value

Because the Maturity Value of a contribution allocated to a Guarantee Period
can be determined at the time it is made, you can determine the amount
required to be allocated to a Guarantee Period in order to produce a target
Maturity Value (assuming no transfers or withdrawals are made and no charges
are allocated to the Guarantee Period). The required amount is the present
value of that Maturity Value at the Guaranteed Rate on the Transaction Date
for the contribution, which may also be expressed as the price per $100 of
Maturity Value on such Transaction Date.

Guaranteed Rates for new allocations as of August __, 1996 and the related
price per $100 of Maturity Value for each currently available Guarantee
Period were as follows:

      GUARANTEE
     PERIODS WITH
   EXPIRATION DATE       GUARANTEED
  FEBRUARY 15TH OF       RATE AS OF    PRICE PER $100 OF
    MATURITY YEAR      AUGUST  , 1996    MATURITY VALUE
- --------------------  --------------  ------------------
         1997              x.xx%             $xx.xx
         1998              x.xx               xx.xx
         1999              x.xx               xx.xx
         2000              x.xx               xx.xx
         2001              x.xx               xx.xx
         2002              x.xx               xx.xx
         2003              x.xx               xx.xx
         2004              x.xx               xx.xx
         2005              x.xx               xx.xx
         2006              x.xx               xx.xx




    


Allocation Among Guarantee Periods

The same approach as described above may also be used to determine the amount
which you would need to allocate to each Guarantee Period in order to create
a series of constant Maturity Values for two or more years.

For example, if you wish to have $100 mature on February 15th of each of
years 1997 through 2001, then according to the above table the lump sum
contribution you would have to make as of August __, 1996 would be $_____
(i.e., the sum of the price per $100 of Maturity Value for each maturity year
from 1997 through 2001).
    
                               17



    
<PAGE>

The above table is provided to illustrate the use of present value
calculations. It does not take into account the potential for charges to be
deducted or withdrawals or transfers from Guarantee Periods. Actual
calculations will also be based on Guaranteed Rates on each actual
Transaction Date, which may differ.

Options at Expiration Date

We will notify you on or before December 31st prior to the Expiration Date of
each Guarantee Period in which you have any Guaranteed Period Amount. You may
elect one of the following options to be effective at the Expiration Date,
subject to the restrictions set forth on the prior page and under "Allocation
of Contributions" in Part 5:

  (a)    to transfer the Maturity Value into any Guarantee Period we are then
         offering, or into any of our Investment Funds; or

  (b)    to withdraw the Maturity Value (subject to any withdrawal charges
         which may apply).

If we have not received your election as of the Expiration Date, the Maturity
Value in the expired Guarantee Period will be transferred into the Guarantee
Period with the earliest Expiration Date.

MARKET VALUE ADJUSTMENT FOR
TRANSFERS, WITHDRAWALS OR SURRENDER
PRIOR TO THE EXPIRATION DATE

Any withdrawal (including transfers, surrender and deductions) from a
Guarantee Period prior to its Expiration Date will cause any remaining
Guaranteed Period Amount for that Guarantee Period to be increased or
decreased by a market value adjustment. The amount of the adjustment will
depend on two factors: (a) the difference between the Guaranteed Rate
applicable to the amount being withdrawn and the Guaranteed Rate on the
Transaction Date for new allocations to a Guarantee Period with the same
Expiration Date, and (b) the length of time remaining until the Expiration
Date. In general, if interest rates have risen between the time when an
amount was originally allocated to a Guarantee Period and the time it is
withdrawn, the market value adjustment will be negative, and vice versa; and
the longer the period of time remaining until the Expiration Date, the
greater the impact of the interest rate difference. Therefore, it is possible
that a significant rise in interest rates could result in a substantial
reduction in your Annuity Account Value in the Guaranteed Period Account
related to longer term Guarantee Periods.

The market value adjustment (positive or negative) resulting from a
withdrawal of all funds from a Guarantee Period will be determined for each
contribution allocated to that Guarantee Period as follows:

(1)    We determine the present value of the Maturity Value on the Transaction
       Date as follows:

  (a)    We determine the Guaranteed Period Amount that would be payable on
         the Expiration Date, using the applicable Guaranteed Rate.

  (b)    We determine the period remaining in your Guarantee Period (based on
         the Transaction Date) and convert it to fractional years based on a
         365 day year. For example three years and 12 days becomes 3.0329.

  (c)    We determine the current Guaranteed Rate which applies on the
         Transaction Date to new allocations to the same Guarantee Period.

  (d)    We determine the present value of the Guaranteed Period Amount
         payable at the Expiration Date, using the period determined in (b)
         and the rate determined in (c).

(2)    We determine the Guaranteed Period Amount as of the current date.

(3)    We subtract (2) from the result in (1)(d). The result is the market
       value adjustment applicable to such Guarantee Period, which may be
       positive or negative.

The market value adjustment (positive or negative) resulting from a
withdrawal of a portion of the amount in a Guarantee Period will be a
percentage of the market value adjustment that would be applicable upon a
withdrawal of all funds from a Guarantee Period. This percentage is
determined by (i) dividing the amount of the withdrawal or transfer from the
Guarantee Period by (ii) the Annuity Account Value in such Guarantee Period
prior to the withdrawal or transfer. See Appendix I for an example.

The Guaranteed Rate for new allocations to a Guarantee Period is the rate we
have in effect for this purpose even if new allocations to that Guarantee
Period would not be accepted at the time. This rate will not be less than 3%.
If we do not have a Guaranteed Rate in effect for a Guarantee Period to which
the "current Guaranteed Rate" in (1)(c) would apply, we will use the rate at
the next closest Expiration Date. If we are no longer offering new Guarantee
Periods, the "current Guaranteed Rate" will be determined in accordance with
our procedures then in effect. For purposes of calculating the market value
adjustment only, we reserve the right to add up to 0.25% to the current rate
in (1)(c) above.

                               18



    
<PAGE>

DEATH BENEFIT AMOUNT

The death benefit provided with respect to the Guaranteed Period Account is
equal to the Annuity Account Value in the Guaranteed Period Account or, if
greater, the sum of the Guaranteed Period Amounts in each Guarantee Period.
See "Annuity Account Value" in Part 5.

INVESTMENTS

Amounts allocated to Guarantee Periods will be held in a "nonunitized"
separate account established by Equitable Life under the laws of New York.
This separate account provides an additional measure of assurance that full
payment of amounts due under the Guarantee Periods will be made. Under the
New York Insurance Law, the portion of the separate account's assets equal to
the reserves and other contract liabilities relating to the Certificates are
not chargeable with liabilities arising out of any other business we may
conduct.

Investments purchased with amounts allocated to the Guaranteed Period Account
are the property of Equitable Life. Any favorable investment performance on
the assets held in the separate account accrues solely to Equitable Life's
benefit. Certificate Owners do not participate in the performance of the
assets held in this separate account. Equitable Life may, subject to
applicable state law, transfer all assets allocated to the separate account
to its general account. Regardless of whether assets supporting Guaranteed
Period Accounts are held in a separate account or our general account, all
benefits relating to the Annuity Account Value in the Guaranteed Period
Account are guaranteed by Equitable Life.

Equitable Life has no specific formula for establishing the Guaranteed Rates
for the Guarantee Periods. Equitable Life expects the rates to be influenced
by, but not necessarily correspond to, among other things, the yields on the
fixed income securities to be acquired with amounts that are allocated to the
Guarantee Periods at the time that the Guaranteed Rates are established. Our
current plans are to invest such amounts in fixed income obligations,
including corporate bonds, mortgage backed and asset backed securities and
government and agency issues having durations in the aggregate consistent
with those of the Guarantee Periods.

Although the foregoing generally describes Equitable Life's plans for
investing the assets supporting Equitable Life's obligations under the fixed
portion of the Certificates, Equitable Life is not obligated to invest those
assets according to any particular plan except as may be required by state
insurance laws, nor will the Guaranteed Rates Equitable Life establishes be
determined by the performance of the nonunitized separate account.

General Account

Our general account supports all of our policy and contract guarantees,
including those applicable to the Guaranteed Period Account, as well as our
general obligations.

The general account is subject to regulation and supervision by the Insurance
Department of the State of New York and to the insurance laws and regulations
of all jurisdictions where we are authorized to do business. Because of
applicable exemptions and exclusionary provisions, interests in the general
account have not been registered under the Securities Act of 1933 (1933 Act),
nor is the general account an investment company under the 1940 Act.
Accordingly, the general account is not subject to regulation under the 1933
Act or the 1940 Act. However, the market value adjustment interests under the
Certificates are registered under the 1933 Act.

We have been advised that the staff of the SEC has not made a review of the
disclosure that is included in this prospectus for your information that
relates to the general account (other than market value adjustment
interests). The disclosure, however, may be subject to certain generally
applicable provisions of the Federal securities laws relating to the accuracy
and completeness of statements made in prospectuses.

                               19



    
<PAGE>

- -------------------------------------------------------------------------------
        PART 5: PROVISIONS OF THE CERTIFICATES AND SERVICES WE PROVIDE
- -------------------------------------------------------------------------------

The provisions of your Certificate may be restricted by applicable laws or
regulations.

AVAILABILITY OF THE CERTIFICATES
   
The Certificates are available for Annuitant issue ages 20 through 83. These
Certificates may not be available in all states.

CONTRIBUTIONS UNDER THE CERTIFICATES

Your initial contribution must be at least $5,000.

Subsequent contributions may be made in an amount of at least $1,000 at any
time until the Annuitant is Attained Age 84. We may refuse to accept any
contributions if the sum of all contributions under a Certificate would then
total more than $1,500,000. We may also refuse to accept any contribution if
the sum of all contributions under all Equitable annuity accumulation
certificates/contracts that you own would then total more than $2,500,000.
    
Contributions are credited as of the Transaction Date.

METHODS OF PAYMENT

Except as indicated below, all contributions must be made by check. All
contributions made by check must be drawn on a bank or credit union in the
U.S., in U.S. dollars and made payable to Equitable Life. All checks are
accepted subject to collection. All contributions should be sent to Equitable
Life at our Processing Office address designated for contributions.

Wire Transmittals

We will accept, by agreement with broker-dealers who use wire transmittals,
transmittal of initial contributions by wire order from the broker-dealer to
the Processing Office. Such transmittals must be accompanied by essential
information we require to allocate the contribution.

Contributions accepted by wire order will be invested at the value next
determined following receipt for contributions allocated to the Investment
Funds. Contributions allocated to the Guaranteed Period Account will receive
the Guaranteed Rate(s) in effect for the applicable Guarantee Period(s) on
the date contributions are received. Wire orders not accompanied by complete
information, may be retained for a period not exceeding five Business Days
while an attempt is made to obtain the required information. If the required
information cannot be obtained within those five Business Days, the
Processing Office will inform the broker-dealer, on behalf of the applicant,
of the reasons for the delay and return the contribution immediately to the
applicant, unless the applicant specifically consents to our retaining the
contribution until the required information is received by the Processing
Office.

Notwithstanding the acceptance by us of the wire order and the essential
information, however, a Certificate will not be issued until the receipt and
acceptance of a properly completed application. During the time from receipt
of the initial contribution until a signed application is received from the
Certificate Owner, no other financial transactions may be requested.

If an application is not received within ten days of receipt of the initial
contribution via wire order, or if an incomplete application is received and
cannot be completed within ten days of receipt of the initial contribution,
the amount of the initial contribution will be returned to the applicant.

After your Certificate has been issued, subsequent contributions may be
transmitted by wire.

ALLOCATION OF CONTRIBUTIONS

You have two options from which to choose for allocation of your
contributions: Self-Directed Allocation and Principal Assurance.

Self-Directed Allocation

You design your own investment program by allocating your contributions among
the Investment Options in any way you choose. Your contributions may be
allocated to one or up to all of the available Investment Options at any
time. We allocate contributions among the Investment Options according to
your allocation percentages. Allocations must be in whole percentages.
Allocation percentages can be changed at any time by writing to our
Processing Office, or by telephone. The change will be effective on the
Transaction Date and will remain in effect for future contributions unless
another change is requested. Allocation of the initial contribution is
subject to the provisions for the free look period. See "Free Look Period"
below. Allocation of any contribution to the Guaranteed Period Account is
subject to the following restrictions.

                               20



    
<PAGE>

  o     No more than 60% of any contribution may be allocated to the
        Guaranteed Period Account.
   
  o     For Annuitant issue ages/Attained Ages 76 and above, allocations may
        be made only to Guarantee Periods with maturities of five years or
        less; however, in no event may allocations be made to Guarantee
        Periods with maturities beyond the February 15th immediately
        following the Annuity Commencement Date.

Principal Assurance

This option (available for issue ages through 75) is designed to assure that
your Maturity Value in a specified Guarantee Period equals your initial
contribution, while at the same time allowing you to invest in the Investment
Funds. The maturity year you select for such specified Guaranteed Period may
not be later than 10 years nor earlier than seven years. In order to
accomplish this strategy, we will allocate a portion (equal to the present
value) of your initial contribution to a Guarantee Period based on the year
you select. See "Guaranteed Rates and Price Per $100 of Maturity Value" in
Part 4. You may allocate the balance of your contribution to the Investment
Funds in any way you choose. Such allocations to the Investment Funds must be
in whole percentages. Allocation of the portion of your initial contribution
to the Investment Funds is subject to the provisions for the free look
period. See "Free Look Period" below.
    
Principal Assurance may only be elected at issue of your Certificate and
assumes no withdrawals or transfers of the amount allocated to the specified
Guarantee Period.

Subsequent contributions must be allocated under "Self-Directed Allocation"
described above.

Allocations to the Investment Funds

A contribution allocated to an Investment Fund purchases Accumulation Units
in that Investment Fund based on the Accumulation Unit Value for that
Investment Fund computed on the Transaction Date.

Allocations to the Guaranteed Period Account

Contributions allocated to the Guaranteed Period Account will have the
Guaranteed Rate for the specified Guarantee Period offered on the Transaction
Date.

FREE LOOK PERIOD

You have the right to examine the Accumulator Certificate for a period of 10
days after you receive it, and to return it to us for a refund. You cancel it
by sending it to our Processing Office. The free look is extended if your
state requires a refund period of longer than 10 days. This right applies
only to the initial owner of a Certificate.

Your refund will equal the Annuity Account Value reflecting any investment
gain or loss, and any positive or negative market value adjustment, through
the date we receive your Certificate at our Processing Office. Some states
may require that we calculate the refund differently. In those states that
require that we calculate the refund differently, we may require that any
portion of your initial contribution that you request to have allocated to
the Investment Funds, be allocated to the Money Market Fund until the end of
the free look period.

We follow these same procedures if you change your mind before a Certificate
has been issued, but after a contribution has been made. See "Part 8: Tax
Aspects of the Certificates" for possible consequences of canceling your
Certificate during the free look period.

If you cancel your Certificate during the free look period, we may require
that you wait six months before you may apply for a Certificate with us
again.

ANNUITY ACCOUNT VALUE

The Annuity Account Value is the sum of the Annuity Account Values in the
Investment Funds and the Guaranteed Period Account.

Annuity Account Value in Investment Funds

The Annuity Account Value in an Investment Fund on any Business Day is equal
to the number of Accumulation Units in that Investment Fund times the
Accumulation Unit Value for the Investment Fund for that date. The number of
Accumulation Units in an Investment Fund at any time is equal to the sum of
Accumulation Units purchased by contributions and transfers less the sum of
Accumulation Units redeemed for withdrawals, transfers or deductions for
charges.



    


The number of Accumulation Units purchased or sold in any Investment Fund
equals the dollar amount of the transaction divided by the Accumulation Unit
Value for that Investment Fund for the applicable Transaction Date.

The number of Accumulation Units will not vary because of any later change in
the Accumulation Unit Value. The Accumulation Unit Value varies with the
investment performance of the corresponding Portfolios of the Trust, which in
turn reflects the investment income and realized and unrealized capital gains
and losses of the Portfolios, as well as the Trust fees and expenses. The
Accumulation Unit

                               21



    
<PAGE>

Value is also stated after deduction of the Separate Account asset charges
relating to the Certificates. A description of the computation of the
Accumulation Unit Value is found in the SAI.

Annuity Account Value in Guaranteed Period
Account

The Annuity Account Value in the Guaranteed Period Account on any Business
Day will be the sum of the present value of the Maturity Value in each
Guarantee Period, using the Guaranteed Rate in effect for new allocations to
such Guarantee Period on such date. (This is equivalent to the Guaranteed
Period Amount increased or decreased by the full market value adjustment.)
The Annuity Account Value, therefore, may be higher or lower than the
contributions (less withdrawals) accumulated at the Guaranteed Rate. At the
Expiration Date the Annuity Account Value in the Guaranteed Period Account
will equal the Maturity Value. See "Part 4: The Guaranteed Period Account."

TRANSFERS AMONG INVESTMENT OPTIONS

At any time prior to the Annuity Commencement Date, you may transfer all or
portions of your Annuity Account Value among the Investment Options, subject
to the following restrictions.

o    Transfers are permitted to or from a Guarantee Period once per quarter
     during each Contract Year. Such transfers may be made at any time during
     each quarter.

o    Transfers out of a Guarantee Period other than at the Expiration Date will
     result in a market value adjustment. See "Part 4: The Guaranteed Period
     Account."
   
o    Transfers to Guarantee Periods are subject to the restrictions set forth
     under "Guarantee Periods and Expiration Dates" in Part 4 and are limited
     based on the Attained Age of the Annuitant. See "Allocation of
     Contributions" above.
    
Transfer requests must be made directly to our Processing Office. Your
request for a transfer should specify your Certificate number, the amounts or
percentages to be transferred and the Investment Options to and from which
the amounts are to be transferred. Your transfer request may be in writing or
by telephone.

For telephone transfer requests, procedures have been established by
Equitable Life that are considered to be reasonable and are designed to
confirm that instructions communicated by telephone are genuine. Such
procedures include requiring certain personal identification information
prior to acting on telephone instructions and providing written confirmation.
In light of the procedures established, Equitable Life will not be liable for
following telephone instructions that it reasonably believes to be genuine.

We may restrict, in our sole discretion, the use of an agent acting under a
power of attorney, such as a market timer, on behalf of more than one
Certificate Owner to effect transfers. Any agreements to use market timing
services to effect transfers are subject to our rules then in effect and must
be on a form satisfactory to us.

A transfer request will be effective on the Transaction Date and the transfer
to or from Investment Funds will be made at the Accumulation Unit Value next
computed after the Transaction Date. All transfers will be confirmed in
writing.

DOLLAR COST AVERAGING

If you have at least $10,000 of Annuity Account Value in the Money Market
Fund, you may choose to have a specified dollar amount transferred from the
Money Market Fund to other Investment Funds 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 Investment Funds each month, more Accumulation Units are
purchased in an Investment Fund if the value per Accumulation Unit is low and
fewer Accumulation Units are purchased if the value per Accumulation Unit is
high. Therefore, a lower average value per Accumulation Unit may be achieved
over the long term. This plan of investing allows you to take advantage of
market fluctuations but does not assure a profit or protect against a loss in
declining markets.

The dollar cost averaging option may be elected at the time you apply for the
Certificate or at a later date. The minimum amount that may be transferred
each month is $250. The maximum amount which may be transferred is equal to
the Annuity Account Value in the Money Market Fund at the time the option is
elected, divided by 12.

The transfer date will be the same calendar day each month as the Contract
Date. If, on any transfer date, the Annuity Account Value in the Money Market
Fund is equal to or less than the amount you have elected to have
transferred, the entire amount will be transferred and the dollar cost
averaging option will end. You may change the transfer amount once each
Contract Year, or cancel this option by sending us satisfactory notice to our
Processing Office at least seven calendar days before the next transfer date.

                               22



    
<PAGE>
   
WITHDRAWAL OPTIONS

The Accumulator is an annuity contract, even though you may elect to receive
your benefits in a non-annuity form. You may take withdrawals from your
Certificate before the Annuity Commencement Date and while the Annuitant is
alive. Two withdrawal options are available: Lump Sum Withdrawals and
Systematic Withdrawals. Withdrawals may result in withdrawal charges. See
"Part 6: Deductions and Charges." Withdrawals may also be taxable and subject
to tax penalty. See "Part 8: Tax Aspects of the Certificates."

Amounts withdrawn from the Guaranteed Period Account, other than at the
Expiration Date, will result in a market value adjustment. See "Market Value
Adjustment for Transfers, Withdrawals or Surrender Prior to the Expiration
Date" in Part 4.

As a deterrent to early withdrawal (generally prior to age 59 1/2) the Code
provides certain penalties. We may also be required to withhold income taxes
from the amount distributed. These rules are outlined in "Part 8: Tax Aspects
of the Certificates."

o   LUMP SUM WITHDRAWALS--You may take Lump Sum Withdrawals two times per
    Contract Year at any time during such Contract Year. The minimum amount
    of a Lump Sum Withdrawal is $1,000. A request to withdraw more than 90%
    of the Cash Value as of the date of the withdrawal will result in the
    termination of the Certificate and will be treated as a surrender of the
    Certificate for its Cash Value. See "Surrendering the Certificates to
    Receive the Cash Value," below.

    To make a Lump Sum Withdrawal, you must submit a request satisfactory to us
    which specifies the Investment Options from which the Lump Sum Withdrawal
    will be taken. If we have received the information we require, the
    requested withdrawal will become effective on the Transaction Date and
    proceeds will usually be mailed within seven calendar days thereafter, but
    we may delay payment as described in "When Payments Are Made" below. If we
    receive only partially completed information, our Processing Office will
    contact you for specific instructions before your request can be processed.

o   SYSTEMATIC WITHDRAWALS--Systematic Withdrawals provide level percentage
    or level amount payouts. You may choose to receive Systematic
    Withdrawals on a monthly, quarterly or annual frequency. You select a
    dollar amount or percentage of the Annuity Account Value to be
    withdrawn, subject to a maximum of 1.2% monthly, 3.6% quarterly and
    15.0% annually, but in no event may any payment be less than $250. If at
    the time a Systematic Withdrawal is to be made, the withdrawal amount
    would be less than $250, no payment will be made and your Systematic
    Withdrawal election will terminate.

  You select the date of the month when the withdrawals will be made, but you
  may not choose a date later than the 28th day of the month. If no date is
  selected, withdrawals will be made on the same calendar day of the month as
  the Contract Date. The commencement of payments under the Systematic
  Withdrawal option may not be elected to start sooner than 28 days after
  issue of the Certificate.

  You may elect Systematic Withdrawals at any time by completing the proper
  form and sending it to our Processing Office. You may change the payment
  frequency of your Systematic Withdrawals once each Contract Year or cancel
  this withdrawal option at any time by sending notice in a form satisfactory
  to us. The notice must be received at our Processing Office at least seven
  calendar days prior to the next scheduled withdrawal date. You may also
  change the amount or percentage of your Systematic Withdrawals once in each
  Contract Year. However, you may not change the amount or percentage in any
  Contract Year where you have previously taken another withdrawal under the
  Lump Sum Withdrawal option described above.

  Unless you specify otherwise, Systematic Withdrawals will be withdrawn on a
  pro rata basis from your Annuity Account Value in the Investment Funds. If
  there is insufficient value or no value in the Investment Funds, any
  additional amount of the withdrawal required or the total amount of the
  withdrawal, as applicable, will be withdrawn from the Guarantee Periods in
  order of the earliest Expiration Date(s) first.
    
Withdrawal Charges

Withdrawals in excess of the 15% free corridor amount may be subject to a
withdrawal charge. See "Withdrawal Charge" in Part 6.

DEATH BENEFIT

When the Annuitant Dies

Generally, upon receipt of proof satisfactory to us of the Annuitant's death,
prior to the Annuity Commencement Date, we will pay the death benefit to the
beneficiary named in your Certificate. You designate the beneficiary at the
time you apply for the Certificate. While the Certificate is in effect, you
may change your beneficiary by writing to our Pro-

                               23



    
<PAGE>

cessing Office. The change will be effective on the date the written
submission was signed. The death benefit payable will be determined as of the
date we receive such proof of death and any required instructions as to the
method of payment.

The death benefit is equal to the sum of:
   
 (1)      the Annuity Account Value in the Investment Funds, or, if greater,
          the GMDB defined below; and

 (2)      the death benefit provided with respect to the Guaranteed Period
          Account. See "Part 4: The Guaranteed Period Account."

GMDB

Applicable to Certificates issued in all states except
- -----------------------------------------------------------------------------
 New York

The GMDB is determined daily. On the Contract Date, the GMDB is equal to the
portion of the initial contribution allocated to the Investment Funds.
Thereafter, the GMDB is equal to (a) the GMDB determined on the immediately
preceding Business Day, plus (b) any subsequent contributions and transfers
into the Investment Funds, less (c) any transfers and withdrawals from such
Funds. In addition, interest (see below) is credited to and becomes part of
the GMDB on each Processing Date.

GMDB Interest Rates

o  Issue ages 20 through 75--interest will be calculated at the effective
   annual GMDB interest rate of 6% (3% for amounts in the Money Market Fund)
   for Annuitant Attained Ages through 80 and 0% thereafter. Contributions,
   transfers and withdrawals during the Contract Year will be taken into
   account.

o  Issue ages 76 and over--the GMDB interest rate is 0%. However, for issue
   age 76 through 79 on the fifth Processing Date and then again on the tenth
   Processing Date, the GMDB calculated on such dates will be reset at the
   greater of (i) the then GMDB determined above, and (ii) the current
   Annuity Account Value in the Investment Funds. For issue ages 80 through
   83, the GMDB will be reset only on the fifth Processing Date.

Applicable to Certificates issued in New York

The GMDB is determined daily. On the Contract Date, the GMDB is equal to the
portion of the initial contribution allocated to the Investment Funds.
Thereafter, the GMDB is equal to (a) the GMDB calculated on the immediately
preceding Business Day, plus (b) any subsequent contributions and transfers
into the Investment Funds, less (c) any transfers and withdrawals from such
Funds. Additionally, on each Processing Date the GMDB is reset at the greater
of the current GMDB and the current Annuity Account Value in the Investment
Funds, not to exceed a cap as described below. The cap does not apply on the
seventh Processing Date. The cap is equal to (a) the portion of the initial
contribution allocated to the Investment Funds, plus (b) any subsequent
contributions and transfers into the Investment Funds, less (c) any transfers
and withdrawals from such Funds, plus (d) interest (see below) that is
credited on each Processing Date, plus (e) any amount by which the GMDB is
increased because the cap did not apply on the seventh Processing Date.

GMDB Interest Rate

o  Issue ages 20 through 75--interest will be calculated at the effective
   annual GMDB interest rate of 6% (3% for amounts in the Money Market Fund)
   for Annuitant Attained Ages through 80 and 0% thereafter.

o  Issue ages 76 and over--the GMDB interest rate is 0%.

See Appendix II for an example of the calculation of the GMDB.

How Withdrawals and Transfers Affect the GMDB

Withdrawals and transfers out of the Investment Funds will generally cause a
reduction in the GMDB on a dollar-for-dollar basis. However, if on any
Transaction Date, (i) the GMDB exceeds the Annuity Account Value and (ii) the
sum of withdrawals and transfers out of the Investment Funds is greater than
6% of the beginning of year GMDB, the GMDB will be reduced on a pro rata
basis on the Transaction Date. The amount of the reduction will be determined
by dividing the amount of the withdrawal by the Annuity Account Value on the
Transaction Date and multiplying this percentage by the then current GMDB.

The timing of your withdrawals and whether they exceed the 6% threshold
described above can have a significant impact on your GMDB.



    


For example, assuming a beginning of year GMDB of $100,000 and a withdrawal
of $5,000, which represents 5% of the beginning of year GMDB
($5,000/$100,000), such withdrawal would cause the current GMDB to be reduced
by $5,000. If a withdrawal in the amount of $10,000, which represents 10% of
the beginning of year GMDB ($10,000/ $100,000) were to be made, assuming a
current Annuity Account Value of $50,000 the current GMDB would be reduced by
20% ($10,000/$50,000), or $20,000 ($100,0000 x .20).
    
How Payment is Made

We will pay the death benefit to the beneficiary in the form of the income
annuity option you have

                               24



    
<PAGE>

chosen under your Certificate. If no income annuity option has been chosen at
the time of the Annuitant's death, the beneficiary will receive the death
benefit in a lump sum. However, subject to certain exceptions in the
Certificate, Equitable Life's rules then in effect and any other applicable
requirements under the Code, the beneficiary may elect to apply the death
benefit to one or more income annuity options offered by Equitable Life. See
"Income Annuity Options" below. Note that if you are both the Certificate
Owner and the Annuitant, only a life annuity or an annuity that does not
extend beyond the life expectancy of the beneficiary may be elected.

Successor Annuitant

If you are both the Certificate Owner and the Annuitant and you elect your
spouse to be both the sole primary beneficiary and the successor Annuitant/
Certificate Owner, then no death benefit is payable until your surviving
spouse's death.
   
On the Processing Date following your death, if the successor
Annuitant/Certificate Owner election was elected at issue of the Certificate
and is in effect at your death, the GMDB will be reset at the greater of the
current GMDB and the current Annuity Account Value in the Investment Funds.
If the Certificate was issued to an Owner/Annuitant with an issue age of 75
or under, the GMDB interest rate will subsequently be credited based on the
Attained Age of the successor Annuitant/Certificate Owner. For such
Certificates, the GMIB (discussed below) will continue to be available on
Contract Date anniversaries seven and later based on the Contract Date of the
Accumulator Certificate, provided the GMIB is elected no earlier than the
successor Annuitant/Certificate Owner's Attained Age as specified under GMIB
below, nor later than Attained Age 83.

If the Certificate was issued to an Owner/Annuitant with an issue age of 76
or over, the GMDB interest rate will continue to be 0% and the GMIB will not
be available.

WHEN THE CERTIFICATE OWNER DIES
BEFORE THE ANNUITANT

When you are not the Annuitant and you die before the Annuity Commencement
Date, the beneficiary named to receive the death benefit upon the Annuitant's
death will automatically succeed as Certificate Owner (unless you name a
different person as a successor Owner in a written form acceptable to us and
send it to our Processing Office). The Certificate provides that the original
Certificate Owner's entire interest in the Certificate be completely
distributed to the named beneficiary by the fifth anniversary of such Owner's
death (unless an income annuity option is elected and payments begin within
one year after the Certificate Owner's death and are made over the
beneficiary's life or over a period not to exceed the beneficiary's life
expectancy). If an income annuity option has not been elected, as described
above, on the fifth anniversary of your death, we will pay any Annuity
Account Value remaining on such date, less any applicable withdrawal charge.
If the successor Certificate Owner is your surviving spouse, no distributions
are required as long as both the surviving spouse and the Annuitant are
living.

GMIB

The GMIB (available at issue ages 20 through 75) may not currently be
available in your state. When it becomes available it will be added to your
Certificate. State availability information may be obtained from your
registered representative.

The GMIB provides a minimum guaranteed lifetime income from application of
the Annuity Account Value in the Investment Funds to purchase the Assured
Payment Plan (Life Annuity with a Period Certain). The Assured Payment Plan
provides payments during a period certain with payments continuing for life
thereafter. On the Transaction Date the amount of the periodic lifetime
income to be purchased under the Assured Payment Plan will be based on the
greater of (i) the Annuity Account Value in the Investment Funds and (ii) an
amount equal to the GMDB described above, reduced by any remaining withdrawal
charges; each divided by "guaranteed maximum annuity purchase rates" under
the Certificate. The guaranteed maximum annuity purchase rates are based on
interest at 3% and mortality based on the 1983 Individual Annuity Mortality
Table "a" projected with Scale G. Your Annuity Account Value in the
Investment Funds will depend on the performance of such Funds.

If you have any Annuity Account Value in the Guaranteed Period Account under
your Accumulator Certificate as of the Transaction Date, such Annuity Account
Value will be applied (at current annuity purchase rates) towards the
purchase of payments under the Assured Payment Plan. Such Annuity Account
Value will increase the payments provided by the GMIB. A market value
adjustment may apply.

However, you can always apply your Accumulator funds under the Assured
Payment Plan or any of our other income annuity options at current rates. For
information on the income annuity options, see "Income Annuity Options"
below.

The GMIB applies only if you meet the following conditions:
    
                               25



    
<PAGE>
   
    o  You are the Owner and Annuitant of the Accumulator Certificate.

    o  The Assured Payment Plan is purchased within 30 days following the 7th
       or later Contract Date anniversary under your Accumulator Certificate;
       provided it is not purchased earlier than your Attained Age 45 if you
       elect level payments (Attained Age 59 1/2 for increasing payments), nor
       later than Attained Age 83.

    o  The Period Certain you select is as indicated below, based on your
       issue age for the Assured Payment Plan Certificate and the type of
       payments selected;

              LEVEL PAYMENTS
- -----------------------------------------
     ISSUE AGE          PERIOD CERTAIN
- -----------------  ----------------------
  45 through 70            15 years
  71 through 75     85 less your issue age
  76 through 80            10 years
  81 through 83    90 less your issue age

           INCREASING PAYMENTS
     ISSUE AGE          PERIOD CERTAIN
  ---------------  ----------------------
 59 1/2 through 70          15 years
     71 through 75          12 years
     76 through 80           9 years
     81 through 83           6 years

    o  Payments start one payment mode after the Contract Date.

Each year on your Contract Date anniversary, if you are eligible to use your
GMIB election to purchase the Assured Payment Plan, we will send you a report
of how much income could be provided under such Plan on the Contract Date
anniversary. You may then notify us within 30 days of the Contract Date
anniversary if you want to purchase the Assured Payment Plan by submitting
the proper form and returning your Accumulator Certificate. The income to be
provided under the Assured Payment Plan Certificate will be determined on the
Transaction Date that we receive your request and the Certificate and,
therefore, may differ from the report. It will be based on the GMIB as of
such Transaction Date.

The Assured Payment Plan (Life Annuity with a Period Certain) is offered
through our Prospectus for the Assured Payment Plan dated May 1, 1996, which
may be obtained from your registered representative. You should read it
carefully before you decide to purchase such Plan.

See Appendix III for an example on the GMIB.

CASH VALUE

The Cash Value under the Certificate fluctuates daily with the investment
performance of the Investment Funds you have selected and reflects any upward
or downward market value adjustment. See "Part 4: The Guaranteed Period
Account." We do not guarantee any minimum Cash Value except for amounts in a
Guarantee Period held to the Expiration Date. On any date before the Annuity
Commencement Date while the Certificate is in effect, the Cash Value is equal
to the Annuity Account Value less any withdrawal charge. The free corridor
amount will not apply when calculating the withdrawal charge applicable upon
a surrender. See "Part 6: Deductions and Charges."

SURRENDERING THE CERTIFICATES TO
RECEIVE THE CASH VALUE

You may surrender a Certificate to receive the Cash Value at any time while
the Annuitant is living and before the Annuity Commencement Date.

For a surrender to be effective, we must receive your written request and the
Certificate at our Processing Office. The Cash Value will be determined on
the Transaction Date. All benefits under the Certificate will be terminated
as of that date. You may receive the Cash Value in a single sum payment or
apply it under one or more of the income annuity options described below. We
will usually pay the Cash Value within seven calendar days, but we may delay
payment as described in "When Payments are Made" below.

In some cases, surrenders may have adverse tax consequences. See "Part 8: Tax
Aspects of the Certificates."

INCOME ANNUITY OPTIONS

Income annuity options provide periodic payments over a specified period of
time which may be fixed or may be based on the Annuitant's life. Annuity
forms of payment are calculated as of the Annuity Commencement Date, which is
on file with our Processing Office. You can change the Annuity Commencement
Date by writing to our Processing Office any time before the Annuity
Commencement Date. However, you may not choose a date later than the 28th day
of any month. Also, based on the issue age of the Annuitant, the Annuity
Commencement Date may not be later than the Processing Date which follows the
Annuitant's 90th birthday. (may be different in some states).
    



    


Before the Annuity Commencement Date, we will send a letter advising that
annuity benefits are available. Unless you otherwise elect, we will pay fixed
annuity benefits on the "normal form" indicated for your Certificate as of
the Annuity Commencement Date. The amount applied to provide the annuity
benefit will be (1) the Annuity Account Value for any life annuity form or
(2) the Cash Value

                               26



    
<PAGE>

for any period certain only annuity form except that if the period certain is
more than five years, the amount applied will be no less than 95% of the
Annuity Account Value.

Amounts in the Guarantee Periods that are applied to an income annuity option
prior to an Expiration Date will result in a market value adjustment. See
"Market Value Adjustment for Transfers, Withdrawals or Surrender Prior to the
Expiration Date" in Part 4.

ANNUITY FORMS

o     Life Annuity: An annuity which guarantees payments for the rest of the
      Annuitant's life. Payments end with the last monthly payment before the
      Annuitant's death. Because there is no death benefit associated with
      this annuity form, it provides the highest monthly payment of any of the
      life income annuity options, so long as the Annuitant is living.

o     Life Annuity-Period Certain: This annuity form also guarantees payments
      for the rest of the Annuitant's life. In addition, if the Annuitant dies
      before a specified period of time (the "certain period") has ended,
      payments will continue to the beneficiary for the balance of the certain
      period. Certain periods may be 5, 10, 15 or 20 years. A life annuity
      with a certain period of 10 years is the normal form of annuity under
      the Certificates.

o     Life Annuity-Refund Certain: This annuity form guarantees payments to
      you for the rest of your life. In addition, if you die before the amount
      applied to purchase this annuity option has been recovered, payments
      will continue to your beneficiary until that amount has been recovered.
      This option is available only as a fixed annuity.

o     Period Certain Annuity: This annuity form guarantees payments for a
      specific period of time, usually 5, 10, 15 or 20 years, and does not
      involve life contingencies.

o     Joint and Survivor Life Annuity: This annuity form guarantees life
      income to you and, after your death, continuation of income to the
      survivor.

The life annuity-period certain and the life annuity-refund certain are
available on either a single life or joint and survivor life basis.

The income annuity options outlined above are available in both fixed and
variable form, unless otherwise indicated. Fixed annuity payments are
guaranteed by us and will be based either on the tables of guaranteed annuity
payments in your Certificate or on our then current annuity rates, whichever
is more favorable for the Annuitant. Variable income annuities may be funded
through the Common Stock Fund through the purchase of annuity units. The
amount of each variable annuity payment may fluctuate, depending upon the
performance of the Common Stock Fund. That is because the annuity unit value
rises and falls depending on whether the actual rate of net investment return
(after deduction of charges) is higher or lower than the assumed base rate.
See "Annuity Unit Values" in the SAI. Variable income annuities may also be
available by separate prospectus through the Common Stock or other Funds of
other separate accounts we offer.

For all Annuitants, the normal form of annuity provides for fixed payments.
We may offer other forms not outlined here. Your registered representative
can provide details.

For each income annuity option, we will issue a separate written agreement
putting the option into effect. Before we pay any annuity benefit, we require
the return of the Certificate.

The amount of the annuity payments will depend on the amount applied to
purchase the annuity, the type of annuity chosen and, in the case of a life
income annuity option, the Annuitant's age (or the Annuitant's and joint
Annuitant's ages) and in certain instances, the sex of the Annuitant(s). Once
an income annuity option is chosen and payments have commenced, no change can
be made.

If, at the time you elect an income annuity option, the amount to be applied
is less than $2,000 or the initial payment under the option elected is less
than $20 monthly, we reserve the right to pay the Annuity Account Value in a
single sum rather than as payments under the annuity form chosen.



    


ASSURED PAYMENT PLAN

If you are the Owner and the Annuitant, you may apply your Annuity Account
Value, in whole or in part, to purchase the Assured Payment Plan (Life
Annuity with a Period Certain), provided you meet the issue age and payment
restrictions for the Assured Payment Plan. If you apply a part of the Annuity
Account Value, it will be considered a withdrawal. See "Withdrawals" above.
The Assured Payment Plan, is designed to provide guaranteed level or
increasing annual payments for your life or for your life and the life of a
joint Annuitant. If the Annuity Account Value is applied from an Accumulator
Certificate to purchase the Assured Payment Plan at a time when the dollar
amount of the withdrawal charge is greater than 2% of remaining contributions
(after withdrawals), such withdrawal charge will not be deducted. However, a
new withdrawal charge schedule will apply under the Assured Payment Plan. For
purposes of the Assured Payment Plan withdrawal charge schedule, the year in
which your Annuity Account Value is applied under the Assured Payment Plan
will be "Contract

                               27



    
<PAGE>

Year 1." If the Annuity Account Value is applied from the Accumulator when
the dollar amount of the withdrawal charge is 2% or less, such withdrawal
charge will not be deducted and there will be no withdrawal charge schedule
under the Assured Payment Plan. You should consider the timing of your
purchase as it relates to the potential for withdrawal charges under the
Assured Payment Plan. No subsequent contributions will be permitted under the
Assured Payment Plan Certificate.

You may also apply your Annuity Account Value to purchase the Assured Payment
Plan (Period Certain) once withdrawal charges are no longer in effect. This
version of the Assured Payment Plan provides for annual payments for a
specified period. No withdrawal charges will apply under the Assured Payment
Plan Certificate.

The Assured Payment Plan (Life Annuity with a Period Certain) and Assured
Payment Plan (Period Certain) are described in our prospectus for the Assured
Payment Plan, dated May 1, 1996. Copies are available from your registered
representative.

To purchase this annuity form we also require the return of your Certificate.
An Assured Payment Plan Certificate will be issued putting this annuity form
into effect.

Depending upon your circumstances, this may be accomplished on a tax-free
basis. Consult your tax adviser.

WHEN PAYMENTS ARE MADE

Under applicable law, application of proceeds from the Investment Funds to a
variable annuity, payment of a death benefit from the Investment Funds,
payment of any portion of the Annuity Account Value (less any applicable
withdrawal charge) from the Investment Funds, and, upon surrender, payment of
the Cash Value from the Investment Funds will be made within seven calendar
days after the Transaction Date. Payments or application of proceeds from the
Investment Funds can be deferred for any period during which (1) the New York
Stock Exchange is closed or trading on it is restricted, (2) sales of
securities or determination of the fair value of an Investment Fund's assets
is not reasonably practicable because of an emergency, or (3) the SEC, by
order, permits us to defer payment in order to protect persons with interest
in the Investment Funds.

We can defer payment of any portion of the Annuity Account Value in the
Guaranteed Period Account (other than for death benefits) for up to six
months while you are living. We may also defer payments for any amount
attributable to a contribution made in the form of a check for a reasonable
amount of time (not to exceed 15 days) to permit the check to clear.

ASSIGNMENT

The Certificates may be assigned at any time before the Annuity Commencement
Date and for any purpose other than as collateral or security for a loan.
Equitable Life will not be bound by an assignment unless it is in writing and
we have received it at our Processing Office. In some cases, an assignment
may have adverse tax consequences. See "Part 8: Tax Aspects of the
Certificates."

DISTRIBUTION OF THE CERTIFICATES

As the distributor of the Certificates, Equitable Distributors, Inc. (EDI),
an indirect wholly owned subsidiary of Equitable Life, has responsibility for
sales and marketing functions for the Certificates. EDI also serves as the
principal underwriter of the Separate Account under the 1940 Act. EDI is
registered with the SEC as a broker-dealer under the Exchange Act and is a
member of the National Association of Securities Dealers, Inc. EDI's
principal business address is 787 Seventh Avenue, New York, New York 10019.

The Certificates will be sold by registered representatives of EDI, as well
as by unaffiliated broker-dealers with which EDI has entered into selling
agreements. Broker-dealer sales compensation (including for EDI and its
affiliates) will not exceed six percent of total contributions made under a
Certificate. EDI may also receive compensation and reimbursement for its
marketing services under the terms of its distribution agreement with
Equitable Life. Broker-dealers receiving sales compensation will generally
pay a portion thereof to their registered representatives as commission
related to sales of the Certificates. The offering of the Certificates is
intended to be continuous.

                               28



    
<PAGE>
- -------------------------------------------------------------------------------
PART 6: DEDUCTIONS AND CHARGES
- -------------------------------------------------------------------------------

CHARGES DEDUCTED FROM THE
ANNUITY ACCOUNT VALUE

We allocate the entire amount of each contribution to the Investment Options
you select, subject to certain restrictions. We then periodically deduct
certain amounts from your Annuity Account Value. The charges described below
and under "Charges Deducted from the Investment Funds" below will not be
increased by us for the life of the Certificates. We may reduce certain
charges under group or sponsored arrangements. See "Group or Sponsored
Arrangements" below. Charges are deducted proportionately from all the
Investment Funds in which your Annuity Account Value is invested on a pro
rata basis, except as noted below.

Withdrawal Charge

A withdrawal charge will be imposed as a percentage of each contribution made
to the extent that a withdrawal exceeds the free corridor amount, or if the
Certificate is surrendered to receive its Cash Value. We determine the
withdrawal charge separately for each contribution in accordance with the
table below.
                                  CONTRACT YEAR
                    1       2       3       4       5       6       7      8+
                 ------  ------  ------  ------  ------  ------  ------  -----
Percentage of
 Contribution    7.0%    6.0%    5.0%    4.0%    3.0%    2.0%    1.0%      0.0%

The applicable withdrawal charge percentage is determined by the Contract
Year in which the withdrawal is made or the Certificate is surrendered,
beginning with "Contract Year 1" with respect to each contribution withdrawn
or surrendered. For each contribution, the Contract Year in which we receive
that contribution is "Contract Year 1."

The withdrawal charge is deducted from the Investment Options from which each
such withdrawal is made in proportion to the amount being withdrawn from each
Investment Option.

    Free Corridor Amount

    The free corridor amount is 15% of the Annuity Account Value at the
    beginning of the Contract Year minus any amount previously withdrawn
    during that Contract Year.

Any withdrawal requested that exceeds the free corridor amount will be
subject to the withdrawal charge. The 15% free corridor amount is not
applicable to a surrender.

For purposes of calculating the withdrawal charge, (1) we treat contributions
as being withdrawn on a first-in first-out basis, and (2) amounts withdrawn
up to the free corridor amount are not considered a withdrawal of any
contributions. Although we treat contributions as withdrawn before earnings
for purposes of calculating the withdrawal charge, the Federal income tax law
treats earnings as withdrawn first. See "Part 8: Tax Aspects of the
Certificates."
   
The withdrawal charge is to help cover sales expenses.

GMDB/GMIB Charge

We deduct a charge for providing the GMDB with respect to the Investment
Funds annually on each Processing Date. The charge is equal to 0.40% of the
GMDB in effect at such Processing Date. The GMDB/ GMIB charge also covers the
GMIB which is related to the GMDB.

Under Certificates issued in New York, we deduct a GMDB charge of 0.35% of
the GMDB in effect on each Processing Date. The charge only covers the GMDB
as the GMIB is not currently available in New York.
    
If the amount collected from this charge exceeds the cost of providing the
benefits, it will be to our profit, and may be used to pay distribution
expenses not recovered from sales charges under the Certificates.

Charges for State Premium and Other Applicable Taxes

We deduct a charge for applicable taxes, such as state or local premium
taxes, that might be imposed in your state. Generally we deduct this charge
from the amount applied to provide an income annuity option. In certain
states, however, we may deduct the charge for taxes from contributions. The
current tax charge that might be imposed varies by state and ranges from 0%
to 3.5% (the rate is 1% in Puerto Rico and 5% in the Virgin Islands).

CHARGES DEDUCTED FROM THE
INVESTMENT FUNDS

Mortality and Expense Risk Charge

We will deduct a daily charge from the assets in each Investment Fund to
compensate us for mortality
                               29



    
<PAGE>

and expense risks. The daily charge is at the rate of 0.002477%, which is
equivalent to an annual rate of 0.90%, on the assets in each Investment Fund.
Approximately 0.60% of this annual charge is allocated to the mortality risk
and 0.30% is allocated to the expense risk.

We will realize a gain from this charge to the extent it is not needed to
provide for benefits and expenses under the Certificate. We will use any gain
for any lawful purpose including payment of distribution expenses not
recovered from sales charges under the Certificate.

The mortality risk assumed is the risk that Annuitants as a group will live
for a longer time than our actuarial tables predict. As a result, we would be
paying more in annuity income than we planned. We also assume a risk that the
mortality assumptions reflected in our guaranteed annuity payment tables,
shown in each Certificate, will differ from actual mortality experience.
Lastly, we assume a mortality risk to the extent that the guaranteed minimum
death benefit charge is insufficient to pay any amount by which such death
benefit exceeds the Cash Value of the Certificate.

The expense risk assumed is the risk that it will cost us more to issue and
administer the Certificates than we expect.

Asset Based Administrative Charge

We will deduct a daily charge from the assets in each Investment Fund, to
compensate us for administrative expenses under the Certificates. The daily
charge is at a rate of 0.000969% (equivalent to an annual rate of 0.35%) on
the assets in each Investment Fund. The asset based administrative charge is
not designed to produce a profit for Equitable Life.

TRUST CHARGES TO PORTFOLIOS

Investment advisory fees charged daily against the Trust's assets, the Rule
12b-1 Plan fee, direct operating expenses of the Trust (such as trustees'
fees, expenses of independent auditors and legal counsel, bank and custodian
charges and liability insurance), and certain investment-related expenses of
the Trust (such as brokerage commissions and other expenses related to the
purchase and sale of securities), are reflected in each Portfolio's daily
share price. The maximum investment advisory fees paid annually by the
Portfolios cannot be changed without a vote by shareholders. They are as
follows:
   
                             DAILY AVERAGE NET ASSETS
                         -------------------------------
                            FIRST
                            $350     NEXT $400  OVER $750
                           MILLION    MILLION    MILLION
                         ---------  ---------  ---------
Aggressive Stock .......    .500%      .475%      .450%
Common Stock and Money
  Market ...............    .400%      .375%      .350%
Growth Investors,
Global and High Yield       .550%      .525%      .500%

Investment advisory fees are established under the Trust's investment
advisory agreements between the Trust and its investment adviser, Alliance.

The Rule 12b-1 Plan provides that the Trust, on behalf of each Portfolio may
pay annually up to 0.25% of the average daily net assets of a Portfolio
attributable to its Class IB shares in respect of activities primarily
intended to result in the sale of the Class IB shares. The Rule 12b-1 Plan
fee, which may be waived in the discretion of the Distributors may be
increased only by action of the Board of Trustees of the Trust up to a
maximum of 0.50% per annum.

All of these fees and expenses are described more fully in the Trust
prospectus.

GROUP OR SPONSORED ARRANGEMENTS

For certain group or sponsored arrangements, we may reduce the withdrawal
charge or change the minimum initial contribution requirements. We may also
change the guaranteed minimum death benefit and the guaranteed minimum income
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 Certificates to its employees or retirees 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 Certificates or that have
been in existence less than six months will not qualify for reduced charges.

We may also establish different Guaranteed Rates for the Guarantee Periods
under different classes of Certificates for group or sponsored arrangements.
    
                               30



    
<PAGE>

We will make these and any similar reductions according to our rules in
effect when a Certificate is approved for issue. We may change these rules
from time to time. Any variation in the withdrawal charge will reflect
differences in costs or services and will not be unfairly discriminatory.

Group and sponsored arrangements may be governed by the Code, the Employee
Retirement Income Security Act of 1974 (ERISA), or both. We make no
representations as to the impact of those and other applicable laws on such
programs. WE RECOMMEND THAT EMPLOYERS, TRUSTEES, AND OTHERS PURCHASING OR
MAKING CERTIFICATES AVAILABLE FOR PURCHASE UNDER SUCH PROGRAMS SEEK THEADVICE
OF THEIR OWN LEGAL AND BENEFITS ADVISERS.

OTHER DISTRIBUTION ARRANGEMENTS

The withdrawal charge may be reduced or eliminated when sales are made in a
manner that results in savings of sales and administrative expenses, such as
sales through persons who are compensated by clients for recommending
investments and receive no commission or reduced commissions in connection
with the sale of the Certificates. In no event will a reduction or
elimination of the withdrawal charge be permitted where it would be unfairly
discriminatory.

                               31



    
<PAGE>

- -------------------------------------------------------------------------------
PART 7: VOTING RIGHTS
- -------------------------------------------------------------------------------

TRUST VOTING RIGHTS

As explained previously, contributions allocated to the Investment Funds are
invested in shares of the corresponding Portfolios of the Trust. Since we own
the assets of the Separate Account, we are the legal owner of the shares and,
as such, have the right to vote on certain matters. Among other things, we
may vote:

o  to elect the Trust's Board of Trustees,
o  to ratify the selection of independent auditors for the Trust, and
o  on any other matters described in the Trust's current prospectus or
   requiring a vote by shareholders under the 1940 Act.

Because the Trust is a Massachusetts business trust, annual meetings are not
required. Whenever a shareholder vote is taken, we will give Certificate
Owners the opportunity to instruct us how to vote the number of shares
attributable to their Certificates. If we do not receive instructions in time
from all Certificate Owners, we will vote the shares of a Portfolio for which
no instructions have been received in the same proportion as we vote shares
of that Portfolio for which we have received instructions. We will also vote
any shares that we are entitled to vote directly because of amounts we have
in an Investment Fund in the same proportions that Certificate Owners vote.

Each Trust share is entitled to one vote. Fractional shares will be counted.
Voting generally is on a Portfolio-by-Portfolio basis except that shares will
be voted on an aggregate basis when universal matters, such as election of
Trustees and ratification of independent auditors, are voted upon. However,
if the Trustees determine that shareholders in a Portfolio are not affected
by a particular matter, then such shareholders generally would not be
entitled to vote on that matter.

VOTING RIGHTS OF OTHERS

Currently, we control the Trust. Trust shares are held by other separate
accounts of ours and by separate accounts of insurance companies affiliated
and unaffiliated with us. Shares held by these separate accounts will
probably be voted according to the instructions of the owners of insurance
policies and contracts issued by those insurance companies. While this will
dilute the effect of the voting instructions of the Accumulator Certificate
Owners, we currently do not foresee any disadvantages arising out of this.
The Trust's Board of Trustees intends to monitor events in order to identify
any material irreconcilable conflicts that possibly may arise and to
determine what action, if any, should be taken in response. If we believe
that the Trust's response to any of those events insufficiently protects our
Certificate Owners, we will see to it that appropriate action is taken to
protect our Certificate Owners.

SEPARATE ACCOUNT VOTING RIGHTS

If actions relating to the Separate Account require Certificate Owner
approval, Certificate Owners will be entitled to one vote for each
Accumulation Unit they have in the Investment Funds. Each Certificate Owner
who has elected a variable annuity payout may cast the number of votes equal
to the dollar amount of reserves we are holding for that annuity in the
Common Stock Fund divided by the Accumulation Unit Value for the Common Stock
Fund. We will cast votes attributable to any amounts we have in the
Investment Funds in the same proportion as votes cast by Certificate Owners.

CHANGES IN APPLICABLE LAW

The voting rights we describe in this prospectus are created under applicable
Federal securities laws. To the extent that those laws or the regulations
promulgated under those laws eliminate the necessity to submit matters for
approval by persons having voting rights in separate accounts of insurance
companies, we reserve the right to proceed in accordance with those laws or
regulations.

                               32



    
<PAGE>

- -------------------------------------------------------------------------------
PART 8: TAX ASPECTS OF THE CERTIFICATES
- -------------------------------------------------------------------------------

This prospectus generally covers our understanding of the current Federal
income tax rules that apply to an annuity purchased with after-tax dollars
(non-qualified annuity).

This prospectus does not provide detailed tax information and does not
address issues such as state income and other taxes or Federal gift and
estate taxes. Please consult a tax adviser when considering the tax aspects
of the Accumulator Certificates.

TAX CHANGES

The United States Congress has in the past considered and may in the future
consider proposals for legislation that, if enacted, could change the tax
treatment of annuities. In addition, the Treasury Department may amend
existing regulations, issue new regulations, or adopt new interpretations of
existing laws. State tax laws or, if you are not a United States resident,
foreign tax laws, may affect the tax consequences to you or the beneficiary.
These laws may change from time to time without notice and, as a result, the
tax consequences may be altered. There is no way of predicting whether, when
or in what form any such change would be adopted.

Any such change could have retroactive effects regardless of the date of
enactment. We suggest you consult your legal or tax adviser.

TAXATION OF NON-QUALIFIED ANNUITIES

Equitable Life has designed the Accumulator Certificate to qualify as an
"annuity" for purposes of Federal income tax law. Gains in the Annuity
Account Value of the Certificate generally will not be taxable to an
individual until a distribution occurs, either by a withdrawal of part or all
of its value or as a series of periodic payments. However, there are some
exceptions to this rule: (1) if a Certificate fails the investment
diversification requirements; (2) if an individual transfers a Certificate as
a gift to someone other than a spouse (or divorced spouse), any gain in its
Annuity Account Value will be taxed at the time of transfer; (3) the
assignment or pledge of any portion of the value of a Certificate will be
treated as a distribution of that portion of the Certificate; and (4) when an
insurance company (or its affiliate) issues more than one non-qualified
deferred annuity certificate or contract during any calendar year to the same
taxpayer, the certificates or contracts are required to be aggregated in
computing the taxable amount of any distribution.

Corporations, partnerships, trusts and other non-natural persons generally
cannot defer the taxation of current income credited to the Certificate
unless an exception under the Code applies.

Prior to the Annuity Commencement Date, any withdrawals which do not
terminate your total interest in the Certificate are taxable to you as
ordinary income to the extent there has been a gain in the Annuity Account
Value. The balance of the distribution is treated as a return of the
"investment" or "basis" in the Certificate and is not taxable. Generally, the
investment or basis in the Certificate equals the contributions made, less
any amounts previously withdrawn which were not taxable. Special rules may
apply if contributions made to another annuity certificate or contract prior
to August 14, 1982 are transferred to a Certificate in a tax-free exchange.
To take advantage of these rules, you should notify us prior to such an
exchange.

If you surrender or cancel the Certificate, the distribution is taxable to
the extent it exceeds the investment in the Certificate.

Once annuity payments begin, a portion of each payment is considered to be a
tax-free recovery of investment based on the ratio of the investment to the
expected return under the Certificate. The remainder of each payment will be
taxable. In the case of a variable annuity, special rules apply if the
payments received in a year are less than the amount permitted to be
recovered tax-free. In the case of a life annuity, after the total investment
has been recovered, future payments are fully taxable. If payments cease as a
result of death, a deduction for any unrecovered investment will be allowed.

The taxable portion of a distribution is treated as ordinary income and is
subject to income tax withholding. See "Federal and State Income Tax
Withholding" below. In addition, a penalty tax of 10% applies to the taxable
portion of a distribution unless the distribution is (1) made on or after the
date the taxpayer attains age 59 1/2, (2) made on or after your death, (3)
attributable to the disability of the taxpayer, (4) part of a series of
substantially equal installments as an annuity for the life (or life
expectancy) of the taxpayer or the joint lives (or joint life expectancies)
of the taxpayer and a beneficiary, or (5) with respect to income allocable to
amounts contributed to an annuity certificate or contract prior to August 14,
1982 which are transferred to the Certificate in a tax-free exchange.

                               33



    
<PAGE>

If, as a result of the Annuitant's death, the beneficiary is entitled to
receive the death benefit described in Part 5, the beneficiary is generally
subject to the same tax treatment as would apply to you, had you surrendered
the Certificate (discussed above).

If the beneficiary elects to take the death benefit in the form of a life
income or installment option, the election should be made within 60 days
after the day on which a lump sum death benefit first becomes payable and
before any benefit is actually paid. The tax computation will reflect your
investment in the Certificate.

The Certificate provides a minimum guaranteed death benefit that in certain
circumstances may be greater than either the contributions made or the
Annuity Account Value. This provision provides investment protection against
an untimely termination of a Certificate on the death of an Annuitant at a
time when the Certificate's Annuity Account Value might otherwise have
provided a lower benefit. Although we do not believe that the provision of
this benefit should have any adverse tax effect, it is possible that the IRS
could take a contrary position and could assert that some portion of the
charges for the minimum guaranteed death benefit should be treated for
Federal income tax purposes as a partial withdrawal from the Certificate. If
this were so, such a deemed withdrawal could be taxable, and for Certificate
Owners under age 59 1/2, also subject to tax penalty.

FEDERAL AND STATE INCOME TAX
WITHHOLDING

Equitable Life is required to withhold Federal income tax on the taxable
portion of annuity payments, unless the recipient elects not to be subject to
income tax withholding. The rate of withholding will depend on the type of
distribution and, in certain cases, the amount of the distribution. Special
withholding rules apply to foreign recipients and United States citizens
residing outside the United States. If a recipient does not have sufficient
income tax withheld or does not make sufficient estimated income tax
payments, however, the recipient may incur penalties under the estimated
income tax rules. Recipients should consult their tax advisers to determine
whether they should elect out of withholding. Requests not to withhold
Federal income tax must be made in writing prior to receiving benefits under
the Certificate. Our Processing Office will provide forms for this purpose.
No election out of withholding is valid unless the recipient provides us with
the correct taxpayer identification number and a United States residence
address.

Certain states have indicated that income tax withholding will apply to
payments made from the Certificate to residents. In some states, a recipient
may elect out of state withholding. Generally, an election out of Federal
withholding will also be considered an election out of state withholding. If
you need more information concerning a particular state or any required
forms, call our Processing Office at the toll-free number and consult your
tax adviser.

Periodic payments are generally subject to wage-bracket type withholding (as
if such payments were payments of wages by an employer to an employee) unless
the recipient elects no withholding. If a recipient does not elect out of
withholding or does not specify the number of withholding exemptions,
withholding will generally be made as if the recipient is married and
claiming three withholding exemptions. There is an annual threshold of
taxable income from periodic annuity payments which is exempt from
withholding based on this assumption. For 1996, a recipient of periodic
payments (e.g., monthly or annual payments) which total less than a $14,075
taxable amount will generally be exempt from Federal income tax withholding,
unless the recipient specifies a different choice of withholding exemption. A
withholding election may be revoked at any time and remains effective until
revoked. If a recipient fails to provide a correct taxpayer identification
number, withholding is made as if the recipient is single with no exemptions.

A recipient of a non-periodic distribution (total or partial) will generally
be subject to withholding at a flat 10% rate. A recipient who provides a
United States residence address and a correct taxpayer identification number
will generally be permitted to elect not to have tax withheld.

All recipients receiving periodic and non-periodic payments will be further
notified of the withholding requirements and of their right to make
withholding elections.

OTHER WITHHOLDING

As a general rule, if death benefits are payable to a person two or more
generations younger than you, a Federal generation skipping tax may be
payable with respect to the benefit at rates similar to the maximum estate
tax rate in effect at the time. The generation skipping tax provisions
generally apply to transfers which would also be subject to the gift and
estate tax rules. Individuals are generally allowed an aggregate generation
skipping tax exemption of $1 million. Because these rules are complex, you
should consult with your tax adviser for specific information, especially
where benefits are passing to younger generations, as opposed to a spouse or
child.

                               34



    
<PAGE>

If we believe a benefit may be subject to generation skipping tax we may be
required to withhold for such tax unless we receive acceptable written
confirmation that no such tax is payable.

SPECIAL RULES FOR CERTIFICATES ISSUED IN PUERTO RICO

Under current law Equitable Life treats income from Accumulator Certificates
as U.S.-source. A Puerto Rico resident is subject to U.S. taxation on such
U.S.-source income. Only Puerto Rico-source income of Puerto Rico residents
is excludable from U.S. taxation. Income from Accumulator Certificates is
also subject to Puerto Rico tax. The computation of the taxable portion of
amounts distributed from a Certificate may differ in the two jurisdictions.
Therefore, an individual might have to file both U.S. and Puerto Rico tax
returns, showing different amounts of income for each. Puerto Rico generally
provides a credit against Puerto Rico tax for U.S. tax paid. Depending on an
individual's personal situation and the timing of the different tax
liabilities, an individual may not be able to take full advantage of this
credit.

Please consult your tax adviser to determine the applicability of these rules
to your own tax situation.

IMPACT OF TAXES TO EQUITABLE LIFE

The Certificates provide that Equitable Life may charge the Separate Account
for taxes. Equitable Life can set up reserves for such taxes.

TRANSFERS AMONG INVESTMENT OPTIONS

Transfers among the Investment Funds or between the Guaranteed Period Account
and one or more Investment Funds are not taxable.

                               35



    
<PAGE>

- -------------------------------------------------------------------------------
PART 9: KEY FACTORS IN RETIREMENT PLANNING
- -------------------------------------------------------------------------------

INTRODUCTION

The Accumulator is available to help meet the retirement income and
investment needs of individuals. In assessing these retirement needs, some
key factors need to be addressed: (1) the impact of inflation on fixed
retirement incomes; (2) the importance of planning early for retirement; (3)
the benefits of tax-deferral; (4) the selection of an appropriate investment
strategy; and (5) the benefit of annuitization. Each of these factors is
addressed below.

Unless otherwise noted, all of the following presentations use an assumed
annual rate of return of 7.5% compounded annually. This rate of return is for
illustrative purposes only and is not intended to represent an expected or
guaranteed rate of return for any investment vehicle, including the
Accumulator. In addition, unless otherwise noted, none of the illustrations
reflect any charges that may be applied under a particular investment
vehicle, including the Accumulator. Such charges would effectively reduce the
actual return under any investment vehicle.

All earnings in these presentations are assumed to accumulate tax-deferred
unless otherwise noted. Most programs designed for retirement savings offer
tax-deferral. Monies are taxed upon withdrawal and a 10% penalty tax may
apply to premature withdrawals. Certain retirement programs prohibit early
withdrawals. See "Part 8: Tax Aspects of the Certificates." Where taxes are
taken into consideration in these presentations, a 28% tax rate is assumed.

The source of the data used by us to compile the charts which appear in this
Part 9 (other than charts 1, 2, 3, 4 and 7) is Ibbotson Associates, Inc.
Chicago. Stocks, Bonds, Bills and Inflation 1996 Yearbook (TM). All rights
reserved.

In reports or other communications or in advertising material we may make use
of these or other graphic or numerical illustrations that we prepare showing
the impact of inflation, planning early for retirement, tax-deferral,
diversification and other concepts important to retirement planning.

INFLATION

Inflation erodes purchasing power. This means that, in an inflationary
period, the dollar is worth less as time passes. Because many people live on
a fixed income during retirement, inflation is of particular concern to them.
The charts that follow illustrate the detrimental impact of inflation over an
extended period of time. Between 1965 and 1995, the average annual inflation
rate was 5.39%. As demonstrated in Chart 1, this 5.39% annual rate of
inflation would cause the purchasing power of $35,000 to decrease to only
$7,246 after 30 years.

In Chart 2, the impact of inflation is examined from another perspective.
Specifically, the chart illustrates the additional income needed to maintain
the purchasing power of $35,000 over a thirty year period. Again, the
1965-1995 historical inflation rate of 5.39% is used. In this case, an
additional $134,064 would be required to maintain the purchasing power of
$35,000 after 30 years.
                            CHART 1

                 [THE FOLLOWING TABLE WAS REPRESENTED AS A
                    3-D BAR GRAPH IN THE PROSPECTUS]

                      Today        --       $35,000
                      10 years     --       $20,705
                      20 years     --       $12,248
                      30 years     --       $ 7,246

                 [END OF GRAPHICALLY REPRESENTED DATA]

                               CHART 2
                        ANNUAL INCOME NEEDED

                 [THE FOLLOWING TABLE WAS REPRESENTED AS A
                    3-D BAR GRAPH IN THE PROSPECTUS]

                      Today        --       $ 35,000
                      10 years     --       $ 59,165
                      20 years     --       $100,013
                      30 years     --       $169,064

              Increase Needed:  $24,165   $65,013   $134,064

                 [END OF GRAPHICALLY REPRESENTED DATA]


                               36



    
<PAGE>


STARTING EARLY

The impact of inflation accentuates the need to begin a retirement program
early. The value of starting early is illustrated in the following charts.

As shown in Chart 3, if an individual makes annual contributions of $2,500 to
his or her retirement program beginning at age 30, he or she would accumulate
$414,551 by age 65 under the assumptions described earlier. If that
individual waited until age 50, he or she would only accumulate $70,193 by
age 65 under the same assumptions.


                                    CHART 3

                    [THE FOLLOWING TABLE WAS REPRESENTED AS
                    A STACKED AREA GRAPH IN THE PROSPECTUS:]

                          30 .................  $414,551
                          40 .................  $182,691
                          50 .................  $ 70,193
             BLACK - Age 30    GRAY - Age 40     DOTTED - Age 50

                      [END OF GRAPHICALLY REPRESENTED DATA]


In Table 1, the impact of starting early is demonstrated in another format.
For example, if an individual invests $300 monthly, he or she would
accumulate $387,193 in thirty years under our assumptions. In contrast, if
that individual invested the same $300 per month for 15 years, he or she
would accumulate only $97,804 under our assumptions.

                                   TABLE 1

    MONTHLY
 CONTRIBUTION    YEAR 10   YEAR 15    YEAR 20    YEAR 25    YEAR 30
- --------------  --------  --------  ---------  ---------  ---------
     $ 20        $ 3,532   $ 6,520   $ 10,811   $ 16,970   $ 25,813
       50          8,829    16,301     27,027     42,425     64,532
      100         17,659    32,601     54,053     84,851    129,064
      200         35,317    65,202    108,107    169,701    258,129
      300         52,969    97,804    162,160    254,552    387,193

Chart 4 presents an additional way to demonstrate the significant impact of
starting to make contributions to a retirement program earlier rather than
later. It assumes that an individual had a goal to accumulate $250,000
(pre-tax) by age 65. If he or she starts at age 30, under our assumptions he
or she could reach the goal by making a monthly pre-tax contribution of $130
(equivalent to $93 after taxes). The total net cost for the 30 year old in
this hypothetical example would be $39,265. If the individual in this
hypothetical example waited until age 50, he or she would have to make a
monthly pre-tax contribution of $767 (equivalent to $552 after taxes) to
attain the goal, illustrating the importance of starting early.




                                    CHART 4

                            GOAL: $250,000 BY AGE 65

                      [THE FOLLOWING TABLE WAS REPRESENTED
                       AS A BAR GRAPH IN THE PROSPECTUS:]

           $ 93 a Month ............. 30     $39,265     $210,735
           $212 a Month ............. 40     $63,641     $186,359
           $552 a Month ............. 50     $99,383     $150,617

                        BLACK - Net Cost
                        WHITE - Tax-Deferred Earnings at 7.5%

                      [END OF GRAPHICALLY REPRESENTED DATA]


TAX-DEFERRAL

Contributing to a retirement plan early is part of an effective strategy for
addressing the impact of inflation. Another part of such a strategy is to
carefully select the types of retirement programs in which to invest. In
deciding where to invest retirement contributions, there are three basic
types of programs.

The first type offers the most tax benefits, and therefore is potentially the
most beneficial for accumulating funds for retirement. Contributions are made
with pre-tax dollars or are tax-deductible and earnings grow income
tax-deferred. An example of this type of program is the deductible Individual
Retirement Annuity (IRA).




    


The second type of program also provides for tax deferred earnings growth;
however, contributions are made with after-tax dollars. Examples of this type
of program are non-deductible IRAs and non-qualified annuities.

The third approach to retirement savings is fully taxable. Contributions are
made with after-tax dollars and earnings are taxed each year. Examples of
this type of program include certificates of deposit, savings accounts, and
taxable stock, bond or mutual fund investments.

                               37



    
<PAGE>

Consider an example. For the type of retirement program that offers both
pre-tax contributions and tax-deferral, assume that a $2,000 annual pre-tax
contribution is made for thirty years. In this example, the retirement funds
would be $173,100 after thirty years (assuming a 7.5% rate of return, no
withdrawals and assuming the deduction of the 1.25% Separate Account daily
asset charge--but no withdrawal charge or other charges under the
Certificate, or Trust charges to Portfolios), and such funds would be
$222,309 without the effect of any charges. Assuming a lump sum withdrawal
was made in year thirty and a 28% tax bracket, these amounts would be
$124,632 and $160,062, respectively.

For the type of program that offers only tax-deferral, assume an after-tax
annual contribution of $1,440 for thirty years and the same rate of return.
The after-tax contribution is derived by taxing the $2,000 pre-tax
contribution again assuming a 28% tax bracket. In this example, the
retirement funds would be $123,938 after thirty years assuming the deduction
of charges and no withdrawals, and $160,062 without the effect of charges.
Assuming a lump sum withdrawal in year thirty, the total after-tax amount
would be $101,331 with charges deducted and $127,341 without charges as
described above.

For the fully taxable investment, assume an after-tax contribution of $1,440
for thirty years. Earnings are taxed annually. After thirty years, the amount
of this fully taxable investment is $108,046.

Keep in mind that taxable investments have fees and charges too (investment
advisory fees, administrative charges, 12b-1 fees, sales loads, brokerage
commissions, etc.). We have not attempted to apply these fees and charges to
the fully taxable amounts since this is intended merely as an example of tax
deferral.

Again, it must be emphasized that the assumed rate of return of 7.5%
compounded annually used in these examples is for illustrative purposes only
and is not intended to represent a guaranteed or expected rate of return on
any investment vehicle. Moreover, early withdrawals of tax-deferred
investments are generally subject to a 10% penalty tax.

INVESTMENT OPTIONS

Selecting an appropriate retirement program is clearly an important part of
an effective retirement planning strategy. Carefully choosing among
Investment Options is another essential component.

During the 1965-1995 period, common stock average annual returns outperformed
the average annual returns of fixed investments such as long-term government
bonds and Treasury Bills (T-Bills). See "Notes" below. Common stocks earned
an average annual return of 10.68% over this period, in contrast to 6.72% and
7.92% for the other two investment categories. Significantly, common stock
returns also outpaced inflation which grew at 5.39% over this period.

Although common stock returns have historically outpaced returns of fixed
investments, people often allocate a significant percentage of their
retirement funds to fixed return investments. Their primary concern is the
preservation of principal. Given this concern, Chart 5 illustrates the impact
of exposing only the interest generated by a fixed investment to the stock
market. In this illustration, the fixed investment is represented by a
Treasury Bill return and the stock investment is represented by the Standard
& Poor's 500 ("S&P 500").

The chart assumes that a $20,000 fixed investment was made on January 1,
1980. If the interest on that investment were to accumulate based upon the
return of the S&P 500, the total investment would have been worth $131,033 in
1995. Had the interest been reinvested in the fixed investment, the fixed
investment would have grown to $62,379. As illustrated in Chart 5,
significant opportunities for growth exist while preserving principal. See
"Notes" below.

                                   CHART 5

$131,033 with Interest Exposed to Stock Market (S&P 500)

[THE FOLLOWING TABLE WAS REPRESENTED AS A LINE GRAPH IN THE PROSPECTUS]

          Market Value  Market Value
Month      of S&P 500    If 100% in
Ending    & Fixed Acct   3 Mo. T-Bill

  1980 J     20,160        20,160
       F     20,338        20,339
       M     20,547        20,586
       A     20,823        20,845
       M     21,031        21,014
       J     21,183        21,142
       J     21,369        21,254
       A     21,515        21,390
       S     21,708        21,550
       O     21,930        21,755
       N     22,333        21,964
       D     22,522        22,252
  1981 J     22,619        22,483
       F     22,888        22,724
       M     23,239        22,999
       A     23,386        23,247
       M     23,637        23,514


    
       J     23,878        23,832
       J     24,129        24,127
       A     24,156        24,436
       S     24,196        24,739
       O     24,659        25,039
       N     25,079        25,306
       D     25,118        25,527
  1982 J     25,195        25,731
       F     25,113        25,968
       M     25,278        26,222
       A     25,722        26,518
       M     25,770        26,799
       J     25,861        27,057
       J     25,945        27,341
       A     26,850        27,549
       S     27,028        27,689
       O     27,937        27,852
       N     28,411        28,028
       D     28,690        28,216
  1983 J     29,131        28,410
       F     29,492        28,587
       M     29,965        28,767
       A     30,862        28,971
       M     30,943        29,171
       J     31,495        29,366
       J     31,284        29,584
       A     31,627        29,808
       S     31,938        30,035
       O     31,930        30,263
       N     32,348        30,475
       D     32,418        30,698



    

  1984 J     32,490        30,931
       F     32,222        31,150
       M     32,577        31,378
       A     32,826        31,632
       M     32,297        31,879
       J     32,719        32,118
       J     32,701        32,381
       A     34,295        32,650
       S     34,470        32,931
       O     34,708        33,260
       N     34,705        33,503
       D     35,205        33,717
  1985 J     36,503        33,936
       F     36,845        34,133
       M     37,000        34,345
       A     37,089        34,592
       M     38,272        34,820
       J     38,673        35,012
       J     38,748        35,229
       A     38,744        35,423
       S     38,262        35,635
       O     39,208        35,867
       N     40,706        36,086
       D     41,803        36,320
  1986 J     42,011        36,524
       F     43,792        36,717
       M     45,230        36,938
       A     45,021        37,130
       M     46,493        37,312
       J     47,036        37,506
       J     45,602        37,701
       A     47,609        37,874
       S     45,430        38,045
       O     46,935        38,220
       N     47,703        38,369
       D     47,070        38,557
  1987 J     50,789        38,719
       F     52,147        38,885
       M     53,115        39,068
       A     52,912        39,240
       M     53,327        39,389
       J     55,086        39,578
       J     56,925        39,760
       A     58,441        39,947
       S     57,685        40,127
       O     49,695        40,367
       N     47,333        40,509
       D     49,428        40,667
  1988 J     50,743        40,785
       F     52,280        40,972
       M     51,393        41,152
       A     51,824        41,342
       M     52,174        41,553
       J     53,765        41,756
       J     53,732        41,969
       A     52,733        42,217
       S     54,245        42,478
       O     55,302        42,738
       N     54,915        42,981
       D     55,673        43,252



    

  1989 J     58,362        43,490
       F     57,529        43,755
       M     58,548        44,048
       A     60,672        44,343
       M     62,465        44,694
       J     62,377        45,011
       J     66,323        45,326
       A     67,365        45,662
       S     67,310        45,958
       O     66,344        46,271
       N     67,446        46,590
       D     68,687        46,874
  1990 J     65,533        47,142
       F     66,234        47,410
       M     67,578        47,714
       A     66,541        48,043
       M     71,214        48,370
       J     70,982        48,674
       J     70,955        49,005
       A     66,481        49,329
       S     64,314        49,625
       O     64,286        49,962
       N     67,252        50,247
       D     68,667        50,548
  1991 J     70,922        50,811
       F     74,664        51,055
       M     76,053        51,280
       A     76,316        51,552
       M     78,820        51,794
       J     76,216        52,011
       J     78,945        52,266
       A     80,422        52,507
       S     79,523        52,748
       O     80,405        52,970
       N     78,042        53,176
       D     84,752        53,378
  1992 J     83,616        53,560
       F     84,486        53,710
       M     83,290        53,892
       A     85,196        54,065
       M     85,604        54,216
       J     84,717        54,390
       J     87,387        54,558
       A     86,078        54,700
       S     86,890        54,842
       O     87,176        54,969
       N     89,486        55,095
       D     90,453        55,249
  1993 J     91,013        55,376
       F     92,016        55,498
       M     93,614        55,637
       A     91,858        55,770
       M     93,843        55,893
       J     94,136        56,033
       J     93,836        56,167
       A     96,699        56,308
       S     96,183        56,454
       O     97,774        56,578
       N     97,093        56,720
       D     98,087        56,850



    


  1994 J    100,753        56,992
       F     98,615        57,112
       M     95,249        57,266
       A     96,281        57,421
       M     97,589        57,605
       J     95,734        57,783
       J     98,297        57,945
       A    101,558        58,159
       S     99,666        58,375
       O    101,566        58,596
       N     98,647        58,813
       D     99,883        59,072

  1995 J    102,044        59,320
       F    105,307        59,557
       M    107,925        59,831
       A    110,571        60,095
       M    114,257        60,419
       J    116,566        60,703
       J    119,871        60,976
       A    120,235        61,263
       S    124,521        61,526
       O    124,249        61,816
       N    128,920        62,075
       D    131,033        63,379

$62,379 Without Interest Exposed to Stock Market
     (S&P 500)

[END OF GRAPHICALLY REPRESENTED DATA]

Another variation of the example in Chart 5 is to gradually transfer
principal from a fixed investment into the stock market. Chart 6 assumes that
a $20,000 fixed investment was made on January 1, 1980. For the next two
years, $540 is transferred monthly into the stock market (represented by the
S&P 500). The total investment, given this strategy, would have grown to
$139,695 in 1995. In contrast, had the principal not been transferred, the
fixed investment would have grown to $62,379. See "Notes" below.

                               38



    
<PAGE>


                                   CHART 6

$139,695 with Principal Transfer

[THE FOLLOWING TABLE WAS REPRESENTED AS A LINE GRAPH IN THE PROSPECTUS]

          Market Value    Market Value
Month     of S&P 500      If 100% in
Ending    & Fixed Acct    3 Mo. T-Bil

1980 J      20540          20160
     F      20702          20339
     M      20770          20586
     A      21068          20845
     M      21425          21014
     J      21659          21142
     J      22000          21254
     A      22149          21390
     S      22394          21550
     O      22623          21755
     N      23446          21964
     D      23372          22252
1981 J      23246          22483
     F      23569          22724
     M      24053          22999
     A      24031          23247
     M      24246          23514
     J      24324          23832
     J      24514          24127
     A      24051          24436
     S      23651          24739
     O      24397          25039
     N      25087          25306
     D      24857          25527
1982 J      24193          25731
     F      23594          25968
     M      23618          26222
     A      24248          26518
     M      23995          26799
     J      23892          27057
     J      23731          27341
     A      25407          27549
     S      25647          27689
     O      27281          27852
     N      28031          28028
     D      28386          28216
1983 J      29041          28410
     F      29568          28587
     M      30282          28767
     A      31737          28971
     M      31721          29171
     J      32549          29366
     J      32000          29584
     A      32424          29808
     S      32790          30035
     O      32616          30263
     N      33176          30475
     D      33142          30698
1984 J      33104          30931
     F      32544          31150
     M      32969          31378
     A      33202          31632
     M      32246          31879
     J      32767          32118
     J      32593          32381
     A      34841          32650
     S      34959          32931
     O      35133          33260
     N      35058          33503
     D      35692          33717




    

1985 J      37434          33936
     F      37844          34133
     M      37970          34345
     A      37984          34592
     M      39531          34820
     J      40023          35012
     J      40038          35229
     A      39976          35423
     S      39254          35635
     O      40428          35867
     N      42341          36086
     D      43701          36320
1986 J      43926          36524
     F      46184          36717
     M      47968          36938
     A      47659          37130
     M      49498          37312
     J      50136          37506
     J      48265          37701
     A      50769          37874
     S      47982          38045
     O      49830          38220
     N      50767          38369
     D      49918          38557
1987 J      54519          38719
     F      56165          38885
     M      57317          39068
     A      57035          39240
     M      57525          39389
     J      59630          39578
     J      61849          39760
     A      63662          39947
     S      62711          40127
     O      52932          40367
     N      50090          40509
     D      52585          40667
1988 J      54165          40785
     F      55951          40972
     M      54862          41152
     A      55344          41342
     M      55720          41553
     J      57582          41756
     J      57509          41969
     A      56280          42217
     S      58018          42478
     O      59225          42738
     N      58749          42981
     D      59588          43252
1989 J      62695          43490
     F      61691          43755
     M      62824          44048
     A      65234          44343
     M      67232          44694
     J      67118          45011
     J      71581          45326
     A      72728          45662
     S      72661          45958
     O      71544          46271
     N      72760          46590
     D      74150          46874
1990 J      70617          47142
     F      71385          47410
     M      72851          47714
     A      71676          48043
     M      76833          48370
     J      76576          48674
     J      76526          49005
     A      71611          49329
     S      69246          49625
     O      69192          49962
     N      72438          50247
     D      73964          50548
1991 J      76420          50811
     F      80470          51055
     M      81977          51280
     A      82241          51552
     M      84947          51794
     J      82165          52011
     J      85076          52266
     A      86666          52507
     S      85709          52748
     O      86662          52970
     N      84157          53176
     D      91300          53378




    

1992 J      90106          53560
     F      91047          53710
     M      89770          53892
     A      91798          54065
     M      92244          54216
     J      91302          54390
     J      94130          54558
     A      92765          54700
     S      93626          54842
     O      93940          54969
     N      96377          55095
     D      97388          55249
1993 J      97994          55376
     F      99055          55498
     M     100732          55637
     A      98899          55770
     M     100989          55893
     J     101297          56033
     J     100991          56167
     A     103992          56308
     S     103458          56454
     O     105136          56578
     N     104425          56720
     D     105474          56850
1994 J     108259          56992
     F     106046          57112
     M     102533          57266
     A     103617          57421
     M     104976          57605
     J     103062          57783
     J     105741          57945
     A     109118          58159
     S     107170          58375
     O     109151          58596
     N     106146          58813
     D     107426          59072
1995 J     109681          59320
     F     113071          59557
     M     115775          59831
     A     118526          60095
     M     122319          60419
     J     124733          60703
     J     128155          60976
     A     128547          61263
     S     132973          61526
     O     132710          61816
     N     137525          62075
     D     139695          62379


$62,379 Without Principal Transfer

[END OF GRAPHICALLY REPRESENTED DATA]

NOTES

1.     Common Stocks: Standard & Poor's (S&P) Composite Index is an unmanaged
       weighted index of the stock performance of 500 industrial,
       transportation, utility and financial companies. Results shown assume
       reinvestment of dividends. Both market value and return on common stock
       will vary.

2.     U.S. Government Securities: Long-term Government Bonds are measured
       using a one-bond portfolio constructed each year containing a bond with
       approximately a 20-year maturity and a reasonably current coupon. U.S.
       Treasury Bills are measured by rolling over each month a one-bill
       portfolio containing, at the beginning of each month, the bill having
       the shortest maturity not less than one month. U.S. Government
       securities are guaranteed as to principal and interest, and if held to
       maturity, offer a fixed rate of return. However, market value and
       return on such securities will fluctuate prior to maturity.

The Accumulator can be an effective program for diversifying ongoing
investments between various asset categories. In addition, the Accumulator
offers special features which help address the risk associated with timing
the equity markets, such as dollar cost averaging. By transferring the same
dollar amount each month from the Money Market Fund to other Investment
Funds, dollar cost averaging attempts to shield your investment from short
term price fluctuations. This, however, does not assure a profit or protect
against a loss in declining markets.

THE BENEFIT OF ANNUITIZATION

An individual may shift the risk of outliving his or her principal by
electing a lifetime income annuity. See "Income Annuity Options," in Part 5.
Chart 7 below shows the monthly income that can be generated under various
forms of life annuities, as compared to receiving level payments of interest
only or principal and interest from the investment. Calculations in the Chart
are based on the following assumption: a $100,000 contribution was made at
one of the ages shown, annuity payments begin immediately, and a 5%
annuitization interest rate is used. For purposes of this example, principal
and interest are paid out on a level basis over 15 years. In the case of the
interest only scenario, the principal is always available and may be left to
other individuals at death. Under the principal and interest scenario, a
portion of the principal will be left at death, assuming the individual dies


    
within the 15 year period. In contrast, under the life annuity scenarios,
there is no residual amount left.

                                   CHART 7
                                MONTHLY INCOME
                           ($100,000 CONTRIBUTION)

<TABLE>
<CAPTION>
                                                            JOINT AND SURVIVOR*
                                                   -----------------------------------
               INTEREST   PRINCIPAL AND
               ONLY FOR    INTEREST FOR    SINGLE     50% TO     66.67% TO    100% TO
 ANNUITANT       LIFE        15 YEARS       LIFE     SURVIVOR    SURVIVOR     SURVIVOR
- -----------  ----------  --------------  --------  ----------  -----------  ----------
<S>              <C>           <C>         <C>         <C>         <C>          <C>
Male 65          $401          $785        $  617      $560        $544         $513
Male 70           401           785           685       609         588          549
Male 75           401           785           771       674         646          598
Male 80           401           785           888       760         726          665
Male 85           401           785         1,045       878         834          757
</TABLE>

- ------------
The numbers are based on 5% interest compounded annually and the 1983
Individual Annuity Mortality Table "a" projected with modified Scale G.
Annuity purchase rates available at annuitization may vary, depending
primarily on the annuitization interest rate, which may not be less than an
annual rate of 2.5%.

* The Joint and Survivor Annuity Forms are based on male and female
  Annuitants of the same age.

                               39



    
<PAGE>

- -------------------------------------------------------------------------------
PART 10: INDEPENDENT ACCOUNTANTS
- -------------------------------------------------------------------------------

The consolidated financial statements and consolidated financial statement
schedules of Equitable Life at December 31, 1995 and 1994 and for each of the
three years in the period ended December 31, 1995 included in Equitable
Life's Annual Report on Form 10-K, incorporated by reference in the prospec
tus, have been examined by Price Waterhouse LLP, independent accountants,
whose reports thereon are incorporated herein by reference. Such consolidated
financial statements and consolidated financial statement schedules have been
incorporated herein by reference in reliance upon the reports of Price
Waterhouse LLP given upon their authority as experts in accounting and
auditing.

                               40



    
<PAGE>

                 APPENDIX I: MARKET VALUE ADJUSTMENT EXAMPLE
- -----------------------------------------------------------------------------

The example below shows how the market value adjustment would be determined
and how it would be applied to a withdrawal, assuming that $100,000 were
allocated on February 15, 1997 to a Guarantee Period with an Expiration Date
of February 15, 2006 at a Guaranteed Rate of 7.00% resulting in a Maturity
Value at the Expiration Date of $183,846, and further assuming that a
withdrawal of $50,000 were made on February 15, 2001.

                                                     ASSUMED
                                                GUARANTEED RATE ON
                                                FEBRUARY 15, 2001
                                             ----------------------
                                                5.00%       9.00%
                                             ----------  ----------
As of February 15, 2001 (Before Withdrawal)
- -------------------------------------------
(1) Present Value of Maturity Value, also
    Annuity Account Value ..................   $144,048    $119,487
(2) Guaranteed Period Amount ...............    131,080     131,080
(3) Market Value Adjustment: (1)-(2)  ......     12,968     (11,593)

February 15, 2001 (After Withdrawal)
- -------------------------------------------
(4) Portion of (3) Associated
    with Withdrawal: (3) x [$50,000 + (1)]     $  4,501    $ (4,851)
(5) Reduction in Guaranteed
    Period Amount: [$50,000-(4)] ...........     45,499      54,851
(6) Guaranteed Period Amount: (2)-(5)  .....     85,581      76,229
(7) Maturity Value .........................    120,032     106,915
(8) Present Value of (7), also
    Annuity Account Value ..................     94,048      69,487

You should note that under this example if a withdrawal is made when rates
have increased (from 7.00% to 9.00% in the example), a portion of a negative
market value adjustment is realized. On the other hand, if a withdrawal is
made when rates have decreased (from 7.00% to 5.00% in the example), a
portion of a positive market value adjustment is realized.

                               41



    
<PAGE>

         APPENDIX II: GUARANTEED MINIMUM DEATH BENEFIT (GMDB) EXAMPLE
- -----------------------------------------------------------------------------

Under the Certificates the death benefit is equal to the sum of:
 (1)      the Annuity Account Value in the Investment Funds, or, if greater,
          the GMDB (see "Guaranteed Minimum Death Benefit (GMDB)" in Part 5);
          and

 (2)      the death benefit provided with respect to the Guaranteed Period
          Account (see "Death Benefit Amount" in Part 4).

The following is an example illustrating the calculation of the GMDB.
Assuming $100,000 is allocated to the Investment Funds (with no allocation to
the Money Market Fund), no subsequent contributions, no transfers and no
withdrawals, the GMDB for an Annuitant age 45 would be calculated as follows:
   
   END OF
 CONTRACT    ANNUITY ACCOUNT   NON-NEW YORK
    YEAR          VALUE          GMDB(1)      NEW YORK GMDB
- ----------  ---------------  --------------  -------------
     1          $105,000         $106,000      $105,000(2)
     2          $108,675         $112,360      $108,675(2)
     3          $124,976         $119,102      $119,102(3)
     4          $135,912         $126,248      $126,248(3)
     5          $149,503         $133,823      $133,823(3)
     6          $149,503         $141,852      $141,852(3)
     7          $161,463         $150,363      $161,463(3)
     8          $161,463         $159,385      $161,463(2)

The Annuity Account Values for Contract Years 1 through 8 are determined
based on hypothetical rates of return of 5.00%, 3.50%, 15.00%, 8.75%, 10.00%,
0.00%, 8.00% and 0.00%, respectively.

NON-NEW YORK

  (1) For Contract Years 1 through 8, the GMDB equals the initial contribution
      increased by 6%.

NEW YORK

  (2) At the end of Contract Years 1 and 2, and again at the end of Contract
      Year 8, the GMDB is equal to the Annuity Account Value.

  (3) At the end of Contract Years 3 through 6, the GMDB is equal to the
      contribution increased by 6% instead of the Annuity Account Value, since
      the GMDB cannot be greater than this amount. However, at the end of the
      seventh Contract Year the GMDB is equal to the Annuity Account Value of
      $161,463 even though it is greater than the contribution increased at 6%
      ($150,363) because the cap does not apply on the seventh Processing
      Date.
    
                               42



    
<PAGE>
   
                          APPENDIX III: GMIB EXAMPLE
- -----------------------------------------------------------------------------

GMIB is equal to:

   (A) the greater of

       (i) the Annuity Account Value in the Investment Funds, and

       (ii) an amount equal to the GMDB (reduced by any remaining withdrawal
      charges); divided by

   (B) (the guaranteed maximum annuity purchase rates.

The examples below assume a male age 60 has purchased an Accumulator
Certificate in 1996 with an initial contribution of $100,000 that is
allocated 100% to the Investment Funds (excluding the Money Market Fund). The
GMDB in the 10th Contract Year is $179,085 at 6% interest (a reduction in the
GMDB due to withdrawal charges is not applicable). Assuming level annual
payments under the Assured Payment Plan (Life Annuity with a Period Certain),
and hypothetical rates of return (after deduction of charges) in the
Investment Funds of 0% in Example 1 and 8% in Example 2, the GMIB in the 10th
Contract Year would be as follows:

<TABLE>
<CAPTION>
                                                                          EXAMPLE 1      EXAMPLE 2
                                                                        -------------  -------------
<S>                                                                     <C>            <C>
(1) Hypothetical Rate of Return .......................................         0%             8%
(2) Annuity Account Value as of the Contract Date  ....................  $100,000       $100,000
(3) Annuity Account Value as of the 10th Contract Date
     anniversary ......................................................  $100,000       $215,892
(4) Guaranteed Maximum Annuity Purchase Rates .........................  $  xx.xx       $  xx.xx
(5) GMIB as of 10th Contract Date anniversary ((3) (divided by) (4)) ..  $ xx,xxx       $ xx,xxx
</TABLE>


In Example 1, the GMDB which is higher than the Annuity Account Value would
provide the payments of $xx,xxx. In Example 2, the Annuity Account Value,
which at this point is higher than the GMDB, would provide the payments of
$xxx,xxx.

The rates of return discussed above are for illustrative purposes only and
are not intended to represent an expected or guaranteed rate or return. Your
investment results will vary. Payments under the Assured Payment Plan will
also depend on the guaranteed maximum annuity purchase rates as of the
Transaction Date and the type of payments selected. The example assumes no
transfers or withdrawals, which would affect the scheduled payments.
    
                               43



    
<PAGE>

- -------------------------------------------------------------------------------
                      STATEMENT OF ADDITIONAL INFORMATION
                               TABLE OF CONTENTS
- -------------------------------------------------------------------------------

                                                        PAGE
                                                        --------
Part 1:      Accumulation Unit Values                   2
Part 2:      Annuity Unit Values                        2
Part 3:      Custodian and Independent Accountants      3
Part 4:      Money Market Fund Yield Information        3
Part 5:      Long-Term Market Trends                    3
Part 6:      Financial Statements                       5
   
                     HOW TO OBTAIN AN ACCUMULATOR STATEMENT OF ADDITIONAL
                     INFORMATION FOR SEPARATE ACCOUNT NO. 49
    
                     Send this request form to:
                               Equitable Life
                               Income Management Group
                               P.O. Box 1547
                               Secaucus, NJ 07096-1547
                     Please send me an Accumulator SAI:
                     ---------------------------------------------------------
                     Name
                     ---------------------------------------------------------
                     Address
                     ---------------------------------------------------------
                     City                    State                    Zip

                               44






    
<PAGE>

                               INCOME MANAGERSM
                                 ROLLOVER IRA
                     STATEMENT OF ADDITIONAL INFORMATION

   
                                AUGUST  , 1996
- -----------------------------------------------------------------------------
    

                           COMBINATION VARIABLE AND
                     FIXED DEFERRED ANNUITY CERTIFICATES
                              FUNDED THROUGH THE

   
                 INVESTMENT FUNDS OF SEPARATE ACCOUNT NO. 49
                               O  AGGRESSIVE STOCK
                               O  COMMON STOCK
                               O  GROWTH INVESTORS
                               O  GLOBAL
                               O  HIGH YIELD
                               O  MONEY MARKET
    

                                  ISSUED BY:
          THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES

   
           Home Office:        787 Seventh Avenue, New York, NY 10019
           Processing          Post Office Box 1547, Secaucus, NJ 07096-1547
           Office:
This statement of additional information (SAI) is not a prospectus. It should
be read in conjunction with the Separate Account No. 49 prospectus for the
Rollover IRA, dated August  , 1996. Definitions of special terms used in the
SAI are found in the prospectus.
    

A copy of the prospectus is available free of charge by writing the Processing
Office, by calling 1-800-789-7771, toll-free, or by contacting your Registered
Representative.

                     STATEMENT OF ADDITIONAL INFORMATION
                              TABLE OF CONTENTS

   
<TABLE>
<CAPTION>
                                                     PAGE
- ------------------------------------------------  --------
<S>                                               <C>
Part 1 Minimum Distribution Withdrawals                   2
- ------------------------------------------------  --------
Part 2 Accumulation Unit Values                           2
- ------------------------------------------------  --------
Part 3 Annuity Unit Values                                2
- ------------------------------------------------  --------
Part 4 Custodian and Independent Accountants              3
- ------------------------------------------------  --------
Part 5 Money Market Fund Yield Information                3
- ------------------------------------------------  --------
Part 6 Long-Term Market Trends                            4
- ------------------------------------------------  --------
Part 7 Financial Statements                               6
- ------------------------------------------------  --------
</TABLE>
    

- -------------------------------------------------------------------------------
                                 Copyright 1996
                  The Equitable Life Assurance Society of the
                    United States, New York, New York 10019.
                              All rights reserved.





    
<PAGE>

- -------------------------------------------------------------------------------
PART 1 -MINIMUM DISTRIBUTION WITHDRAWALS

If you elect Minimum Distribution Withdrawals described in Part 6 of the
prospectus, each year we calculate the Minimum Distribution Withdrawal amount
by using the value of your IRA as of December 31 of the prior calendar year. We
then calculate the minimum distribution amount based on the various choices you
make. This calculation takes into account withdrawals made during the current
calendar year but prior to the date we determine your Minimum Distribution
Withdrawal amount, except that when Minimum Distribution Withdrawals are
elected in the year in which you attain age 71 1/2, no adjustment will be made
for any withdrawals made between January 1 and April 1 in satisfaction of the
minimum distribution requirement for the prior year.

An election can also be made (1) to have us recalculate your life expectancy,
or joint life expectancies, each year or (2) to have us determine your life
expectancy, or joint life expectancies, once and then subtract one year, each
year, from that amount. The joint life options are only available if the spouse
is the beneficiary. However, if you first elect Minimum Distribution
Withdrawals after April 1 of the year following the calendar year in which you
attain age 70 1/2, option (1) will apply.

- -------------------------------------------------------------------------------
PART 2 -ACCUMULATION UNIT VALUES

Accumulation Unit Values are determined at the end of each Valuation Period for
each of the Investment Funds. Other annuity contracts and certificates which
may be offered by us will have their own accumulation unit values for the
Investment Funds which may be different from those for the Rollover IRA.

The Accumulation Unit Value for an Investment Fund for any Valuation Period is
equal to the Accumulation Unit Value for the preceding Valuation Period
multiplied by the Net Investment Factor for that Investment Fund for that
Valuation Period. The NET INVESTMENT FACTOR is (a)
                                               --- -c where:
                                               (b)

(a)    is the value of the Investment Fund's shares of the corresponding
       Portfolio at the end of the Valuation Period before giving effect to any
       amounts allocated to or withdrawn from the Investment Fund for the
       Valuation Period. For this purpose, we use the share value reported to
       us by the Trust.

(b)    is the value of the Investment Fund's shares of the corresponding
       Portfolio at the end of the preceding Valuation Period (after any
       amounts allocated or withdrawn for that Valuation Period).

(c)    is the daily Separate Account mortality and expense risk charge and
       asset based administrative charge relating to the Certificates, times
       the number of calendar days in the Valuation Period. These daily charges
       are at an effective annual rate not to exceed a total of 1.25%.

- -------------------------------------------------------------------------------
PART 3 -ANNUITY UNIT VALUES

   
The annuity unit value will be fixed on August   , 1996 for Certificates with
assumed base rates of net investment return of both 5% and 3 1/2% a year. For
each Valuation Period after that date, it is the annuity unit value for the
immediately preceding Valuation Period multiplied by the adjusted Net
Investment Factor under the Certificate. For each Valuation Period, the
adjusted Net Investment Factor is equal to the Net Investment Factor reduced
for each day in the Valuation Period by:
    

o      .00013366 of the Net Investment Factor if the assumed base rate of net
       investment return is 5% a year; or

o      .00009425 of the Net Investment Factor if the assumed base rate of net
       investment return is 3 1/2%.

Because of this adjustment, the annuity unit value rises and falls depending on
whether the actual rate of net investment return (after deduction of charges)
is higher or lower than the assumed base rate.

All Certificates have a 5% assumed base rate of net investment return, except
in states where that rate is not permitted. Annuity payments under Certificates
with an assumed base rate of 3 1/2% will at first be smaller than those under
Certificates with a 5% assumed base rate. Payments under the 3 1/2%
Certificates, however, will rise more rapidly when unit values are rising, and
payments will fall more slowly when unit values are falling than those under 5%
Certificates.

                                2




    
<PAGE>


The amounts of variable annuity payments are determined as follows:

Payments normally start on the Business Day specified on your election form, or
on such other future date as specified therein and are made on a monthly basis.
The first three payments are of equal amounts. Each of the first three payments
will be based on the amount specified in the Tables of Guaranteed Annuity
Payments in the Certificate.

The first three payments depend on the assumed base rate of net investment
return and the form of annuity chosen (and any fixed period). If the annuity
involved a life contingency, the risk class and the age of the annuitants will
affect payments.

The amount of the fourth and each later payment will vary according to the
investment performance of the Common Stock Fund. Each monthly payment will be
calculated by multiplying the number of annuity units credited by the average
annuity unit value for the second calendar month immediately preceding the due
date of the payment. The number of units is calculated by dividing the first
monthly payment by the annuity unit value for the Valuation Period which
includes the due date of the first monthly payment. The average annuity unit
value is the average of the annuity unit values for the Valuation Periods
ending in that month. Variable income annuities may also be available by
separate prospectus through the Common Stock or other Funds of other separate
accounts we offer.

Illustration of Changes in Annuity Unit Values. To show how we determine
variable annuity payments from month to month, assume that the Annuity Account
Value on an Annuity Commencement Date is enough to fund an annuity with a
monthly payment of $363 and that the annuity unit value for the Valuation
Period that includes the due date of the first annuity payment is $1.05. The
number of annuity units credited under the contract would be 345.71 (363
divided by 1.05 = 345.71).

If the fourth monthly payment is due in March, and the average annuity unit
value for January was $1.10, the annuity payment for March would be the number
of units (345.71) times the average annuity unit value ($1.10), or $380.28. If
the average annuity unit value was $1 in February, the annuity payment for
April would be 345.71 times $1, or $345.71.

- -------------------------------------------------------------------------------
PART 4 -CUSTODIAN AND INDEPENDENT ACCOUNTANTS

Equitable Life is the custodian for shares of the Trust owned by the Separate
Account.

The consolidated financial statements of Equitable Life for the years ended
December 31, 1995 and 1994 included in the SAI have been audited by Price
Waterhouse LLP.

The consolidated financial statements of Equitable Life for the years ended
December 31, 1995 and 1994 included in this SAI have been so included in
reliance on the reports of Price Waterhouse LLP, independent accountants, given
on the authority of such firm as experts in accounting and auditing.

   
- -------------------------------------------------------------------------------
PART 5 -MONEY MARKET FUND YIELD INFORMATION
    

The Money Market Fund calculates yield information for seven-day periods. The
seven-day current yield calculation is based on a hypothetical Certificate with
one Accumulation Unit at the beginning of the period. To determine the
seven-day rate of return, the net change in the Accumulation Unit Value is
computed by subtracting the Accumulation Unit Value at the beginning of the
period from an Accumulation Unit Value, exclusive of capital changes, at the
end of the period.

   
Accumulation Unit Values reflect all other accrued expenses of the Money Market
Fund but do not reflect the withdrawal charge, the GMDB/GMIB charge or charges
for applicable taxes such as state or local premium taxes.
    

The adjusted net change is divided by the Accumulation Unit Value at the
beginning of the period to obtain the adjusted base period rate of return. This
seven-day adjusted base period return is then multiplied by 365/7 to produce an
annualized seven-day current yield figure carried to the nearest one-hundredth
of one percent.

The effective yield is obtained by modifying the current yield to give effect
to the compounding nature of the Money Market Fund's investments, as follows:
the unannualized adjusted base period return is compounded by adding

                                3



    
<PAGE>


   
one to the adjusted base period return, raising the sum to a power equal to 365
divided by 7, and subtracting one from the result, i.e., effective yield =
(base period return + 1 ) 365/7 --1. The Money Market Fund yields will
fluctuate daily. Accordingly, yields for any given period are not necessarily
representative of future results. In addition, the value of Accumulation Units
of the Money Market Fund will fluctuate and not remain constant.

The Money Market Fund yields reflect charges that are not normally reflected in
the yields of other investments and therefore may be lower when compared with
yields of other investments. Money Market Fund yields should not be compared to
the return on fixed rate investments which guarantee rates of interest for
specified periods, such as the Guarantee Periods. Nor should the yield be
compared to the yield of money market funds made available to the general
public.     

Because the Rollover IRA Certificates described in the prospectus are being
offered for the first time in 1996, no yield information is presented.

- -------------------------------------------------------------------------------
PART 6 -LONG-TERM MARKET TRENDS

As a tool for understanding how different investment strategies may affect
long-term results, it may be useful to consider the historical returns on
different types of assets. The following charts present historical return
trends for various types of securities. The information presented, while not
directly related to the performance of the Investment Funds, helps to provide a
perspective on the potential returns of different asset classes over different
periods of time. By combining this information with knowledge of your own
financial needs (e.g., the length of time until you retire, your financial
requirements at retirement), you may be able to better determine how you wish
to allocate contributions among the Rollover IRA Investment Funds.

Historically, the long-term investment performance of common stocks has
generally been superior to that of long-or short-term debt securities. For
those investors who have many years until retirement, or whose primary focus is
on long-term growth potential and protection against inflation, there may be
advantages to allocating some or all of their Annuity Account Value to those
Investment Funds that invest in stocks.


Growth of $1 Invested on January 1, 1955
  (Values are as of last business day)

[THE FOLLOWING TABLE WAS REPRESENTED AS A STACKED
AREA GRAPH IN THE PROSPECTUS]


- ------------------------------------------
                S&P 500
                TOTAL           U.S.
                RETURN          INFLATION
- ------------------------------------------
                INDEX           VALUE
- ------------------------------------------
Dec 1955         1.32           1.00
Dec 1956         1.40           1.03
Dec 1957         1.25           1.06
Dec 1958         1.79           1.08
Dec 1959         2.01           1.10
Dec 1960         2.02           1.11
Dec 1961         2.56           1.12
Dec 1962         2.34           1.14
Dec 1963         2.87           1.15
Dec 1964         3.34           1.17
Dec 1965         3.76           1.19
Dec 1966         3.38           1.23
Dec 1967         4.19           1.27
Dec 1968         4.65           1.33
Dec 1969         4.26           1.41
Dec 1970         4.43           1.49
Dec 1971         5.06           1.54
Dec 1972         6.02           1.59
Dec 1973         5.14           1.73
Dec 1974         3.78           1.94
Dec 1975         5.18           2.08
Dec 1976         6.42           2.18
Dec 1977         5.96           2.32
Dec 1978         6.35           2.53
Dec 1979         7.52           2.87
Dec 1980         9.96           3.23
Dec 1981         9.47           3.51
Dec 1982        11.50           3.65
Dec 1983        14.09           3.79
Dec 1984        14.97           3.94
Dec 1985        19.78           4.09
Dec 1986        23.44           4.13
Dec 1987        24.66           4.32
Dec 1988        28.81           4.51
Dec 1989        37.88           4.72
Dec 1990        36.68           5.00
Dec 1991        47.89           5.16
Dec 1992        51.56           5.31


    
Dec 1993        56.71           5.45
Dec 1994        57.45           5.60
Dec 1995        78.95           5.75
- ------------------------------------------
[END OF GRAPHICALLY REPRESENTED DATA]

[BLACK] Common Stock   [WHITE] Inflation

Source: Ibbotson Associates, Inc. See discussion and information preceding
and following chart on next page.



   
Over shorter periods of time, however, common stocks tend to be subject to more
dramatic changes in value than fixed income (debt) securities. Investors who
are nearing retirement age, or who have a need to limit short-term risk, may
find it preferable to allocate a smaller percentage of their Annuity Account
Value to those Investment Funds that invest in common stocks. The following
graph illustrates the monthly fluctuations in value of $1 based on monthly
returns of the Standard & Poor's 500 during 1990, a year that represents more
typical volatility than 1995.


Growth of $1 Invested on January 1, 1990
 (Values are as of last business date)


[THE FOLLOWING TABLE WAS REPRESENTED AS A SCATTER
GRAPH IN THE PROSPECTUS]

- ------------------------------------------
                                S&P 500
                U.S. IT         TOTAL
                GVT TR          RETURN
- ------------------------------------------
                INDEX           INDEX
- ------------------------------------------
Dec 1989        1.00            1.00
Jan 1990        0.99            0.93
Feb 1990        0.99            0.94
Mar 1990        0.99            0.97
Apr 1990        0.98            0.95
May 1990        1.01            1.04
Jun 1990        1.02            1.03
Jul 1990        1.04            1.03
Aug 1990        1.03            0.93
Sep 1990        1.04            0.89
Oct 1990        1.06            0.89
Nov 1990        1.08            0.94
Dec 1990        1.10            0.97

[END OF GRAPHICALLY REPRESENTED DATA]

Common Stock Intermediate-Term Gov't. Bonds

Source: Ibbotson Associates, Inc. See discussion and information preceding
                             and following chart.
    

                                4



    
<PAGE>


The following chart illustrates average annual rates of return over selected
time periods between December 31, 1926 and December 31, 1995 for different
types of securities: common stocks, long-term government bonds, long-term
corporate bonds, intermediate-term govern-ment bonds and U.S. Treasury Bills.
For comparison purposes, the Consumer Price Index is shown as a measure of
inflation. The average annual returns shown in the chart reflect capital
appreciation and assume the reinvestment of dividends and interest. No
investment management fees or expenses, and no charges typically associated
with deferred annuity products, are reflected.

   
The information presented is merely a summary of past experience for unmanaged
groups of securities and is neither an estimate nor guarantee of future
performance. Any invest ment in securities, whether equity or debt, involves
varying degrees of potential risk, in addition to offering varying degrees of
potential reward.     

The rates of return illustrated do not represent returns of the Separate
Account. In addition, there is no assurance that the performance of the
Investment Funds will correspond to rates of return such as those illustrated
in the chart.

For a comparative illustration of performance results of the Investment Funds
(which reflect the Trust and Separate Account charges), see "Part 3:
Investment Performance" in the prospectus.

                                MARKET TRENDS:
                     ILLUSTRATIVE ANNUAL RATES OF RETURN

<TABLE>
<CAPTION>
                                                          LONG-TERM    INTERMEDIATE-
  FOR THE FOLLOWING PERIODS      COMMON     LONG-TERM     CORPORATE     TERM GOVT.      U.S. TREASURY     CONSUMER
        ENDING 12/31/95          STOCKS    GOVT. BONDS      BONDS          BONDS            BILLS        PRICE INDEX
- -----------------------------  --------  -------------  -----------  ---------------  ---------------  -------------
<S>                            <C>       <C>            <C>          <C>              <C>              <C>
1 Year                           37.43%       31.67%        26.39%         16.80%           5.60%           2.74%
3 Years                          15.26        12.82         10.47           7.22            4.13            2.72
5 Years                          16.57        13.10         12.07           8.81            4.29            2.83
10 Years                         14.84        11.92         11.25           9.08            5.55            3.48
20 Years                         14.59        10.45         10.54           9.69            7.28            5.23
30 Years                         10.68         7.92          8.17           8.36            6.72            5.39
40 Years                         10.78         6.38          6.75           7.02            5.73            4.46
50 Years                         11.94         5.35          5.75           5.87            4.80            4.36
60 Years                         11.34         5.20          5.46           5.34            4.01            4.10
Since 12/31/26                   10.54         5.17          5.69           5.25            3.72            3.12
Inflation adjusted since 1926     7.20         1.99          2.49           2.07            0.58              --
</TABLE>

SOURCE: Ibbotson, Roger G., and Rex A. Sinquefield, Stocks, Bonds, Bills, and
Inflation (SBBI), 1982, updated in Stocks, Bonds, Bills and Inflation 1996
Yearbook(Trademark), Ibbotson Associates, Inc., Chicago. All rights reserved.

COMMON STOCKS (S&P 500)--Standard and Poor's Composite Index, an unmanaged
weighted index of the stock performance of 500 industrial, transportation,
utility and financial companies.

LONG-TERM GOVERNMENT BONDS--Measured using a one-bond portfolio constructed
each year containing a bond with approximately a twenty year maturity and a
reasonably current coupon.

LONG-TERM CORPORATE BONDS--For the period 1969-1995, represented by the Salomon
Brothers Long-term, High-Grade Corporate Bond Index; for the period 1946-1968,
the Salomon Brothers Index was backdated using Salomon Brothers monthly yield
data and a methodology similar to that used by Salomon Brothers for 1969-1995;
for the period 1927-1945, the Standard and Poor's monthly High-Grade Corporate
Composite yield data were used, assuming a 4 percent coupon and a twenty year
maturity.

INTERMEDIATE-TERM GOVERNMENT BONDS--Measured by a one-bond portfolio
constructed each year containing a bond with approximately a five year
maturity.

U. S. TREASURY BILLS--Measured by rolling over each month a one-bill
portfolio containing, at the beginning of each month, the bill having the
shortest maturity not less than one month.

INFLATION--Measured by the Consumer Price Index for all Urban Consumers
(CPI-U), not seasonally adjusted.

                                5



    
<PAGE>


- -----------------------------------------------------------------------------
PART 7 -FINANCIAL STATEMENTS

The consolidated financial statements of The Equitable Life Assurance Society
of the United States included herein should be considered only as bearing upon
the ability of Equitable Life to meet its obligations under the Certificates.
There are no financial statements for the Separate Account as it had not
commenced operations as of the date of the prospectus and SAI.

                                6





    
<PAGE>

                        REPORT OF INDEPENDENT ACCOUNTANTS


To the Board of Directors and Shareholder of
The Equitable Life Assurance Society of the United States

In our opinion,  the  accompanying  consolidated  balance sheets and the related
consolidated  statements of earnings,  of shareholder's equity and of cash flows
present  fairly,  in  all  material  respects,  the  financial  position  of The
Equitable  Life  Assurance  Society  of the United  States and its  subsidiaries
("Equitable  Life") at  December  31,  1995 and 1994,  and the  results of their
operations  and their cash flows for each of the three years in the period ended
December 31, 1995, in conformity with generally accepted accounting  principles.
These  financial   statements  are  the   responsibility   of  Equitable  Life's
management;  our  responsibility  is to express  an  opinion on these  financial
statements  based on our audits.  We conducted our audits of these statements in
accordance with generally accepted auditing standards which 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,  assessing the accounting  principles used and significant estimates
made by management and evaluating the overall financial statement  presentation.
We believe that our audits provide a reasonable basis for the opinion  expressed
above.

As discussed in Note 2 to the consolidated financial statements,  Equitable Life
changed  its  methods  of  accounting   for  loan   impairments   in  1995,  for
postemployment benefits in 1994 and for investment securities in 1993.




PRICE WATERHOUSE LLP
New York, New York
February 7, 1996


                                      F-1



    
<PAGE>




            THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES
                           CONSOLIDATED BALANCE SHEETS
                           DECEMBER 31, 1995 AND 1994
<TABLE>
<CAPTION>

                                                                                    1995                 1994
                                                                              -----------------    -----------------
                                                                                          (IN MILLIONS)
<S>                                                                           <C>                  <C>
ASSETS
Investments:
  Fixed maturities:
    Available for sale, at estimated fair value.............................   $    15,899.9        $     7,586.0
    Held to maturity, at amortized cost.....................................             -                5,223.0
  Mortgage loans on real estate.............................................         3,638.3              4,018.0
  Equity real estate........................................................         3,916.2              4,446.4
  Policy loans..............................................................         1,976.4              1,731.2
  Other equity investments..................................................           621.1                678.5
  Investment in and loans to affiliates.....................................           636.6                560.2
  Other invested assets.....................................................           706.1                489.3
                                                                              -----------------    -----------------
      Total investments.....................................................        27,394.6             24,732.6
Cash and cash equivalents...................................................           774.7                693.6
Deferred policy acquisition costs...........................................         3,083.3              3,221.1
Amounts due from discontinued GIC Segment...................................         2,097.1              2,108.6
Other assets................................................................         2,713.1              2,078.6
Closed Block assets.........................................................         8,612.8              8,105.5
Separate Accounts assets....................................................        24,566.6             20,469.5
                                                                              -----------------    -----------------

TOTAL ASSETS................................................................   $    69,242.2        $    61,409.5
                                                                              =================    =================

LIABILITIES
Policyholders' account balances.............................................   $    21,752.6        $    21,238.0
Future policy benefits and other policyholders' liabilities.................         4,171.8              3,840.8
Short-term and long-term debt...............................................         1,899.3              1,337.4
Other liabilities...........................................................         3,379.5              2,300.1
Closed Block liabilities....................................................         9,507.2              9,069.5
Separate Accounts liabilities...............................................        24,531.0             20,429.3
                                                                              -----------------    -----------------
      Total liabilities.....................................................        65,241.4             58,215.1
                                                                              -----------------    -----------------

Commitments and contingencies (Notes 10, 12, 13, 14 and 15)

SHAREHOLDER'S EQUITY
Common stock, $1.25 par value 2.0 million shares authorized, issued
  and outstanding...........................................................             2.5                  2.5
Capital in excess of par value..............................................         2,913.6              2,913.6
Retained earnings...........................................................           781.6                484.0
Net unrealized investment gains (losses)....................................           338.2               (203.0)
Minimum pension liability...................................................           (35.1)                (2.7)
                                                                              -----------------    -----------------
      Total shareholder's equity............................................         4,000.8              3,194.4
                                                                              -----------------    -----------------

TOTAL LIABILITIES AND SHAREHOLDER'S EQUITY..................................   $    69,242.2        $    61,409.5
                                                                              =================    =================

</TABLE>





                 See Notes to Consolidated Financial Statements.

                                      F-2



    
<PAGE>




            THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES
                       CONSOLIDATED STATEMENTS OF EARNINGS
                  YEARS ENDED DECEMBER 31, 1995, 1994 AND 1993
<TABLE>
<CAPTION>

                                                                      1995               1994               1993
                                                                -----------------  -----------------  -----------------
                                                                                    (IN MILLIONS)
<S>                                                             <C>                <C>                <C>
REVENUES
Universal life and investment-type product policy fee
  income......................................................   $      771.0       $       715.0      $       644.5
Premiums......................................................          606.8               625.6              599.1
Net investment income.........................................        2,127.7             2,030.9            2,599.3
Investment gains, net.........................................            5.3                91.8              533.4
Commissions, fees and other income............................          886.8               845.4            1,717.2
Contribution from the Closed Block............................          124.4               151.0              128.3
                                                                -----------------  -----------------  -----------------

      Total revenues..........................................        4,522.0             4,459.7            6,221.8
                                                                -----------------  -----------------  -----------------

BENEFITS AND OTHER DEDUCTIONS
Interest credited to policyholders' account balances..........        1,244.2             1,201.3            1,330.0
Policyholders' benefits.......................................        1,011.3               920.6            1,003.9
Other operating costs and expenses............................        1,856.5             1,943.1            3,584.2
                                                                -----------------  -----------------  -----------------

      Total benefits and other deductions.....................        4,112.0             4,065.0            5,918.1
                                                                -----------------  -----------------  -----------------

Earnings before Federal income taxes and cumulative
  effect of accounting change.................................          410.0               394.7              303.7
Federal income taxes..........................................          112.4               101.2               91.3
                                                                -----------------  -----------------  -----------------
Earnings before cumulative effect of accounting change........          297.6               293.5              212.4
Cumulative effect of accounting change, net of Federal
  income taxes................................................            -                 (27.1)               -
                                                                -----------------  -----------------  -----------------

Net Earnings..................................................   $      297.6       $       266.4      $       212.4
                                                                =================  =================  =================

</TABLE>





















                 See Notes to Consolidated Financial Statements.

                                      F-3



    
<PAGE>




            THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES
                 CONSOLIDATED STATEMENTS OF SHAREHOLDER'S EQUITY
                  YEARS ENDED DECEMBER 31, 1995, 1994 AND 1993
<TABLE>
<CAPTION>

                                                                      1995               1994               1993
                                                                -----------------  -----------------  -----------------
                                                                                    (IN MILLIONS)

<S>                                                             <C>                <C>                <C>
Common stock, at par value, beginning of year.................   $        2.5       $         2.5      $         2.0
Increase in par value.........................................            -                   -                   .5
                                                                -----------------  -----------------  -----------------
Common stock, at par value, end of year.......................            2.5                 2.5                2.5
                                                                -----------------  -----------------  -----------------

Capital in excess of par value, beginning of year.............        2,913.6             2,613.6            2,273.9
Additional capital in excess of par value.....................            -                 300.0              340.2
Increase in par value.........................................            -                   -                  (.5)
                                                                -----------------  -----------------  -----------------
Capital in excess of par value, end of year...................        2,913.6             2,913.6            2,613.6
                                                                -----------------  -----------------  -----------------

Retained earnings, beginning of year..........................          484.0               217.6                5.2
Net earnings..................................................          297.6               266.4              212.4
                                                                -----------------  -----------------  -----------------
Retained earnings, end of year................................          781.6               484.0              217.6
                                                                -----------------  -----------------  -----------------

Net unrealized investment (losses) gains, beginning of year...         (203.0)              131.9               78.8
Change in unrealized investment gains (losses)................          541.2              (334.9)              (9.5)
Effect of adopting new accounting standard....................            -                   -                 62.6
                                                                -----------------  -----------------  -----------------
Net unrealized investment gains (losses), end of year.........          338.2              (203.0)             131.9
                                                                -----------------  -----------------  -----------------

Minimum pension liability, beginning of year..................           (2.7)              (15.0)               -
Change in minimum pension liability...........................          (32.4)               12.3              (15.0)
                                                                -----------------  -----------------  -----------------
Minimum pension liability, end of year........................          (35.1)               (2.7)             (15.0)
                                                                -----------------  -----------------  -----------------

TOTAL SHAREHOLDER'S EQUITY, END OF YEAR.......................   $    4,000.8       $     3,194.4      $     2,950.6
                                                                =================  =================  =================
</TABLE>



















                 See Notes to Consolidated Financial Statements.

                                      F-4



    
<PAGE>


           THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                  YEARS ENDED DECEMBER 31, 1995, 1994 AND 1993

<TABLE>
<CAPTION>

                                                                      1995               1994               1993
                                                                -----------------  -----------------  -----------------
                                                                                    (IN MILLIONS)

<S>                                                             <C>                <C>                <C>
Net earnings..................................................   $      297.6       $       266.4      $       212.4
Adjustments to reconcile net earnings to net cash
  provided (used) by operating activities:
  Net change in trading activities and broker-dealer
    related receivables/payables..............................            -                   -             (4,177.8)
  Increase in matched resale agreements.......................            -                   -             (2,900.5)
  Increase in matched repurchase agreements...................            -                   -              2,900.5
  Investment gains, net of dealer and trading gains...........           (5.3)              (91.8)            (160.8)
  Change in amounts due from discontinued GIC Segment.........            -                  57.3               47.8
  General Account policy charges..............................         (769.7)             (711.9)            (623.4)
  Interest credited to policyholders' account balances........        1,244.2             1,201.3            1,330.0
  Changes in Closed Block assets and liabilities, net.........          (69.6)              (95.1)             (73.3)
  Other, net..................................................          627.1                 7.8             (416.1)
                                                                -----------------  -----------------  -----------------

Net cash provided (used) by operating activities..............        1,324.3               634.0           (3,861.2)
                                                                -----------------  -----------------  -----------------

Cash flows from investing activities:
  Maturities and repayments...................................        1,863.1             2,319.7            3,479.6
  Sales.......................................................        8,901.4             5,661.9            7,399.2
  Return of capital from joint ventures and limited
    partnerships..............................................           65.2                39.0              119.5
  Purchases...................................................      (11,675.5)           (7,417.6)         (11,184.2)
  Decrease (increase) in loans to discontinued GIC Segment....        1,226.9               (40.0)            (880.0)
  Cash received on sale of 61% interest in DLJ................            -                   -                346.7
  Other, net..................................................         (625.5)             (371.1)            (317.0)
                                                                -----------------  -----------------  -----------------

Net cash (used) provided by investing activities..............         (244.4)              191.9           (1,036.2)
                                                                -----------------  -----------------  -----------------

Cash flows from financing activities:
  Policyholders' account balances:
    Deposits..................................................        2,414.9             2,082.7            2,410.7
    Withdrawals...............................................       (2,692.7)           (2,887.4)          (2,433.5)
  Net (decrease) increase in short-term financings............          (16.4)             (173.0)           4,717.2
  Additions to long-term debt.................................          599.7                51.8               97.7
  Repayments of long-term debt................................          (40.7)             (199.8)             (64.4)
  Proceeds from issuance of Alliance units....................            -                 100.0                -
  Payment of obligation to fund accumulated deficit of
    discontinued GIC Segment..................................       (1,215.4)                -                  -
  Capital contribution from the Holding Company...............            -                 300.0                -
  Other, net..................................................          (48.2)                -                  -
                                                                -----------------  -----------------  -----------------

Net cash (used) provided by financing activities..............         (998.8)             (725.7)           4,727.7
                                                                -----------------  -----------------  -----------------

Change in cash and cash equivalents...........................           81.1               100.2             (169.7)
Cash and cash equivalents, beginning of year..................          693.6               593.4              763.1
                                                                -----------------  -----------------  -----------------

Cash and Cash Equivalents, End of Year........................   $      774.7       $       693.6      $       593.4
                                                                =================  =================  =================

Supplemental cash flow information
  Interest Paid...............................................   $       89.6       $        34.9      $     1,437.2
                                                                =================  =================  =================
  Income Taxes (Refunded) Paid................................   $      (82.7)      $        49.2      $        41.0
                                                                =================  =================  =================
</TABLE>

                 See Notes to Consolidated Financial Statements.
                                      F-5



    
<PAGE>




            THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


 1)     ORGANIZATION

        The Equitable  Life Assurance  Society of the United States  ("Equitable
        Life") converted to a stock life insurance  company on July 22, 1992 and
        became a wholly owned subsidiary of The Equitable Companies Incorporated
        (the "Holding Company").  Equitable Life's insurance business,  which is
        comprised of an Individual  Insurance and Annuities  segment and a Group
        Pension  segment is  conducted  principally  by  Equitable  Life and its
        wholly  owned  life  insurance   subsidiary,   Equitable  Variable  Life
        Insurance Company  ("EVLICO").  Equitable Life's  investment  management
        business,  which comprises the Investment Services segment, is conducted
        principally by Alliance Capital Management L.P. ("Alliance"),  Equitable
        Real Estate Investment Management,  Inc. ("EREIM") and Donaldson, Lufkin
        and  Jenrette,   Inc.  ("DLJ"),  an  investment  banking  and  brokerage
        affiliate.  AXA, a French holding company for an international  group of
        insurance  and  related  financial  services  companies  is the  Holding
        Company's largest  shareholder,  owning  approximately 60.6% at December
        31, 1995 (63.5%  assuming  conversion of Series E Convertible  Preferred
        Stock  held by AXA and  54.2% if all  securities  convertible  into,  or
        options on, common stock were to be converted or exercised).

 2)     SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

        Basis of Presentation and Principles of Consolidation
        -----------------------------------------------------

        The  accompanying  consolidated  financial  statements  are  prepared in
        conformity with generally accepted accounting principles ("GAAP").

        The accompanying  consolidated financial statements include the accounts
        of  Equitable  Life and its  wholly  owned life  insurance  subsidiaries
        (collectively,   the  "Insurance  Group");  non-insurance  subsidiaries,
        principally  Alliance,  an investment  advisory  subsidiary and EREIM, a
        real estate investment management subsidiary; and those partnerships and
        joint ventures in which the Company has control and a majority  economic
        interest  (collectively,  including its consolidated  subsidiaries,  the
        "Company"). The consolidated statement of earnings and cash flow for the
        year ended  December 31, 1993 include the results of operations and cash
        flow of  DLJ,  an  investment  banking  and  brokerage  affiliate,  on a
        consolidated  basis through December 15, 1993 (see Note 20).  Subsequent
        to that date, DLJ is accounted for on the equity basis. The Closed Block
        assets and  liabilities  and results of operations  are presented in the
        consolidated  financial  statements  as single  line items (see Note 6).
        Unless specifically stated, all disclosures  contained herein supporting
        the consolidated  financial  statements exclude the Closed Block related
        amounts.

        The preparation of financial statements in conformity with GAAP requires
        management to make  estimates and  assumptions  that affect the reported
        amounts of assets and  liabilities  and disclosure of contingent  assets
        and liabilities at the date of the financial statements and the reported
        amounts of revenues and expenses  during the  reporting  period.  Actual
        results could differ from those estimates.

        All  significant  intercompany   transactions  and  balances  have  been
        eliminated in  consolidation  other than  intercompany  transactions and
        balances with the Closed Block and the discontinued  Guaranteed Interest
        Contract ("GIC") Segment (see Note 7).

        Certain  reclassifications  have been made in the amounts  presented for
        prior periods to conform these periods with the 1995 presentation.

                                      F-6



    
<PAGE>



        Closed Block
        ------------

        As of July 22, 1992, Equitable Life established the Closed Block for the
        benefit of certain  classes of  individual  participating  policies  for
        which Equitable Life had a dividend scale payable in 1991 and which were
        in force on that date.  Assets were  allocated to the Closed Block in an
        amount which,  together with anticipated revenues from policies included
        in the Closed Block, was reasonably expected to be sufficient to support
        such  business,  including  provision  for  payment of  claims,  certain
        expenses and taxes,  and for  continuation of dividend scales payable in
        1991, assuming the experience underlying such scales continues.

        Assets  allocated to the Closed Block inure solely to the benefit of the
        holders of policies  included in the Closed Block and will not revert to
        the  benefit  of  the  Holding  Company.  The  plan  of  demutualization
        prohibits  the  reallocation,  transfer,  borrowing or lending of assets
        between the Closed Block and other portions of Equitable  Life's General
        Account,  any of its Separate  Accounts or to any affiliate of Equitable
        Life without the approval of the New York  Superintendent  of Insurance.
        Closed  Block  assets and  liabilities  are carried on the same basis as
        similar assets and liabilities held in the General Account.

        The  excess  of  Closed  Block  liabilities  over  Closed  Block  assets
        represents the expected  future  post-tax  contribution  from the Closed
        Block which would be  recognized  in income over the period the policies
        and  contracts  in the  Closed  Block  remain  in force.  If the  actual
        contribution from the Closed Block in any given period equals or exceeds
        the  expected   contribution  for  such  period  as  determined  at  the
        establishment  of the Closed Block, the expected  contribution  would be
        recognized  in  income  for  that  period.  Any  excess  of  the  actual
        contribution over the expected  contribution would also be recognized in
        income to the extent that the aggregate  expected  contribution  for all
        prior periods exceeded the aggregate actual contribution.  Any remaining
        excess of  actual  contribution  over  expected  contributions  would be
        accrued in the Closed  Block as a liability  for future  dividends to be
        paid to the Closed Block policyholders. If, over the period the policies
        and  contracts  in  the  Closed  Block  remain  in  force,   the  actual
        contribution   from  the  Closed   Block  is  less  than  the   expected
        contribution from the Closed Block, only such actual  contribution would
        be recognized in income.

        Discontinued Operations
        -----------------------

        In 1991,  the Company's  management  adopted a plan to  discontinue  the
        business  operations of the GIC Segment,  consisting  of the  Guaranteed
        Interest Contract and Group Non-Participating Wind-Up Annuities lines of
        business.  The Company established a pre-tax provision for the estimated
        future  losses  of the GIC line of  business  and a  premium  deficiency
        reserve for the Group  Non-Participating  Wind-Up Annuities.  Subsequent
        losses incurred have been charged to the allowance for future losses and
        the  premium  deficiency  reserve.   Total  allowances  are  based  upon
        management's  best judgment and there is no assurance  that the ultimate
        losses will not differ.

        Accounting Changes
        ------------------

        In the first quarter of 1995, the Company adopted Statement of Financial
        Accounting  Standards  ("SFAS") No. 114,  "Accounting  by Creditors  for
        Impairment of a Loan".  This statement  applies to all loans,  including
        loans  restructured  in  a  troubled  debt  restructuring   involving  a
        modification  of terms.  This  statement  addresses the  accounting  for
        impairment  of a loan by  specifying  how  allowances  for credit losses
        should be determined.  Impaired loans within the scope of this statement
        are measured  based on the present  value of expected  future cash flows
        discounted  at  the  loan's  effective  interest  rate,  at  the  loan's
        observable  market price or the fair value of the collateral if the loan
        is collateral  dependent.  The Company  provides for impairment of loans
        through an allowance for possible losses. The adoption of this statement
        did not have a material  effect on the level of these  allowances  or on
        the  Company's  consolidated  statements  of earnings and  shareholder's
        equity.


                                      F-7



    
<PAGE>



        In the fourth  quarter of 1994  (effective  as of January 1, 1994),  the
        Company adopted SFAS No. 112, "Employers'  Accounting for Postemployment
        Benefits,"  which  required  employers to recognize  the  obligation  to
        provide  postemployment  benefits.   Implementation  of  this  statement
        resulted in a charge for the cumulative  effect of accounting  change of
        $27.1 million, net of a Federal income tax benefit of $14.6 million.

        At December 31, 1993, the Company adopted SFAS No. 115,  "Accounting for
        Certain  Investments in Debt and Equity  Securities," which expanded the
        use of fair value  accounting for those  securities  that a company does
        not have positive intent and ability to hold to maturity. Implementation
        of this statement increased  consolidated  shareholder's equity by $62.6
        million,  net of deferred policy acquisition costs, amounts attributable
        to  participating  group annuity  contracts and deferred  Federal income
        tax.  Beginning  coincident with issuance of SFAS No. 115 implementation
        guidance in November  1995,  the Financial  Accounting  Standards  Board
        ("FASB") permitted  companies a one-time  opportunity,  through December
        31, 1995, to reassess the  appropriateness  of the classification of all
        securities  held  at  that  time.  On  December  1,  1995,  the  Company
        transferred  $4,794.9  million  of  securities  classified  as  held  to
        maturity to the available for sale portfolio.  As a result  consolidated
        shareholder's equity increased by $126.2 million, net of deferred policy
        acquisition costs,  amounts  attributable to participating group annuity
        contracts and deferred Federal income tax.

        New Accounting Pronouncements
        -----------------------------

        In January 1995, the FASB issued SFAS No. 120, "Accounting and Reporting
        by Mutual Life Insurance  Enterprises  and by Insurance  Enterprises for
        Certain Long-Duration  Participating Contracts," which permits, but does
        not require,  stock life  insurance  companies with  participating  life
        contracts to account for those contracts in accordance with Statement of
        Position No.  95-1,  "Accounting  for Certain  Insurance  Activities  of
        Mutual Life  Insurance  Enterprises".  The Company has decided to retain
        the  existing  methodology  to  account  for  traditional  participating
        policies and, therefore, will not adopt this statement.

        In  March  1995,  the FASB  issued  SFAS No.  121,  "Accounting  for the
        Impairment of Long-Lived Assets and for Long-Lived Assets to be Disposed
        Of," which  requires  that  long-lived  assets and certain  identifiable
        intangibles  be reviewed for  impairment  whenever  events or changes in
        circumstances  indicate  the  carrying  amount of such assets may not be
        recoverable.  The Company will implement this statement as of January 1,
        1996. The cumulative  effect of this accounting  change will be a charge
        of $23.4 million,  net of a Federal income tax benefit of $12.1 million,
        due to the writedown to fair value of building  improvements relating to
        facilities  being  vacated  beginning  in 1996.  The  Company  currently
        provides allowances for possible losses for other assets under the scope
        of this statement.  Management has not yet determined the impact of this
        statement on assets to be held and used.

        In May 1995,  the FASB  issued SFAS No. 122,  "Accounting  for  Mortgage
        Servicing  Rights,"  which  requires a mortgage  banking  enterprise  to
        recognize rights to service mortgage loans for others as separate assets
        however  those  servicing  rights  are  acquired.  It  further  requires
        capitalized  mortgage  servicing rights be assessed for impairment based
        on the fair value of those  rights.  The  Company  will  implement  this
        statement as of January 1, 1996.  Implementation  of this statement will
        not have a  material  effect  on the  Company's  consolidated  financial
        statements.

        In  October  1995,  the  FASB  issued  SFAS  No.  123,  "Accounting  for
        Stock-Based  Compensation".  This  statement  defines a fair value based
        method of accounting for stock-based  employee  compensation plans while
        continuing  to allow an entity  to  measure  compensation  cost for such
        plans using the intrinsic  value based method of accounting.  Management
        has  decided  to  retain  the  current   compensation  cost  methodology
        prescribed by Accounting  Principles  Board Opinion No. 25,  "Accounting
        for Stock Issued to Employees".


                                      F-8



    
<PAGE>



        Valuation of Investments
        ------------------------

        Fixed maturities,  which the Company has both the ability and the intent
        to hold to maturity,  are stated  principally at amortized  cost.  Fixed
        maturities  identified  as available  for sale are reported at estimated
        fair value.  The  amortized  cost of fixed  maturities  is adjusted  for
        impairments in value deemed to be other than temporary.

        Mortgage loans on real estate are stated at unpaid  principal  balances,
        net of unamortized  discounts and valuation  allowances.  Effective with
        the  adoption  of  SFAS  No.  114 on  January  1,  1995,  the  valuation
        allowances are based on the present value of expected  future cash flows
        discounted  at  the  loan's  original  effective  interest  rate  or the
        collateral  value  if the  loan is  collateral  dependent.  However,  if
        foreclosure  is or becomes  probable,  the  measurement  method  used is
        collateral  value.  Prior to the adoption of SFAS No. 114, the valuation
        allowances were based on losses expected by management to be realized on
        transfers  of  mortgage  loans  to  real  estate  (upon  foreclosure  or
        in-substance foreclosure),  on the disposition or settlement of mortgage
        loans and on mortgage loans  management  believed may not be collectible
        in full. In establishing  valuation  allowances,  management  previously
        considered,   among  other  things  the  estimated  fair  value  of  the
        underlying collateral.

        Real estate,  including real estate acquired in satisfaction of debt, is
        stated at  depreciated  cost less valuation  allowances.  At the date of
        foreclosure (including in-substance  foreclosure),  real estate acquired
        in  satisfaction  of debt is valued at estimated  fair value.  Valuation
        allowances on real estate held for the production of income are computed
        using the forecasted cash flows of the respective  properties discounted
        at a rate equal to the Company's cost of funds;  valuation allowances on
        real estate  available for sale are computed  using the lower of current
        estimated fair value, net of disposition costs, or depreciated cost.

        Policy loans are stated at unpaid principal balances.

        Partnerships  and joint venture  interests in which the Company does not
        have control and a majority economic interest are reported on the equity
        basis of accounting  and are included  either with equity real estate or
        other equity investments, as appropriate.

        Common  stocks are carried at  estimated  fair value and are included in
        other equity investments.

        Short-term  investments are stated at amortized cost which  approximates
        fair value and are included with other invested assets.

        Cash and cash equivalents  includes cash on hand, amounts due from banks
        and highly liquid debt instruments  purchased with an original  maturity
        of three months or less.

        All securities are recorded in the consolidated  financial statements on
        a trade date basis.

        Investment Results and Unrealized Investment Gains (Losses)
        -----------------------------------------------------------

        Net  investment   income  and  realized   investment  gains  and  losses
        (collectively,  "investment  results") related to certain  participating
        group annuity  contracts are passed  through to the  contractholders  as
        interest credited to policyholders' account balances.

        Realized   investment  gains  and  losses  are  determined  by  specific
        identification  and are  presented as a component of revenue.  Valuation
        allowances are netted  against the asset  categories to which they apply
        and changes in the valuation allowances are included in investment gains
        or losses.

        Unrealized investment gains and losses on fixed maturities available for
        sale and equity  securities  held by the Company are  accounted for as a
        separate  component of  shareholder's  equity,  net of related  deferred
        Federal  income taxes,  amounts  attributable  to the  discontinued  GIC
        Segment,  Closed  Block,   participating  group  annuity  contracts  and
        deferred  policy   acquisition  costs  related  to  universal  life  and
        investment-type products.

                                      F-9



    
<PAGE>



        Recognition of Insurance Income and Related Expenses
        ----------------------------------------------------

        Premiums from universal life and investment-type  contracts are reported
        as deposits to  policyholders'  account  balances.  Revenues  from these
        contracts   consist  of  amounts  assessed  during  the  period  against
        policyholders'   account   balances  for   mortality   charges,   policy
        administration charges and surrender charges. Policy benefits and claims
        that are  charged to expense  include  benefit  claims  incurred  in the
        period in excess of related policyholders' account balances.

        Premiums  from   traditional   life  and  annuity   policies  with  life
        contingencies  generally are recognized as income when due. Benefits and
        expenses are matched with such income so as to result in the recognition
        of profits over the life of the contracts. This match is accomplished by
        means of the provision for  liabilities  for future policy  benefits and
        the deferral and subsequent amortization of policy acquisition costs.

        For  contracts  with a single  premium  or a limited  number of  premium
        payments due over a  significantly  shorter period than the total period
        over which  benefits are provided,  premiums are recorded as income when
        due with any  excess  profit  deferred  and  recognized  in  income in a
        constant  relationship  to  insurance  in force or, for  annuities,  the
        amount of expected future benefit payments.

        Premiums from individual  health contracts are recognized as income over
        the period to which the premiums  relate in  proportion to the amount of
        insurance protection provided.

        Deferred Policy Acquisition Costs
        ---------------------------------

        The  costs  of  acquiring   new   business,   principally   commissions,
        underwriting,  agency and policy issue expenses,  all of which vary with
        and  are  primarily  related  to the  production  of new  business,  are
        deferred.   Deferred   policy   acquisition   costs   are   subject   to
        recoverability  testing at the time of policy issue and loss recognition
        testing at the end of each accounting period.

        For  universal  life  products and  investment-type  products,  deferred
        policy acquisition costs are amortized over the expected average life of
        the  contracts  (periods  ranging from 15 to 35 years and 5 to 17 years,
        respectively)  as a  constant  percentage  of  estimated  gross  profits
        arising  principally  from  investment  results,  mortality  and expense
        margins and surrender charges based on historical and anticipated future
        experience,  updated at the end of each accounting period. The effect on
        the  amortization of deferred policy  acquisition  costs of revisions to
        estimated  gross  profits is  reflected  in  earnings in the period such
        estimated  gross profits are revised.  The effect on the deferred policy
        acquisition  cost asset that would result from realization of unrealized
        gains (losses) is recognized with an offset to unrealized gains (losses)
        in consolidated shareholder's equity as of the balance sheet date.

        For  traditional  life and  annuity  policies  with life  contingencies,
        deferred  policy  acquisition  costs  are  amortized  in  proportion  to
        anticipated  premiums.   Assumptions  as  to  anticipated  premiums  are
        estimated  at the date of  policy  issue  and are  consistently  applied
        during the life of the contracts.  Deviations from estimated  experience
        are reflected in earnings in the period such deviations occur. For these
        contracts, the amortization periods generally are for the estimated life
        of the policy.

        For individual  health benefit  insurance,  deferred policy  acquisition
        costs are amortized over the expected  average life of the contracts (10
        years for major  medical  policies  and 20 years for  disability  income
        products) in proportion to anticipated premium revenue at time of issue.

        Policyholders' Account Balances and Future Policy Benefits
        ----------------------------------------------------------

        Policyholders'  account balances for universal life and  investment-type
        contracts are equal to the policy  account  values.  The policy  account
        values represent an accumulation of gross premium payments plus credited
        interest less expense and mortality charges and withdrawals.

                                      F-10



    
<PAGE>



        For  traditional  life  insurance  policies,  future policy  benefit and
        dividend  liabilities  are estimated using a net level premium method on
        the basis of actuarial  assumptions  as to  mortality,  persistency  and
        interest established at policy issue.  Assumptions established at policy
        issue as to mortality and persistency are based on the Insurance Group's
        experience  which,  together  with  interest  and  expense  assumptions,
        provide a margin for adverse deviation.  When the liabilities for future
        policy benefits plus the present value of expected future gross premiums
        for a product are  insufficient  to provide for expected  future  policy
        benefits and  expenses for that  product,  deferred  policy  acquisition
        costs are written off and thereafter,  if required, a premium deficiency
        reserve is established by a charge to earnings.  Benefit liabilities for
        traditional  annuities  during  the  accumulation  period  are  equal to
        accumulated  contractholders'  fund balances and after annuitization are
        equal to the present value of expected future  payments.  Interest rates
        used in establishing such liabilities range from 2.25% to 11.5% for life
        insurance liabilities and from 2.25% to 13.5% for annuity liabilities.

        Individual  health  benefit  liabilities  for active lives are estimated
        using  the net  level  premium  method,  and  assumptions  as to  future
        morbidity,  withdrawals  and interest which provide a margin for adverse
        deviation.  Benefit  liabilities  for disabled lives are estimated using
        the present value of benefits  method and  experience  assumptions as to
        claim terminations, expenses and interest.

        Claim reserves and  associated  liabilities  for  individual  disability
        income and major medical policies were $639.6 million, $570.6 million at
        December 31, 1995 and 1994,  respectively.  Incurred benefits  (benefits
        paid plus changes in claim  reserves) and benefits  paid for  individual
        disability income and major medical policies are summarized as follows:
<TABLE>
<CAPTION>

                                                                           YEARS ENDED DECEMBER 31,
                                                            --------------------------------------------------------
                                                                  1995               1994                1993
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)

<S>                                                         <C>                 <C>                <C>
        Incurred benefits related to current year..........  $       176.0       $      188.6       $      193.1
        Incurred benefits related to prior years...........           67.8               28.7              106.1
                                                            -----------------   ----------------   -----------------
        Total Incurred Benefits............................  $       243.8       $      217.3       $      299.2
                                                            =================   ================   =================

        Benefits paid related to current year..............  $        37.0       $       43.7       $       48.9
        Benefits paid related to prior years...............          137.8              132.3              123.1
                                                            -----------------   ----------------   -----------------
        Total Benefits Paid................................  $       174.8       $      176.0       $      172.0
                                                            =================   ================   =================
</TABLE>

        The amount of  policyholders'  dividends to be paid (including  those on
        policies  included  in the  Closed  Block)  is  determined  annually  by
        Equitable   Life's  Board  of  Directors.   The   aggregate   amount  of
        policyholders'  dividends  is  related  to actual  interest,  mortality,
        morbidity  and expense  experience  for the year and  judgment as to the
        appropriate level of statutory surplus to be retained by Equitable Life.

        Equitable  Life is subject  to  limitations  on the amount of  statutory
        profits  which can be  retained  with  respect  to  certain  classes  of
        individual  participating  policies  that were in force on July 22, 1992
        which  are  not  included  in the  Closed  Block  and  with  respect  to
        participating  policies  issued  subsequent  to July  22,  1992.  Excess
        statutory  profits,  if  any,  will  be  distributed  over  time to such
        policyholders and will not be available to Equitable Life's shareholder.
        Earnings  in  excess  of  limitations  are  accrued  as   policyholders'
        dividends.

        At December  31, 1995,  participating  policies  including  those in the
        Closed Block represent  approximately  27.2% ($58.4 billion) of directly
        written life  insurance in force,  net of amounts  ceded.  Participating
        policies  represent  primarily all of the premium income as reflected in
        the consolidated statements of earnings and in the results of the Closed
        Block.

                                      F-11



    
<PAGE>



        Federal Income Taxes
        --------------------

        Equitable   Life  and  its  life   insurance   and  non-life   insurance
        subsidiaries  file a  consolidated  Federal  income tax return  with the
        Holding Company and its non-life insurance subsidiaries. Current Federal
        income  taxes are charged or credited to  operations  based upon amounts
        estimated to be payable or recoverable as a result of taxable operations
        for the current year.  Deferred  income tax assets and  liabilities  are
        recognized based on the difference between financial  statement carrying
        amounts  and income tax bases of assets and  liabilities  using  enacted
        income tax rates and laws.

        Separate Accounts
        -----------------

        Separate  Accounts are established in conformity with the New York State
        Insurance Law and generally are not  chargeable  with  liabilities  that
        arise from any other business of the Insurance Group.  Separate Accounts
        assets  are  subject to General  Account  claims  only to the extent the
        value of such assets exceeds the Separate Accounts liabilities.

        Assets  and  liabilities  of the  Separate  Accounts,  representing  net
        deposits  and  accumulated  net  investment  earnings  less  fees,  held
        primarily  for  the  benefit  of  contractholders,  and  for  which  the
        Insurance Group does not bear the investment risk, are shown as separate
        captions in the consolidated  balance sheets.  The Insurance Group bears
        the investment risk on assets held in one Separate  Account,  therefore,
        such assets are carried on the same basis as similar  assets held in the
        General Account  portfolio.  Assets held in the other Separate  Accounts
        are carried at quoted  market  values or,  where  quoted  values are not
        available,  at  estimated  fair values as  determined  by the  Insurance
        Group.

        The investment results of Separate Accounts on which the Insurance Group
        does not bear the  investment  risk are  reflected  directly in Separate
        Accounts  liabilities.  For the years ended December 31, 1995,  1994 and
        1993,  investment  results  of  such  Separate  Accounts  were  $1,956.3
        million, $676.3 million and $1,676.5 million, respectively.

        Deposits to all Separate  Accounts are reported as increases in Separate
        Accounts liabilities and are not reported in revenues. Mortality, policy
        administration  and  surrender  charges  on all  Separate  Accounts  are
        included in revenues.

                                      F-12



    
<PAGE>



 3)     INVESTMENTS

        The following tables provide  additional  information  relating to fixed
        maturities and equity securities:

<TABLE>
<CAPTION>

                                                                        GROSS               GROSS
                                                   AMORTIZED          UNREALIZED         UNREALIZED         ESTIMATED
                                                      COST              GAINS              LOSSES           FAIR VALUE
                                                -----------------  -----------------   ----------------   ---------------
                                                                             (IN MILLIONS)
<S>                                             <C>                <C>                 <C>                <C>
        DECEMBER 31, 1995
        Fixed Maturities:
          Available for Sale:
            Corporate..........................  $    10,910.7      $       617.6       $      118.1       $   11,410.2
            Mortgage-backed....................        1,838.0               31.2                1.2            1,868.0
            U.S. Treasury securities and
              U.S. government and
              agency securities................        2,257.0               77.8                4.1            2,330.7
            States and political subdivisions..           45.7                5.2                -                 50.9
            Foreign governments................          124.5               11.0                 .2              135.3
            Redeemable preferred stock.........          108.1                5.3                8.6              104.8
                                                -----------------  -----------------   ----------------   ---------------
        Total Available for Sale...............  $    15,284.0      $       748.1       $      132.2       $   15,899.9
                                                =================  =================   ================   ===============

        Equity Securities:
          Common stock.........................  $        97.3      $        49.1       $       18.0       $      128.4
                                                =================  =================   ================   ===============

        December 31, 1994
        Fixed Maturities:
          Available for Sale:
            Corporate..........................  $     5,663.4      $        34.6       $      368.0       $    5,330.0
            Mortgage-backed....................          686.0                2.9               44.8              644.1
            U.S. Treasury securities and
              U.S. government and
              agency securities................        1,519.3                6.7               71.9            1,454.1
            States and political subdivisions..           23.4                 .1                 .7               22.8
            Foreign governments................           43.8                 .3                4.2               39.9
            Redeemable preferred stock.........          108.4                 .4               13.7               95.1
                                                -----------------  -----------------   ----------------   ---------------
        Total Available for Sale...............  $     8,044.3      $        45.0       $      503.3       $    7,586.0
                                                =================  =================   ================   ===============
          Held to Maturity:
            Corporate..........................  $     4,661.0      $        67.9       $      233.8       $    4,495.1
            U.S. Treasury securities and
              U.S. government and
              agency securities................          428.9                4.6               44.2              389.3
            States and political subdivisions..           63.4                 .9                3.7               60.6
            Foreign governments................           69.7                4.2                2.0               71.9
                                                =================  =================   ================   ===============
        Total Held to Maturity.................  $     5,223.0      $        77.6       $      283.7       $    5,016.9
                                                =================  =================   ================   ===============

        Equity Securities:
          Common stock.........................  $       126.4      $        31.2       $       23.5       $      134.1
                                                =================  =================   ================   ===============
</TABLE>

                                      F-13



    
<PAGE>



        For publicly traded fixed  maturities and equity  securities,  estimated
        fair  value  is  determined  using  quoted  market  prices.   For  fixed
        maturities without a readily ascertainable market value, the Company has
        determined  an  estimated  fair  value  using  a  discounted  cash  flow
        approach, including provisions for credit risk, generally based upon the
        assumption that such securities will be held to maturity. Estimated fair
        value for equity  securities,  substantially  all of which do not have a
        readily  ascertainable market value, has been determined by the Company.
        Such estimated fair values do not  necessarily  represent the values for
        which  these  securities  could  have  been  sold  at the  dates  of the
        consolidated  balance sheets. At December 31, 1995 and 1994,  securities
        without a readily ascertainable market value having an amortized cost of
        $3,748.9 million and $3,980.4 million,  respectively, had estimated fair
        values of $3,981.8 million and $3,858.7 million, respectively.

        The contractual maturity of bonds at December 31, 1995 is shown below:

<TABLE>
<CAPTION>

                                                                                        AVAILABLE FOR SALE
                                                                                ------------------------------------
                                                                                   AMORTIZED          ESTIMATED
                                                                                     COST             FAIR VALUE
                                                                                ----------------   -----------------
                                                                                           (IN MILLIONS)

<S>                                                                             <C>                <C>
        Due in one year or less................................................  $      357.9       $      360.0
        Due in years two through five..........................................       3,773.1            3,847.1
        Due in years six through ten...........................................       4,709.8            4,821.8
        Due after ten years....................................................       4,497.1            4,898.2
        Mortgage-backed securities.............................................       1,838.0            1,868.0
                                                                                ----------------   -----------------
        Total..................................................................  $   15,175.9       $   15,795.1
                                                                                ================   =================
</TABLE>

        Bonds not due at a single  maturity date have been included in the above
        table in the year of final maturity.  Actual maturities will differ from
        contractual  maturities  because borrowers may have the right to call or
        prepay obligations with or without call or prepayment penalties.

        Investment valuation allowances and changes thereto are shown below:

<TABLE>
<CAPTION>

                                                                           YEARS ENDED DECEMBER 31,
                                                            --------------------------------------------------------
                                                                  1995               1994                1993
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)

<S>                                                         <C>                 <C>                <C>
        Balances, beginning of year........................  $       284.9       $      355.6       $      512.0
        Additions charged to income........................          136.0               51.0               92.8
        Deductions for writedowns and asset dispositions...          (95.6)            (121.7)            (249.2)
                                                            -----------------   ----------------   -----------------
        Balances, End of Year..............................  $       325.3       $      284.9       $      355.6
                                                            =================   ================   =================

        Balances, end of year comprise:
          Mortgage loans on real estate....................  $        65.5       $       64.2       $      144.4
          Equity real estate...............................          259.8              220.7              211.2
                                                            -----------------   ----------------   -----------------
        Total..............................................  $       325.3       $      284.9       $      355.6
                                                            =================   ================   =================
</TABLE>

        Deductions  for writedowns  and asset  dispositions  for 1993 include an
        $87.1 million  writedown of fixed  maturity  investments at December 31,
        1993  as a  result  of  adopting  a new  accounting  statement  for  the
        valuation of these investments that requires specific writedowns instead
        of valuation allowances.

        At December 31, 1995, the carrying  values of  investments  held for the
        production  of income  which were  non-income  producing  for the twelve
        months preceding the consolidated  balance sheet date were $37.2 million
        of fixed maturities and $84.7 million of mortgage loans on real estate.

                                      F-14



    
<PAGE>



        The  Insurance  Group's fixed  maturity  investment  portfolio  includes
        corporate high yield  securities  consisting of public high yield bonds,
        redeemable  preferred  stocks and directly  negotiated debt in leveraged
        buyout  transactions.  The Insurance  Group seeks to minimize the higher
        than normal credit risks  associated  with such securities by monitoring
        the total  investments  in any single  issuer or total  investment  in a
        particular  industry  group.  Certain  of  these  corporate  high  yield
        securities are classified as other than investment  grade by the various
        rating  agencies,  i.e., a rating below Baa or National  Association  of
        Insurance Commissioners ("NAIC") designation of 3 (medium grade), 4 or 5
        (below  investment  grade) or 6 (in or near  default).  At December  31,
        1995,  approximately 15.57% of the $15,139.9 million aggregate amortized
        cost of bonds held by the  Insurance  Group were  considered to be other
        than investment grade.

        In addition to its  holdings of  corporate  high yield  securities,  the
        Insurance Group is an equity investor in limited  partnership  interests
        which  primarily  invest  in  securities  considered  to be  other  than
        investment grade.

        The Company has  restructured  or  modified  the terms of certain  fixed
        maturity investments.  The fixed maturity portfolio,  based on amortized
        cost,  includes $15.9 million and $30.5 million at December 31, 1995 and
        1994,  respectively,  of such  restructured  securities.  These  amounts
        include  fixed  maturities  which are in default as to principal  and/or
        interest  payments,   are  to  be  restructured  pursuant  to  commenced
        negotiations or where the borrowers went into  bankruptcy  subsequent to
        acquisition  (collectively,  "problem fixed maturities") of $1.6 million
        and $9.7 million as of December 31, 1995 and 1994,  respectively.  Gross
        interest  income that would have been  recorded in  accordance  with the
        original  terms  of  restructured  fixed  maturities  amounted  to  $3.0
        million,  $7.5  million  and  $11.7  million  in 1995,  1994  and  1993,
        respectively.  Gross interest income on these fixed maturities  included
        in net investment income aggregated $2.9 million,  $6.8 million and $9.7
        million in 1995, 1994 and 1993, respectively.

        At  December  31,  1995 and 1994,  mortgage  loans on real  estate  with
        scheduled payments 60 days (90 days for agricultural  mortgages) or more
        past due or in  foreclosure  (collectively,  "problem  mortgage loans on
        real  estate") had an  amortized  cost of $87.7  million  (2.4% of total
        mortgage loans on real estate) and $96.9 million (2.3% of total mortgage
        loans on real estate), respectively.

        The payment terms of mortgage loans on real estate may from time to time
        be  restructured or modified.  The investment in  restructured  mortgage
        loans on real  estate,  based on  amortized  cost,  amounted  to  $531.5
        million and $447.9 million at December 31, 1995 and 1994,  respectively.
        These amounts include $3.8 million and $1.0 million of problem  mortgage
        loans on real estate at December 31, 1995 and 1994, respectively.  Gross
        interest income on restructured mortgage loans on real estate that would
        have been recorded in accordance  with the original  terms of such loans
        amounted to $52.1 million, $44.9 million and $51.8 million in 1995, 1994
        and 1993, respectively. Gross interest income on these loans included in
        net investment income aggregated $37.4 million,  $32.8 million and $46.0
        million in 1995, 1994 and 1993, respectively.

        Impaired  mortgage  loans (as defined under SFAS No. 114) along with the
        related provision for losses were as follows:

<TABLE>
<CAPTION>

                                                                                                 December 31, 1995
                                                                                                 -------------------
                                                                                                   (IN MILLIONS)

<S>                                                                                              <C>
        Impaired mortgage loans with provision for losses.......................................  $        310.1
        Impaired mortgage loans with no provision for losses....................................           160.8
                                                                                                 -------------------
        Recorded investment in impaired mortgage loans..........................................           470.9
        Provision for losses....................................................................            62.7
                                                                                                 -------------------
        Net Impaired Mortgage Loans.............................................................  $        408.2
                                                                                                 ===================
</TABLE>

                                      F-15



    
<PAGE>



        Impaired mortgage loans with no provision for losses are loans where the
        fair value of the collateral or the net present value of the loan equals
        or exceeds the  recorded  investment.  Interest  income  earned on loans
        where the collateral value is used to measure  impairment is recorded on
        a cash basis. Interest income on loans where the present value method is
        used to measure  impairment is accrued on the net carrying  value amount
        of the loan at the  interest  rate  used to  discount  the  cash  flows.
        Changes in the present  value  attributable  to changes in the amount or
        timing of  expected  cash  flows are  reported  as  investment  gains or
        losses.

        During the year ended December 31, 1995, the Company's  average recorded
        investment  in  impaired  mortgage  loans was $429.0  million.  Interest
        income recognized on these impaired mortgage loans totaled $27.9 million
        for the year ended December 31, 1995, including $13.4 million recognized
        on a cash basis.

        At December 31, 1995, investments owned of any one issuer, including its
        affiliates,  for which the aggregate  carrying values are 10% or more of
        total  shareholders'  equity,  were $508.3 million  relating to Trammell
        Crow and  affiliates  (including  holdings  of the Closed  Block and the
        discontinued  GIC Segment).  The amount includes  restructured  mortgage
        loans on real estate with an amortized cost of $152.4 million.  A $294.0
        million commercial loan package which was in bankruptcy at the beginning
        of the year was resolved in 1995, with part of the package  reclassified
        as restructured and the remainder reclassified as equity real estate.

        The Insurance Group's investment in equity real estate is through direct
        ownership  and through  investments  in real estate joint  ventures.  At
        December  31, 1995 and 1994,  the  carrying  value of equity real estate
        available  for sale  amounted  to $255.5  million  and  $447.8  million,
        respectively.  For the years ended  December  31,  1995,  1994 and 1993,
        respectively,  real estate of $35.3  million,  $189.8 million and $261.8
        million was acquired in  satisfaction  of debt. At December 31, 1995 and
        1994,   the  Company   owned  $862.7   million  and  $1,086.9   million,
        respectively, of real estate acquired in satisfaction of debt.

        Depreciation of real estate is computed using the  straight-line  method
        over the estimated useful lives of the properties, which generally range
        from 40 to 50 years.  Accumulated depreciation on real estate was $662.4
        million and $703.1 million at December 31, 1995 and 1994,  respectively.
        Depreciation  expense on real  estate  totaled  $121.7  million,  $117.0
        million and $115.3 million for the years ended  December 31, 1995,  1994
        and 1993, respectively.

                                      F-16



    
<PAGE>



 4)     JOINT VENTURES AND PARTNERSHIPS

        Summarized combined financial  information of real estate joint ventures
        (38 and 47  individual  ventures  as of  December  31,  1995  and  1994,
        respectively) and of limited  partnership  interests accounted for under
        the equity  method,  in which the  Company  has an  investment  of $10.0
        million  or  greater  and an equity  interest  of 10% or  greater  is as
        follows:

<TABLE>
<CAPTION>

                                                                                           DECEMBER 31,
                                                                                ------------------------------------
                                                                                     1995                1994
                                                                                ----------------   -----------------
                                                                                           (IN MILLIONS)
<S>                                                                             <C>                <C>
        FINANCIAL POSITION
        Investments in real estate, at depreciated cost........................  $    2,684.1       $    2,786.7
        Investments in securities, generally at estimated fair value...........       2,459.8            3,071.2
        Cash and cash equivalents..............................................         489.1              359.8
        Other assets...........................................................         270.8              398.7
                                                                                ----------------   -----------------
        Total assets...........................................................       5,903.8            6,616.4
                                                                                ----------------   -----------------
        Borrowed funds - third party...........................................       1,782.3            1,759.6
        Borrowed funds - the Company...........................................         220.5              238.0
        Other liabilities......................................................         593.9              987.7
                                                                                ----------------   -----------------
        Total liabilities......................................................       2,596.7            2,985.3
                                                                                ----------------   -----------------
        Partners' Capital......................................................  $    3,307.1       $    3,631.1
                                                                                ================   =================

        Equity in partners' capital included above.............................  $      902.2       $      964.2
        Equity in limited partnership interests not included above.............         212.8              224.6
        Excess (deficit) of equity in partners' capital over investment cost
          and equity earnings..................................................           3.6               (1.8)
        Notes receivable from joint venture....................................           5.3                6.1
                                                                                ----------------   -----------------
        Carrying Value.........................................................  $    1,123.9       $    1,193.1
                                                                                ================   =================
</TABLE>
<TABLE>
<CAPTION>

                                                                           YEARS ENDED DECEMBER 31,
                                                            --------------------------------------------------------
                                                                  1995               1994                1993
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)
<S>                                                         <C>                 <C>                <C>
        STATEMENTS OF EARNINGS
        Revenues of real estate joint ventures.............  $       463.5       $      537.7       $      602.7
        Revenues of other limited partnership interests....          242.3              103.4              319.1
        Interest expense - third party.....................         (135.3)            (114.9)            (118.8)
        Interest expense - the Company.....................          (41.0)             (36.9)             (52.1)
        Other expenses.....................................         (397.7)            (430.9)            (531.7)
                                                            -----------------   ----------------   -----------------
        Net Earnings.......................................  $       131.8       $       58.4       $      219.2
                                                            =================   ================   =================

        Equity in net earnings included above..............  $        49.1       $       18.9       $       71.6
        Equity in net earnings of limited partnerships
          interests not included above.....................           44.8               25.3               46.3
        Excess of earnings in joint ventures over equity
          ownership percentage and amortization of
          differences in bases.............................             .9                1.8                9.2
        Interest on notes receivable.......................             .1                -                   .5
                                                            -----------------   ----------------   -----------------
        Total Equity in Net Earnings.......................  $        94.9       $       46.0       $      127.6
                                                            =================   ================   =================
</TABLE>

                                      F-17



    
<PAGE>



 5)     NET INVESTMENT INCOME AND INVESTMENT GAINS (LOSSES)

        The sources of net investment income are summarized as follows:
<TABLE>
<CAPTION>

                                                                           YEARS ENDED DECEMBER 31,
                                                            --------------------------------------------------------
                                                                  1995               1994                1993
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)

<S>                                                         <C>                 <C>                <C>
        Fixed maturities...................................  $     1,151.0       $    1,024.5       $      981.7
        Trading account securities.........................            -                  -                709.3
        Securities purchased under resale agreements.......            -                  -                533.8
        Mortgage loans on real estate......................          329.0              384.3              457.4
        Equity real estate.................................          560.4              561.8              539.1
        Other equity investments...........................           76.9               35.7              110.4
        Policy loans.......................................          144.4              122.7              117.0
        Broker-dealer related receivables..................            -                  -                292.2
        Other investment income............................          279.7              336.3              304.9
                                                            -----------------   ----------------   -----------------

          Gross investment income..........................        2,541.4            2,465.3            4,045.8
                                                            -----------------   ----------------   -----------------

        Interest expense to finance short-term trading
          instruments......................................            -                  -                983.4
        Other investment expenses..........................          413.7              434.4              463.1
                                                            -----------------   ----------------   -----------------
          Investment expenses..............................          413.7              434.4            1,446.5
                                                            -----------------   ----------------   -----------------

        Net Investment Income..............................  $     2,127.7       $    2,030.9       $    2,599.3
                                                            =================   ================   =================
</TABLE>

        Investment  gains  (losses),  net,  including  changes in the  valuation
        allowances, are summarized as follows:
<TABLE>
<CAPTION>

                                                                           YEARS ENDED DECEMBER 31,
                                                            --------------------------------------------------------
                                                                  1995               1994                1993
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)

<S>                                                         <C>                 <C>                <C>
        Fixed maturities...................................  $       119.9       $      (14.1)      $      123.1
        Mortgage loans on real estate......................          (40.2)             (43.1)             (65.1)
        Equity real estate.................................          (86.6)              20.6              (18.5)
        Other equity investments...........................           12.8               76.0              119.5
        Dealer and trading gains...........................            -                  -                372.5
        Sales of newly issued Alliance Units...............            -                 52.4                -
        Other..............................................            (.6)               -                  1.9
                                                            -----------------   ----------------   -----------------
        Investment Gains, Net..............................  $         5.3       $       91.8       $      533.4
                                                            =================   ================   =================
</TABLE>

        Writedowns of fixed maturities amounted to $46.7 million,  $30.8 million
        and $5.4 million for the years ended  December 31, 1995,  1994 and 1993,
        respectively.

        For the years ended December 31, 1995 and 1994,  respectively,  proceeds
        received on sales of fixed  maturities  classified as available for sale
        amounted to $8,206.0 million and $5,253.9 million. Gross gains of $211.4
        million and $65.2  million and gross  losses of $64.2  million and $50.8
        million,  respectively,  were  realized  on these  sales.  The change in
        unrealized   investment  gains  (losses)  related  to  fixed  maturities
        classified as available  for sale for the years ended  December 31, 1995
        and  1994   amounted  to  $1,077.2   million   and   $(742.2)   million,
        respectively.

        Gross gains of $188.5  million and gross  losses of $145.0  million were
        realized on sales of investments in fixed maturities held for investment
        and available for sale for the year ended December 31, 1993.


                                      F-18



    
<PAGE>



        During each of the years ended  December 31, 1995 and 1994, one security
        classified  as held to  maturity  was sold and during the eleven  months
        ended   November  30,  1995  and  the  year  ended  December  31,  1994,
        respectively,  twelve and six securities so classified were  transferred
        to the available for sale portfolio.  All actions were taken as a result
        of  a  significant  deterioration  in  creditworthiness.  The  aggregate
        amortized  cost of the  securities  sold  were  $1.0  million  and $19.9
        million with a related  investment  gain of $-0- million and $.8 million
        recognized in 1995 and 1994, respectively;  the aggregate amortized cost
        of the securities  transferred was $116.0 million and $42.8 million with
        gross  unrealized  investment  losses of $3.2  million and $3.1  million
        charged to consolidated shareholders' equity for the eleven months ended
        November 30, 1995 and the year ended December 31, 1994, respectively. On
        December 1, 1995, the Company transferred $4,794.9 million of securities
        classified as held to maturity to the available for sale portfolio. As a
        result,  unrealized gains on fixed maturities  increased $307.0 million,
        offset by deferred policy  acquisition  costs of $73.7 million,  amounts
        attributable to participating  group annuity  contracts of $39.2 million
        and deferred Federal income tax of $67.9 million.

        Investment  gains  from  other  equity  investments  for the year  ended
        December 31, 1993, included $79.9 million generated by DLJ's involvement
        in long-term corporate development investments.

        For the years ended December 31, 1995, 1994 and 1993, investment results
        passed  through to certain  participating  group  annuity  contracts  as
        interest credited to policyholders'  account balances amounted to $131.2
        million, $175.8 million and $243.2 million, respectively.

        During 1995,  Alliance entered into an agreement to acquire the business
        of Cursitor-Eaton Asset Management Company and Cursitor Holdings Limited
        (collectively,  "Cursitor") for approximately  $141.5 million consisting
        of $84.9 million in cash,  1,764,115 of Alliance's publicly traded units
        ("Alliance  Units"),  6% notes aggregating $21.5 million payable ratably
        over four years, and substantial additional  consideration which will be
        determined  at a later date.  The  transaction,  which is expected to be
        completed during the first quarter of 1996, is subject to the receipt of
        consents,  regulatory  approvals,  and certain other closing conditions,
        including  client  approval of the transfer of Cursitor  accounts.  Upon
        completion of this transaction,  the Company's  ownership  percentage of
        Alliance will be reduced.

        In 1994, Alliance sold 4.96 million newly issued Alliance Units to third
        parties at prevailing  market prices.  The sales decreased the Company's
        ownership of  Alliance's  Units from 63.2% to 59.2%.  In  addition,  the
        Company  continues  to  hold  its 1%  general  partnership  interest  in
        Alliance.  The Company recognized an investment gain of $52.4 million as
        a result of these transactions.

        The Company's  ownership  interest in Alliance  will be further  reduced
        upon the exercise of options granted to certain Alliance  employees.  At
        December  31,  1995,  Alliance  had options  outstanding  to purchase an
        aggregate of 4.8 million  Alliance Units at a price ranging from $6.0625
        to $22.25 per unit.  Options are exercisable at a rate of 20% on each of
        the first five anniversary dates from the date of grant.

        Net unrealized  investment gains (losses),  included in the consolidated
        balance  sheets  as a  component  of  equity  and  the  changes  for the
        corresponding years, are summarized as follows:

<TABLE>
<CAPTION>

                                                                           YEARS ENDED DECEMBER 31,
                                                            --------------------------------------------------------
                                                                  1995               1994                1993
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)

<S>                                                         <C>                 <C>                <C>
        Balance, beginning of year.........................  $      (203.0)      $      131.9       $       78.8
        Changes in unrealized investment (losses) gains....        1,117.7             (823.8)             (14.1)
        Effect of adopting SFAS No. 115....................            -                  -                283.9
        Changes in unrealized investment (gains)
          losses attributable to:
            Participating group annuity contracts..........          (78.1)              40.8              (36.2)
            Deferred policy acquisition costs..............         (208.4)             269.5             (150.5)
            Deferred Federal income taxes..................         (290.0)             178.6              (30.0)
                                                            -----------------   ----------------   -----------------
        Balance, End of Year...............................  $       338.2       $     (203.0)      $      131.9
                                                            =================   ================   =================
</TABLE>

                                      F-19



    
<PAGE>



<TABLE>
<CAPTION>

                                                                           YEARS ENDED DECEMBER 31,
                                                            --------------------------------------------------------
                                                                  1995               1994                1993
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)
<S>                                                         <C>                 <C>                <C>
        Balance, end of year comprises:
          Unrealized investment (losses) gains on:
            Fixed maturities...............................  $       615.9       $     (461.3)      $      283.9
            Other equity investments.......................           31.1                7.7               75.8
            Other..........................................           31.6               14.5               25.0
                                                            -----------------   ----------------   -----------------
              Total........................................          678.6             (439.1)             384.7
          Amounts of unrealized investment (gains)
            losses attributable to:
              Participating group annuity contracts........          (72.2)               5.9              (34.9)
              Deferred policy acquisition costs............          (89.4)             119.0             (150.5)
              Deferred Federal income taxes................         (178.8)             111.2              (67.4)
                                                            -----------------   ----------------   -----------------
        Total..............................................  $       338.2       $     (203.0)      $      131.9
                                                            =================   ================   =================
</TABLE>

 6)     CLOSED BLOCK

        Summarized financial information of the Closed Block follows:

<TABLE>
<CAPTION>

                                                                                          DECEMBER 31,
                                                                              --------------------------------------
                                                                                    1995                 1994
                                                                              -----------------    -----------------
                                                                                          (IN MILLIONS)
<S>                                                                           <C>                  <C>
        Assets
        Fixed Maturities:
          Available for sale, at estimated fair value (amortized cost,
            $3,662.8 and $1,270.3)...........................................  $    3,896.2         $    1,197.0
          Held to maturity, at amortized cost (estimated fair value of
            $1,785.0 in 1994)................................................           -                1,927.8
        Mortgage loans on real estate........................................       1,368.8              1,543.7
        Policy loans.........................................................       1,797.2              1,827.9
        Cash and other invested assets.......................................         440.9                442.5
        Deferred policy acquisition costs....................................         823.6                878.1
        Other assets.........................................................         286.1                288.5
                                                                              -----------------    -----------------
        Total Assets.........................................................  $    8,612.8         $    8,105.5
                                                                              =================    =================

        Liabilities
        Future policy benefits and policyholders' account balances...........  $    9,346.7         $    8,965.3
        Other liabilities....................................................         160.5                104.2
                                                                              -----------------    -----------------
        Total Liabilities....................................................  $    9,507.2         $    9,069.5
                                                                              =================    =================
</TABLE>


                                      F-20



    
<PAGE>



<TABLE>
<CAPTION>

                                                                           YEARS ENDED DECEMBER 31,
                                                            --------------------------------------------------------
                                                                  1995               1994                1993
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)
<S>                                                         <C>                 <C>                <C>
        Revenues
        Premiums and other revenue.........................  $       753.4       $       798.1      $      860.2
        Investment income (net of investment
          expenses of $26.7, $19.0 and $17.3)..............          538.9               523.0             526.5
        Investment losses, net.............................          (20.2)              (24.0)            (15.0)
                                                            -----------------   ----------------   -----------------
              Total revenues...............................        1,272.1             1,297.1           1,371.7
                                                            -----------------   ----------------   -----------------

        Benefits and Other Deductions
        Policyholders' benefits and dividends..............        1,085.1             1,075.6           1,141.4
        Other operating costs and expenses.................           62.6                70.5             102.0
                                                            -----------------   ----------------   -----------------
              Total benefits and other deductions..........        1,147.7             1,146.1           1,243.4
                                                            -----------------   ----------------   -----------------

        Contribution from the Closed Block.................  $       124.4       $       151.0      $      128.3
                                                            =================   ================   =================
</TABLE>

        The fixed maturity  portfolio,  based on amortized  cost,  includes $4.3
        million and $23.8  million at December 31, 1995 and 1994,  respectively,
        of restructured  securities  which includes  problem fixed maturities of
        $1.9 million and $6.4 million, respectively.

        During  the  eleven  months  ended   November  30,  1995,  one  security
        classified as held to maturity was sold and ten securities classified as
        held to maturity were  transferred to the available for sale  portfolio.
        All   actions    resulted   from   a   significant    deterioration   in
        creditworthiness.  The  amortized  cost of the  security  sold  was $4.2
        million. The aggregate amortized cost of the securities  transferred was
        $81.3  million with gross  unrealized  investment  losses of $.1 million
        transferred  to  equity.  At  December  1,  1995,  $1,750.7  million  of
        securities  classified  as  held to  maturity  were  transferred  to the
        available for sale  portfolio.  As a result,  unrealized  gains of $88.5
        million on fixed maturities were recognized and offset by an increase to
        the deferred dividend liability.  Implementation of SFAS No. 115 for the
        valuation  of fixed  maturities  at December  31,  1993  resulted in the
        recognition of a deferred dividend liability of $49.6 million.

        At December 31, 1995 and 1994, problem mortgage loans on real estate had
        an amortized cost of $36.5 million and $27.6 million,  respectively, and
        mortgage  loans on real  estate  for which the  payment  terms have been
        restructured had an amortized cost of $137.7 million and $179.2 million,
        respectively.  At December 31, 1995 and 1994, the restructured  mortgage
        loans on real estate  amount  included  $8.8  million  and $.7  million,
        respectively, of problem mortgage loans on real estate.

        Valuation  allowances  amounted to $18.4  million  and $46.2  million on
        mortgage  loans on real  estate  and $4.3  million  and $2.6  million on
        equity  real  estate  at  December  31,  1995  and  1994,  respectively.
        Writedowns  of fixed  maturities  amounted  to $16.8  million  and $15.9
        million and $1.7 million for the years ended December 31, 1995, 1994 and
        1993, respectively.

        Many  expenses  related  to  Closed  Block  operations  are  charged  to
        operations  outside of the Closed Block;  accordingly,  the contribution
        from the Closed Block does not represent the actual profitability of the
        Closed Block  operations.  Operating  costs and expenses  outside of the
        Closed Block are, therefore, disproportionate to the business outside of
        the Closed Block.


                                      F-21



    
<PAGE>



 7)     DISCONTINUED OPERATIONS

        Summarized financial information of the GIC Segment follows:
<TABLE>
<CAPTION>

                                                                                          DECEMBER 31,
                                                                              --------------------------------------
                                                                                    1995                 1994
                                                                              -----------------    -----------------
                                                                                          (IN MILLIONS)
<S>                                                                           <C>                  <C>
        Assets
        Mortgage loans on real estate........................................  $    1,485.8         $    1,730.5
        Equity real estate...................................................       1,122.1              1,194.8
        Other invested assets................................................         665.2                978.8
        Other assets.........................................................         579.3                529.5
                                                                              -----------------    -----------------
        Total Assets.........................................................  $    3,852.4         $    4,433.6
                                                                              =================    =================

        Liabilities
        Policyholders' liabilities...........................................  $    1,399.8         $    1,924.0
        Allowance for future losses..........................................         164.2                185.6
        Amounts due to continuing operations.................................       2,097.1              2,108.6
        Other liabilities....................................................         191.3                215.4
                                                                              -----------------    -----------------
        Total Liabilities....................................................  $    3,852.4         $    4,433.6
                                                                              =================    =================
</TABLE>
<TABLE>
<CAPTION>

                                                                           YEARS ENDED DECEMBER 31,
                                                            --------------------------------------------------------
                                                                  1995               1994                1993
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)
<S>                                                         <C>                 <C>                <C>
        Revenues
        Investment income (net of investment expenses
          of $143.8, $174.0 and $175.8)....................  $       325.1       $      395.0       $      535.1
        Investment (losses) gains, net.....................          (22.9)              26.8              (22.6)
        Policy fees, premiums and other income.............             .7                 .3                8.7
                                                            -----------------   ----------------   -----------------
        Total revenues.....................................          302.9              422.1              521.2

        Benefits and other deductions......................          328.0              443.8              545.9
                                                            -----------------   ----------------   -----------------
        Losses Charged to Allowance for Future Losses......  $       (25.1)      $      (21.7)      $      (24.7)
                                                            =================   ================   =================
</TABLE>

        In 1991, the Company  established a pre-tax  provision of $396.7 million
        for the  estimated  future  losses of the GIC  Segment.  At December 31,
        1993,  implementation  of  SFAS  No.  115  for the  valuation  of  fixed
        maturities  resulted  in  a  benefit  of  $13.1  million,  offset  by  a
        corresponding addition to the allowance for future losses.

        The amounts due to continuing  operations at December 31, 1994 consisted
        of  $3,324.0  million  borrowed  by  the  GIC  Segment  from  continuing
        operations,  offset by $1,215.4  million  representing  an obligation of
        continuing  operations to provide assets to fund the accumulated deficit
        of the GIC Segment. In January 1995, continuing  operations  transferred
        $1,215.4  million  in cash  to the  GIC  Segment  in  settlement  of its
        obligation.  Subsequently,  the GIC Segment remitted $1,155.4 million in
        cash to continuing  operations in partial repayment of borrowings by the
        GIC Segment.  No gains or losses were recognized on these  transactions.
        Amounts due to continuing  operations at December 31, 1995, consisted of
        $2,097.1 million borrowed by the discontinued GIC Segment.


                                      F-22



    
<PAGE>



        Investment  income  included $88.2 million and $97.7 million of interest
        income for the years ended December 31, 1994 and 1993, respectively,  on
        amounts due from continuing  operations.  Benefits and other  deductions
        includes $154.6  million,  $219.7 million and $197.1 million of interest
        expense related to amounts borrowed from continuing  operations in 1995,
        1994 and 1993, respectively.

        Valuation  allowances  amounted to $19.2  million  and $50.2  million on
        mortgage  loans on real estate and $77.9  million  and $74.7  million on
        equity  real  estate  at  December  31,  1995  and  1994,  respectively.
        Writedowns of fixed maturities  amounted to $8.1 million,  $17.8 million
        and $1.1 million for the years ended  December 31, 1995,  1994 and 1993,
        respectively.

        The fixed maturity  portfolio,  based on amortized cost,  includes $15.1
        million and $43.3  million at December 31, 1995 and 1994,  respectively,
        of  restructured   securities.   These  amounts  include  problem  fixed
        maturities  of $6.1  million and $9.7  million at December  31, 1995 and
        1994, respectively.

        At December 31, 1995 and 1994, problem mortgage loans on real estate had
        amortized  costs of $35.4 million and $14.9 million,  respectively,  and
        mortgage  loans on real  estate  for which the  payment  terms have been
        restructured  had amortized  costs of $289.3 million and $371.2 million,
        respectively.

        At December  31, 1995 and 1994,  the GIC Segment had $310.9  million and
        $312.2 million, respectively, of real estate acquired in satisfaction of
        debt.

 8)     SHORT-TERM AND LONG-TERM DEBT

        Short-term and long-term debt consists of the following:

<TABLE>
<CAPTION>

                                                                                          DECEMBER 31,
                                                                              --------------------------------------
                                                                                    1995                 1994
                                                                              -----------------    -----------------
                                                                                          (IN MILLIONS)

<S>                                                                           <C>                  <C>
        Short-term debt......................................................  $        -           $       20.0
                                                                              -----------------    -----------------
        Long-term debt:
        Equitable Life:
          Surplus notes, 6.95%, scheduled to mature 2005.....................         399.3                  -
          Surplus notes, 7.70%, scheduled to mature 2015.....................         199.6                  -
          Eurodollar notes, 10.375% due 1995.................................           -                   34.6
          Eurodollar notes, 10.5% due 1997...................................          76.2                 76.2
          Zero coupon note, 11.25% due 1997..................................         120.1                107.8
          Other..............................................................          16.3                 14.3
                                                                              -----------------    -----------------
              Total Equitable Life...........................................         811.5                232.9
                                                                              -----------------    -----------------
        Wholly Owned and Joint Venture Real Estate:
          Mortgage notes, 4.98% - 12.75% due through 2019....................       1,084.4              1,080.6
                                                                              -----------------    -----------------
        Alliance:
          Other..............................................................           3.4                  3.9
                                                                              -----------------    -----------------
        Total long-term debt.................................................       1,899.3              1,317.4
                                                                              -----------------    -----------------

        Total Short-term and Long-term Debt..................................  $    1,899.3         $    1,337.4
                                                                              =================    =================
</TABLE>

        Short-term Debt
        ---------------

        Equitable  Life has a $350.0 million bank credit  facility  available to
        fund  short-term  working capital needs and to facilitate the securities
        settlement  process.  The  credit  facility  consists  of two  types  of
        borrowing  options with varying  interest rates.  The interest rates are
        based on external  indices  dependent  on the type of  borrowing  and at
        December 31, 1995 range from 5.8% (the London  Interbank  Offering  Rate
        plus  22.5  basis  points)  to 8.5%  (the  prime  rate).  There  were no
        borrowings  outstanding  under this bank credit facility at December 31,
        1995.

                                      F-23



    
<PAGE>



        Equitable  Life has a  commercial  paper  program with an issue limit of
        $500.0 million. This program is available for general corporate purposes
        used to support  Equitable  Life's  liquidity  needs and is supported by
        Equitable Life's existing $350.0 million five-year bank credit facility.
        There were no borrowings  outstanding under this program at December 31,
        1995.

        In 1994, Alliance established a $100.0 million revolving credit facility
        with several  banks.  On March 31, 1997, the revolving  credit  facility
        converts  into a term loan  payable in  quarterly  installments  through
        March 31, 1999.  Outstanding  borrowings  generally bear interest at the
        Eurodollar  rate plus .875% per annum  through March 31, 1997 and at the
        Eurodollar rate plus 1.125% per annum after conversion through March 31,
        1999. In addition,  a quarterly commitment fee of .25% per annum is paid
        on the average daily unused amount.  At December 31, 1995, there were no
        amounts outstanding under the facility.

        In 1994,  Alliance also  established a $100.0 million  commercial  paper
        program and entered into a three-year  $100.0 million  revolving  credit
        facility with a group of commercial banks to support commercial paper to
        be issued under the program and for general corporate purposes.  Amounts
        outstanding  under the facility  bear interest at an annual rate ranging
        from the Eurodollar  rate plus .225% to the Eurodollar rate plus .2875%.
        A fee of .125% per annum is paid  quarterly on the entire  facility.  At
        December 31,  1995,  Alliance  had not issued any  commercial  paper and
        there were no amounts outstanding under the revolving credit facility.

        During 1994,  EREIM  established two bank lines of credit totaling $30.0
        million of which $20.0 million was outstanding at December 31, 1994.

        Long-term Debt
        --------------

        Several of the long-term  debt  agreements  have  restrictive  covenants
        related  to the total  amount of debt,  net  tangible  assets  and other
        matters. The Company is in compliance with all debt covenants.

        On December 18, 1995,  Equitable Life issued, in accordance with Section
        1307 of the New York  Insurance  Law,  $400.0  million of surplus  notes
        having an interest rate of 6.95%  scheduled to mature in 2005 and $200.0
        million of surplus notes having an interest  rate of 7.70%  scheduled to
        mature in 2015.  Proceeds  from the  issuance of the surplus  notes were
        $596.6 million,  net of related issuance costs. The unamortized discount
        on the surplus notes was $1.1 million at December 31, 1995.  Payments of
        interest  on or  principal  of the  surplus  notes are  subject to prior
        approval by the New York Insurance Department.

        The Company has pledged real estate, mortgage loans, cash and securities
        amounting to $1,629.7  million and $1,744.4 million at December 31, 1995
        and 1994, respectively, as collateral for certain long-term debt.

        At December 31, 1995,  aggregate  maturities of the long-term debt based
        on required  principal  payments at maturity for 1996 and the succeeding
        four years are $124.0  million,  $466.6 million,  $309.5 million,  $15.8
        million, respectively, and $1,015.0 million thereafter.

 9)     FEDERAL INCOME TAXES

        A  summary  of  the  Federal   income  tax  expense   (benefit)  in  the
        consolidated statements of earnings is shown below:

<TABLE>
<CAPTION>

                                                                           YEARS ENDED DECEMBER 31,
                                                            --------------------------------------------------------
                                                                  1995               1994                1993
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)
<S>                                                         <C>                 <C>                <C>
        Federal income tax expense (benefit):
          Current..........................................  $       (11.7)      $        4.0       $      115.8
          Deferred.........................................          124.1               97.2              (24.5)
                                                            -----------------   ----------------   -----------------
        Total..............................................  $       112.4       $      101.2       $       91.3
                                                            =================   ================   =================
</TABLE>

                                      F-24



    
<PAGE>



        The Federal income taxes  attributable  to  consolidated  operations are
        different from the amounts determined by multiplying the earnings before
        Federal income taxes and cumulative  effect of accounting  change by the
        expected  Federal  income tax rate of 35%. The sources of the difference
        and the tax effects of each are as follows:

<TABLE>
<CAPTION>

                                                                           YEARS ENDED DECEMBER 31,
                                                            --------------------------------------------------------
                                                                  1995               1994                1993
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)

<S>                                                         <C>                 <C>                <C>
        Expected Federal income tax expense................  $       143.5       $      138.1       $      106.3
        Differential earnings amount.......................            -                (16.8)             (23.2)
        Adjustment of tax audit reserves...................            4.1               (4.6)              22.9
        Tax rate adjustment................................            -                  -                 (5.0)
        Other..............................................          (35.2)             (15.5)              (9.7)
                                                            -----------------   ---------------    -----------------
        Federal Income Tax Expense.........................  $       112.4       $      101.2       $       91.3
                                                            =================   ================   =================
</TABLE>

        Prior  to the  date  of  demutualization,  Equitable  Life  reduced  its
        deduction  for  policyholder  dividends  by  the  differential  earnings
        amount.  This amount was  computed,  for each tax year,  by  multiplying
        Equitable Life's average equity base, as determined for tax purposes, by
        an  estimate  of the excess of an imputed  earnings  rate for stock life
        insurance  companies over the average  mutual life insurance  companies'
        earnings rate. The  differential  earnings  amount for each tax year was
        subsequently recomputed when actual earnings rates were published by the
        Internal Revenue Service.  As a stock life insurance company,  Equitable
        Life is no longer required to reduce its policyholder dividend deduction
        by the differential  earnings amount, but differential  earnings amounts
        for  pre-demutualization  years were still being  recomputed in 1994 and
        1993.

        The  components  of the net  deferred  Federal  income  tax asset are as
        follows:

<TABLE>
<CAPTION>

                                                       DECEMBER 31, 1995                  December 31, 1994
                                                ---------------------------------  ---------------------------------
                                                    ASSETS         LIABILITIES         Assets         Liabilities
                                                ---------------  ----------------  ---------------   ---------------
                                                                           (IN MILLIONS)
<S>                                             <C>              <C>               <C>               <C>
        Deferred policy acquisition costs,
          reserves and reinsurance.............  $       -        $      303.2      $        -        $     220.3
        Investments............................          -               326.9               -               18.7
        Compensation and related benefits......        293.0               -               307.3              -
        Other..................................          -                32.3               -                5.8
                                                ---------------  ----------------  ---------------   ---------------
        Total..................................  $     293.0      $      662.4      $      307.3      $     244.8
                                                ===============  ================  ===============   ===============
</TABLE>

        The deferred Federal income tax expense (benefit)  impacting  operations
        reflect  the  net tax  effects  of  temporary  differences  between  the
        carrying  amounts  of assets and  liabilities  for  financial  reporting
        purposes  and the amounts used for income tax  purposes.  The sources of
        these temporary differences and the tax effects of each are as follows:
<TABLE>
<CAPTION>

                                                                           YEARS ENDED DECEMBER 31,
                                                            --------------------------------------------------------
                                                                  1995               1994                1993
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)
<S>                                                         <C>                 <C>                <C>
        Deferred policy acquisition costs, reserves
          and reinsurance..................................  $        55.1       $       13.0       $      (46.7)
        Investments........................................           13.0               89.3               60.4
        Compensation and related benefits..................           30.8               10.0              (50.1)
        Other..............................................           25.2              (15.1)              11.9
                                                            -----------------   ----------------   -----------------
        Deferred Federal Income Tax Expense (Benefit)......  $       124.1       $       97.2       $      (24.5)
                                                            =================   ================   =================
</TABLE>

                                      F-25



    
<PAGE>



        The  Internal  Revenue  Service  completed  its  audit of the  Company's
        Federal income tax returns for the years 1984 through 1988. There was no
        material effect on the Company's consolidated results of operations.

10)     REINSURANCE AGREEMENTS

        The Insurance Group assumes and cedes  reinsurance  with other insurance
        companies.  The Insurance Group evaluates the financial condition of its
        reinsurers to minimize its exposure to significant losses from reinsurer
        insolvencies.  The  effect  of  reinsurance  (excluding  group  life and
        health) is summarized as follows:

<TABLE>
<CAPTION>

                                                                           YEARS ENDED DECEMBER 31,
                                                            --------------------------------------------------------
                                                                  1995               1994                1993
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)

<S>                                                         <C>                 <C>                <C>
        Direct premiums....................................  $       474.2       $      476.7       $      458.8
        Reinsurance assumed................................          171.3              180.5              169.9
        Reinsurance ceded..................................          (38.7)             (31.6)             (29.6)
                                                            -----------------   ----------------   -----------------
        Premiums...........................................  $       606.8       $      625.6       $      599.1
                                                            =================   ================   =================

        Universal Life and Investment-type Product
          Policy Fee Income Ceded..........................  $        38.9       $       27.5       $       33.7
                                                            =================   ================   =================
        Policyholders' Benefits Ceded......................  $        48.2       $       20.7       $       72.3
                                                            =================   ================   =================
        Interest Credited to Policyholders' Account
          Balances Ceded...................................  $        28.5       $       25.4       $       24.1
                                                            =================   ================   =================
</TABLE>

        In February 1993,  management  established a practice  limiting the risk
        retention on new policies  issued by the Insurance Group to a maximum of
        $5.0  million.  In  addition,  effective  January 1, 1994,  all in force
        business  above $5.0 million was  reinsured.  The  Insurance  Group also
        reinsures the entire risk on certain  substandard  underwriting risks as
        well as in certain other cases.

        The Insurance  Group cedes 100% of its group life and health business to
        a third party insurance company.  Premiums ceded totaled $260.6 million,
        $241.0 million and $895.1 million for the years ended December 31, 1995,
        1994 and 1993, respectively. Ceded death and disability benefits totaled
        $188.1  million,  $235.5  million and $787.8 million for the years ended
        December 31, 1995, 1994 and 1993,  respectively.  Insurance  liabilities
        ceded totaled $724.2 million and $833.4 million at December 31, 1995 and
        1994, respectively.

11)     EMPLOYEE BENEFIT PLANS

        The Company sponsors  qualified and non-qualified  defined benefit plans
        covering   substantially  all  employees  (including  certain  qualified
        part-time employees), managers and certain agents. The pension plans are
        non-contributory  and benefits  are based on a cash  balance  formula or
        years of service and final average earnings,  if greater,  under certain
        grandfathering  rules in the plans.  The Company's  funding policy is to
        make the minimum contribution required by the Employee Retirement Income
        Security Act of 1974.

        Components of net periodic  pension  (credit) cost for the qualified and
        non-qualified plans are as follows:

<TABLE>
<CAPTION>

                                                                           YEARS ENDED DECEMBER 31,
                                                            --------------------------------------------------------
                                                                  1995               1994                1993
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)

<S>                                                         <C>                 <C>                <C>
        Service cost.......................................  $        30.0       $       30.3       $       29.8
        Interest cost on projected benefit obligations.....          122.0              111.0              108.0
        Actual return on assets............................         (309.2)              24.4             (178.6)
        Net amortization and deferrals.....................          155.6             (142.5)              55.3
                                                            -----------------   ----------------   -----------------
        Net Periodic Pension (Credit) Cost.................  $        (1.6)      $       23.2       $       14.5
                                                            =================   ================   =================
</TABLE>

                                      F-26



    
<PAGE>



    The funded status of the qualified and non-qualified pension plans is as
    follows:

<TABLE>
<CAPTION>

                                                                                           DECEMBER 31,
                                                                                ------------------------------------
                                                                                     1995                1994
                                                                                ----------------   -----------------
                                                                                           (IN MILLIONS)
<S>                                                                             <C>                <C>
        Actuarial present value of obligations:
          Vested...............................................................  $    1,642.4       $    1,295.5
          Non-vested...........................................................          10.9                8.7
                                                                                ---------------    -----------------
        Accumulated Benefit Obligation.........................................  $    1,653.3       $    1,304.2
                                                                                ================   =================

        Plan assets at fair value..............................................  $    1,503.8       $    1,193.5
        Projected benefit obligation...........................................       1,743.0            1,403.4
                                                                                ----------------   -----------------
        Projected benefit obligation in excess of plan assets..................        (239.2)            (209.9)
        Unrecognized prior service cost........................................         (25.5)             (33.2)
        Unrecognized net loss from past experience different from that
          assumed..............................................................         368.2              298.9
        Unrecognized net asset at transition...................................          (7.3)             (20.8)
        Additional minimum liability...........................................         (51.9)             (37.8)
                                                                                ----------------   -----------------
        Prepaid (Accrued) Pension Cost.........................................  $       44.3       $       (2.8)
                                                                                ================   =================
</TABLE>

        The  discount  rate and rate of increase in future  compensation  levels
        used in  determining  the actuarial  present value of projected  benefit
        obligations were 7.25% and 4.50%, respectively, at December 31, 1995 and
        8.75% and 4.88%,  respectively,  at December 31, 1994.  As of January 1,
        1995 and 1994,  the expected  long-term rate of return on assets for the
        retirement plan was 11% and 10%, respectively.

        The  Company  recorded,  as a  reduction  of  shareholder's  equity,  an
        additional  minimum pension liability of $35.1 million and $2.7 million,
        net  of  Federal   income   taxes,   at  December  31,  1995  and  1994,
        respectively,   representing  the  excess  of  the  accumulated  benefit
        obligation  over  the fair  value of plan  assets  and  accrued  pension
        liability.

        The  pension  plan's  assets  include   corporate  and  government  debt
        securities,  equity  securities,  equity real estate and shares of Group
        Trusts managed by Alliance.

        As of December 31, 1993,  the Company  changed the method of determining
        the market-related  value of plan assets from fair value to a calculated
        value.  This change in estimate had no material  effect on the Company's
        consolidated statements of earnings.

        Prior to 1987, the qualified plan funded participants'  benefits through
        the purchase of non-participating annuity contracts from Equitable Life.
        Benefit payments under these contracts were approximately $36.4 million,
        $38.1 million and $39.9  million for the years ended  December 31, 1995,
        1994 and 1993, respectively.

        The  Company  provides  certain  medical  and  life  insurance  benefits
        (collectively,  "postretirement  benefits")  for  qualifying  employees,
        managers and agents  retiring from the Company on or after attaining age
        55 who have at least 10 years of service.  The life  insurance  benefits
        are related to age and salary at retirement. The costs of postretirement
        benefits are  recognized in accordance  with the  provisions of SFAS No.
        106. The Company  continues to fund  postretirement  benefits costs on a
        pay-as-you-go basis and, for the years ended December 31, 1995, 1994 and
        1993, the Company made  estimated  postretirement  benefits  payments of
        $31.1 million, $29.8 million and $29.7 million, respectively.

                                      F-27



    
<PAGE>



        The  following  table  sets  forth the  postretirement  benefits  plan's
        status,  reconciled to amounts recognized in the Company's  consolidated
        financial statements:

<TABLE>
<CAPTION>

                                                                           YEARS ENDED DECEMBER 31,
                                                            --------------------------------------------------------
                                                                  1995               1994                1993
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)

<S>                                                         <C>                 <C>                <C>
        Service cost.......................................  $         4.0       $        3.9       $        5.3
        Interest cost on accumulated postretirement
          benefits obligation..............................           34.7               28.6               29.2
        Unrecognized prior service cost....................           (2.3)              (3.9)              (6.9)
        Net amortization and deferrals.....................            -                  -                  1.5
                                                            -----------------   ----------------   -----------------
        Net Periodic Postretirement Benefits Costs.........  $        36.4       $       28.6       $       29.1
                                                            =================   ================   =================

</TABLE>
<TABLE>
<CAPTION>

                                                                                           DECEMBER 31,
                                                                                ------------------------------------
                                                                                     1995                1994
                                                                                ----------------   -----------------
                                                                                           (IN MILLIONS)
<S>                                                                             <C>                <C>
        Accumulated postretirement benefits obligation:
          Retirees.............................................................  $      391.8       $      300.4
          Fully eligible active plan participants..............................          50.4               33.0
          Other active plan participants.......................................          64.2               44.0
                                                                                ----------------   -----------------
                                                                                        506.4              377.4
        Unrecognized benefit of plan amendments................................           -                  3.2
        Unrecognized prior service cost........................................          56.3               61.9
        Unrecognized net loss from past experience different from that
          assumed and from changes in assumptions..............................        (181.3)             (64.7)
                                                                                ----------------   -----------------
        Accrued Postretirement Benefits Cost...................................  $      381.4       $      377.8
                                                                                ================   =================
</TABLE>

        In  1993,   the  Company   amended  the  cost  sharing   provisions   of
        postretirement  medical benefits.  At January 1, 1994,  medical benefits
        available  to  retirees  under age 65 are the same as those  offered  to
        active  employees  and medical  benefits will be limited to 200% of 1993
        costs for all participants.

        The  assumed   health  care  cost  trend  rate  used  in  measuring  the
        accumulated   postretirement   benefits  obligation  was  10%  in  1995,
        gradually  declining  to 3.5% in the  year  2008  and in 1994  was  10%,
        gradually  declining to 5% in the year 2004.  The discount  rate used in
        determining the accumulated postretirement benefits obligation was 7.25%
        and 8.75% at December 31, 1995 and 1994, respectively.

        If the health care cost trend rate assumptions were increased by 1%, the
        accumulated  postretirement  benefits obligation as of December 31, 1995
        would be  increased  6.5%.  The effect of this  change on the sum of the
        service cost and interest cost would be an increase of 6.7%.

12)     DERIVATIVES AND FAIR VALUE OF FINANCIAL INSTRUMENTS

        Derivatives
        -----------

        The Insurance Group primarily uses derivatives for asset/liability  risk
        management and for hedging individual securities. Derivatives mainly are
        utilized to reduce the  Insurance  Group's  exposure  to  interest  rate
        fluctuations.  Accounting for interest rate swap  transactions  is on an
        accrual   basis.   Gains  and  losses  related  to  interest  rate  swap
        transactions are amortized as yield  adjustments over the remaining life
        of the underlying  hedged  security.  Income and expense  resulting from
        interest rate swap  activities  are reflected in net  investment  income
        except for hedging  transactions related to insurance  liabilities.  The
        notional amount of matched  interest rate swaps  outstanding at December
        31, 1995 was $1,120.8  million.  The average unexpired terms at December
        31, 1995 range from 2.5 to 3.0 years.  At December 31, 1995, the cost of
        terminating  outstanding  matched  swaps in a loss  position  was  $15.9
        million and the unrealized gain on

                                  F-28



    
<PAGE>



        outstanding  matched  swaps in a gain  position was $19.0  million.  The
        Company  has no  intention  of  terminating  these  contracts  prior  to
        maturity.  During  1995,  1994 and  1993,  net  gains  (losses)  of $1.4
        million, $(.2) million and $-0- million, respectively,  were recorded in
        connection  with  interest  rate  swap  activity.   Equitable  Life  has
        implemented  an interest  rate cap program  designed to hedge  crediting
        rates  on   interest-sensitive   individual  annuities  contracts.   The
        outstanding notional amounts at December 31, 1995 of contracts purchased
        and sold were $2,625.0 million and $300.0 million, respectively. The net
        premium paid by Equitable Life on these  contracts was $12.5 million and
        is being amortized ratably over the contract periods ranging from 3 to 5
        years.  Income and expense  resulting from this program are reflected as
        an adjustment to interest credited to policyholders' account balances.

        Substantially all of DLJ's business related derivatives is by its nature
        trading  activities  which are  primarily  for the  purpose of  customer
        accommodations.  DLJ's derivative  activities  consist of option writing
        and  trading in forward  and  futures  contracts.  Derivative  financial
        instruments have both on-and-off balance sheet implications depending on
        the nature of the contracts.  DLJ's involvement in swap contracts is not
        significant.

        Fair Value of Financial Instruments
        -----------------------------------

        The Company  defines  fair value as the quoted  market  prices for those
        instruments  that are  actively  traded in financial  markets.  In cases
        where quoted market prices are not available,  fair values are estimated
        using  present  value  or other  valuation  techniques.  The fair  value
        estimates  are made at a  specific  point in  time,  based on  available
        market  information  and  judgments  about  the  financial   instrument,
        including estimates of timing,  amount of expected future cash flows and
        the credit standing of counterparties. Such estimates do not reflect any
        premium or discount that could result from offering for sale at one time
        the Company's entire holdings of a particular financial instrument,  nor
        do they consider the tax impact of the  realization of unrealized  gains
        or  losses.   In  many  cases,   the  fair  value  estimates  cannot  be
        substantiated  by  comparison  to  independent   markets,  nor  can  the
        disclosed value be realized in immediate settlement of the instrument.

        Certain  financial  instruments  are  excluded,  particularly  insurance
        liabilities  other than financial  guarantees and investment  contracts.
        Fair market  value of  off-balance-sheet  financial  instruments  of the
        Insurance Group was not material at December 31, 1995 and 1994.

        Fair  value  for  mortgage   loans  on  real  estate  are  estimated  by
        discounting  future contractual cash flows using interest rates at which
        loans with similar  characteristics  and credit  quality  would be made.
        Fair values for foreclosed mortgage loans and problem mortgage loans are
        limited to the  estimated  fair value of the  underlying  collateral  if
        lower.

        The estimated  fair values for the Company's  liabilities  under GIC and
        association  plan contracts are estimated using  contractual  cash flows
        discounted based on the T. Rowe Price GIC Index Rate for the appropriate
        duration.  For  durations  in excess of the  published  index rate,  the
        appropriate  Treasury  rate is used plus a spread  equal to the  longest
        duration GIC rate spread published.

        The estimated  fair values for those group annuity  contracts  which are
        classified  as investment  contracts are measured at the estimated  fair
        value  of  the  underlying  assets.  Deposit  administration   contracts
        (included  with  group  annuity   contracts)   classified  as  insurance
        contracts are measured at estimated fair value of the underlying assets.
        The estimated fair values for single premium deferred annuities ("SPDA")
        are estimated using projected cash flows  discounted at current offering
        rates.  The  estimated  fair  values  for  supplementary  contracts  not
        involving  life  contingencies  ("SCNILC")  and  annuities  certain  are
        derived using  discounted  cash flows based upon the  estimated  current
        offering rate.

        Fair value for  long-term  debt is  determined  using  published  market
        values, where available,  or contractual cash flows discounted at market
        interest rates. The estimated fair values for non-recourse mortgage debt
        are  determined by  discounting  contractual  cash flows at a rate which
        takes  into  account  the level of  current  market  interest  rates and
        collateral  risk. The estimated  fair values for recourse  mortgage debt
        are  determined by  discounting  contractual  cash flows at a rate based
        upon  current  interest  rates of other  companies  with credit  ratings
        similar  to  the  Company.   The  Company's  fair  value  of  short-term
        borrowings approximates their carrying value.

                                      F-29



    
<PAGE>



        The following  table  discloses  carrying value and estimated fair value
        for financial instruments not otherwise disclosed in Notes 3, 6 and 7:

<TABLE>
<CAPTION>

                                                                           DECEMBER 31,
                                                --------------------------------------------------------------------
                                                              1995                               1994
                                                ---------------------------------  ---------------------------------
                                                   CARRYING         ESTIMATED         Carrying         Estimated
                                                    VALUE          FAIR VALUE          Value           Fair Value
                                                ---------------  ----------------  ---------------   ---------------
                                                                           (IN MILLIONS)
<S>                                              <C>              <C>               <C>               <C>
        Consolidated Financial Instruments:
        -----------------------------------
        Mortgage loans on real estate..........  $    3,638.3     $     3,973.6     $     4,018.0     $    3,919.4
        Other joint ventures...................         492.7             492.7             544.4            544.4
        Policy loans...........................       1,976.4           2,057.5           1,731.2          1,676.6
        Policyholders' account balances:
          Association plans....................         101.0             100.0             141.0            141.0
          Group annuity contracts..............       2,335.0           2,395.0           2,450.0          2,469.0
          SPDA.................................       1,265.8           1,272.0           1,744.3          1,732.7
          Annuities certain and SCNILC.........         649.1             680.7             599.1            624.7
        Long-term debt.........................       1,899.3           1,962.9           1,317.4          1,249.2

        Closed Block Financial Instruments:
        -----------------------------------
        Mortgage loans on real estate..........       1,368.8           1,461.4           1,543.7          1,477.8
        Other equity investments...............         151.6             151.6             179.5            179.5
        Policy loans...........................       1,797.2           1,891.4           1,827.9          1,721.9
        SCNILC liability.......................          34.8              34.5              39.5             37.0

        GIC Segment Financial Instruments:
        ----------------------------------
        Mortgage loans on real estate..........       1,485.8           1,666.1           1,730.5          1,743.7
        Fixed maturities.......................         107.4             107.4             219.3            219.3
        Other equity investments...............         455.9             455.9             591.8            591.8
        Guaranteed interest contracts..........         329.0             352.0             835.0            855.0
        Long-term debt.........................         135.1             136.0             134.8            127.9
</TABLE>

13)     COMMITMENTS AND CONTINGENT LIABILITIES

        The Company  has  provided,  from time to time,  certain  guarantees  or
        commitments  to  affiliates,  investors and others.  These  arrangements
        include commitments by the Company,  under certain  conditions:  to make
        liquidity  advances  to cover  delinquent  principal  and  interest  and
        property protection  expenses with respect to loan servicing  agreements
        for  securitized  mortgage loans which at December 31, 1995 totaled $2.8
        billion (as of December 31, 1995,  $4.0 million have been advanced under
        these  commitments);  to  make  capital  contributions  of up to  $246.7
        million to  affiliated  real estate joint  ventures;  to provide  equity
        financing to certain limited  partnerships of $129.4 million at December
        31, 1995,  under  existing loan or loan  commitment  agreements;  and to
        provide  short-term  financing  loans which at December 31, 1995 totaled
        $45.8  million.  Management  believes  the  Company  will not  incur any
        material losses as a result of these commitments.

        Equitable  Life  is the  obligor  under  certain  structured  settlement
        agreements  which  it  had  entered  into  with  unaffiliated  insurance
        companies  and  beneficiaries.  To satisfy its  obligations  under these
        agreements,  Equitable  Life owns  single  premium  annuities  issued by
        previously wholly owned life insurance subsidiaries.  Equitable Life has
        directed  payment  under  these  annuities  to be made  directly  to the
        beneficiaries under the structured settlement  agreements.  A contingent
        liability exists with respect to these agreements  should the previously
        wholly  owned   subsidiaries  be  unable  to  meet  their   obligations.
        Management  believes the satisfaction of those  obligations by Equitable
        Life is remote.

        At December 31, 1995,  the Insurance  Group had $29.0 million of letters
        of credit outstanding.

                                      F-30



    
<PAGE>



14)     LITIGATION

        A number of lawsuits have been filed against life and health insurers in
        the  jurisdictions  in  which  Equitable  Life and its  subsidiaries  do
        business involving insurers' sales practices,  alleged agent misconduct,
        failure to properly  supervise  agents,  and other matters.  Some of the
        lawsuits have  resulted in the award of  substantial  judgments  against
        other insurers,  including  material amounts of punitive damages,  or in
        substantial   settlements.   In  some  states  juries  have  substantial
        discretion  in  awarding  punitive  damages.   Equitable  Life  and  its
        insurance  subsidiaries,  like other life and health insurers, from time
        to time are involved in such  litigation.  To date,  no such lawsuit has
        resulted in an award or  settlement of any material  amount  against the
        Company.  Among  litigations  pending  against  Equitable  Life  and its
        insurance subsidiaries of the type referred to in this paragraph are the
        litigations described in the following two paragraphs.

        An action entitled Golomb et al. v. The Equitable Life Assurance Society
        of the United  States was filed on January  20,  1995 in New York County
        Supreme Court. The action purports to be brought on behalf of a class of
        persons  insured after 1983 under Lifetime  Guaranteed  Renewable  Major
        Medical  Insurance  Policies issued by Equitable Life (the  "policies").
        The complaint  alleges that premium  increases for these  policies after
        1983,  all of which were filed with and  approved  by the New York State
        Insurance  Department  and certain  other state  insurance  departments,
        breached the terms of the insurance policies, and that statements in the
        policies  and  elsewhere   concerning   premium  increases   constituted
        fraudulent  concealment,  misrepresentations  in  violation  of New York
        Insurance  Law  Section  4226 and  deceptive  practices  under  New York
        General  Business  Law Section 349. The  complaint  seeks a  declaratory
        judgment,  injunctive relief  restricting the methods by which Equitable
        Life  increases  premiums on the  policies  in the  future,  a refund of
        premiums, and punitive damages. Plaintiffs also have indicated that they
        will seek damages in an unspecified amount.  Equitable Life has moved to
        dismiss the  complaint  in its  entirety on the grounds that it fails to
        state a claim and that uncontroverted documentary evidence establishes a
        complete defense to the claims.  That motion is awaiting decision by the
        court. In January 1996,  separate actions were filed in Pennsylvania and
        Texas  state  courts  (entitled,  respectively,  Malvin  et al.  v.  The
        Equitable Life Assurance  Society of the United States and Bowler et al.
        v. The Equitable Life Assurance  Society of the United  States),  making
        claims similar to those in the New York action  described  above.  These
        new actions are asserted on behalf of proposed  classes of  Pennsylvania
        issued  or   renewed   policyholders   and  Texas   issued  or   renewed
        policyholders,  insured under the policies.  The  Pennsylvania and Texas
        actions seek  compensatory  and punitive  damages and injunctive  relief
        restricting  the methods by which  Equitable Life increases  premiums in
        the  future  based on the  common  law and  statutes  of  those  states.
        Although  the  outcome  of  any  litigation  cannot  be  predicted  with
        certainty,  particularly  in the early  stages of an  action,  Equitable
        Life's  management  believes  that  the  ultimate  resolution  of  those
        litigations  should not have a material  adverse effect on the financial
        position  of the  Company.  Due to the early  stage of such  litigation,
        Equitable Life's  management cannot make an estimate of loss, if any, or
        predict  whether or not such  litigation  will have a  material  adverse
        effect on the Company's results of operations in any particular period.

        An action was instituted on April 6, 1995 against Equitable Life and its
        wholly owned subsidiary, The Equitable of Colorado, Inc. ("EOC"), in New
        York State Court,  entitled  Sidney C. Cole et al. v. The Equitable Life
        Assurance  Society of the United  States and The  Equitable of Colorado,
        Inc., No. 95/108611 (N.Y. County).  The action is brought by the holders
        of a joint  survivorship  whole life  policy  issued by EOC.  The action
        purports to be on behalf of a class  consisting  of all persons who from
        January 1, 1984 purchased life insurance policies sold by Equitable Life
        and EOC based upon  their  allegedly  uniform  sales  presentations  and
        policy illustrations.  The complaint puts in issue various alleged sales
        practices that plaintiffs assert, among other things, misrepresented the
        stated  number of years that the annual  premium  would need to be paid.
        Plaintiffs  seek  damages  in an  unspecified  amount,  imposition  of a
        constructive  trust,  and  seek to  enjoin  Equitable  Life and EOC from
        engaging  in the  challenged  sales  practices.  Equitable  Life and EOC
        intend to  defend  vigorously  and  believe  that they have  meritorious
        defenses which, if successful,  would dispose of the action  completely.
        Equitable  Life and EOC  further  do not  believe  that  this case is an
        appropriate class action.  Although the outcome of any litigation cannot
        be  predicted  with  certainty,  particularly  in the early stages of an
        action, Equitable Life's management believes that the ultimate

                                      F-31



    
<PAGE>



        resolution of this litigation  should not have a material adverse effect
        on the financial position of the Company. Due to the early stage of such
        litigation, the Company's management cannot make an estimate of loss, if
        any,  or  predict  whether or not such  litigation  will have a material
        adverse effect on the Company's  results of operations in any particular
        period.

        Equitable  Casualty Insurance Company  ("Casualty"),  a captive property
        and  casualty  insurance  company  organized  under the laws of Vermont,
        which is an indirect  wholly owned  subsidiary  of Equitable  Life, is a
        party to an  arbitration  proceeding  that commenced in August 1995 with
        the  selection  of three  arbitrators.  The  arbitration  will resolve a
        dispute among Casualty,  Houston  General  Insurance  Company  ("Houston
        General"),   and  GEICO  General  Insurance  Company  ("GEICO  General")
        regarding the interpretation of a reinsurance agreement that was entered
        into as part of a 1980 transaction  whereby  Equitable General Insurance
        Company  ("Equitable  General"),  formerly  an  indirect  subsidiary  of
        Equitable Life and the predecessor of GEICO General, sold its commercial
        lines business along with the stock of Houston  General to  subsidiaries
        of  Tokio  Marine  & Fire  Insurance  Company,  Ltd.  ("Tokio  Marine").
        Casualty  and  GEICO  General   maintain  that,  under  the  reinsurance
        agreement,  Houston  General  assumed  liability for all losses  insured
        under  commercial  lines policies  written by Equitable  General and its
        predecessors  in order to effect the transfer of that  business to Tokio
        Marine's  subsidiaries.  Houston General contends that it did not assume
        reinsurance   liability  for  losses  insured  under  certain  of  those
        commercial  lines policies.  The arbitration  panel  determined to begin
        hearing  evidence  in the  arbitration  in June 1996.  The result of the
        arbitration is expected to resolve two  litigations  that were commenced
        by Houston  General  and that have been stayed by the  presiding  courts
        pending the completion of the arbitration (in one case,  Houston General
        named as a defendant  only GEICO  General but Casualty  intervened  as a
        defendant with GEICO  General,  and in the other case,  Houston  General
        named GEICO General and Equitable  Life). The arbitration is expected to
        be completed  during the second half of 1996. While the ultimate outcome
        of the  arbitration  cannot be predicted with  certainty,  the Company's
        management  believes that the  arbitrators  will  recognize that Houston
        General's position is without merit and contrary to the way in which the
        reinsurance  industry operates and therefore the ultimate  resolution of
        this matter should not have a material  adverse  effect on the Company's
        financial position or results of operations.

        On July 25, 1995, a Consolidated and Supplemental Class Action Complaint
        ("Complaint")  was filed against the Alliance North American  Government
        Income Trust,  Inc. (the "Fund"),  Alliance and certain other defendants
        affiliated  with  Alliance,  including  the  Holding  Company,  alleging
        violations  of Federal  securities  laws,  fraud and breach of fiduciary
        duty in connection with the Fund's  investments in Mexican and Argentine
        securities.  A similar  complaint  was filed on November 7, 1995 and was
        subsequently consolidated with the Complaint. The Complaint, which seeks
        certification  of a plaintiff  class of persons who  purchased  or owned
        Class A, B or C shares of the Fund from March 27, 1992 through  December
        23, 1994, seeks an unspecified amount of damages, costs, attorneys' fees
        and punitive  damages.  The principal  allegations  of the Complaint are
        that the Fund  purchased  debt  securities  issued  by the  Mexican  and
        Argentine  governments  in amounts that were not permitted by the Funds'
        investment  objective,  and that there was no shareholder vote to change
        the  investment  objective  to permit  purchases  in such  amounts.  The
        Complaint  further  alleges that the decline in the value of the Mexican
        and  Argentine  securities  held by the Fund caused the Fund's net asset
        value  to  decline  to the  detriment  of the  Fund's  shareholders.  On
        September 26, 1995, the defendants jointly filed a motion to dismiss the
        Complaint which has not yet been decided by the Court. Alliance believes
        that the  allegations  in the Complaint are without merit and intends to
        vigorously  defend against these claims.  While the ultimate  results of
        this action cannot be determined, management of Alliance does not expect
        that this  action  will have a  material  adverse  effect on  Alliance's
        business.

        On January 26, 1996, a purported purchaser of certain notes and warrants
        to  purchase  shares  of  common  stock of  Rickel  Home  Centers,  Inc.
        ("Rickel") filed a class action complaint  against  Donaldson,  Lufkin &
        Jenrette Securities  Corporation ("DLJSC"), a wholly owned subsidiary of
        DLJ, and certain  other  defendants  for  unspecified  compensatory  and
        punitive  damages in the United States  District  Court for the Southern
        District of New York.  The suit was brought on behalf of the  purchasers
        of 126,457 units consisting of $126,457,000  aggregate  principal amount
        of 13 1/2% senior notes due 2001 and 126,457 warrants to purchase shares
        of common  stock of Rickel  (the  "Units")  issued by Rickel in  October
        1994. The complaint  alleges  violations of Federal  securities laws and
        common law fraud against DLJSC, as the underwriter of

                                      F-32



    
<PAGE>



        the Units and as an owner of 7.3% of the  common  stock of  Rickel,  Eos
        Partners, L.P., and General Electric Capital Corporation, each as owners
        of 44.2% of the  common  stock of  Rickel,  and  members of the Board of
        Directors of Rickel,  including a DLJSC Managing Director. The complaint
        seeks to hold  DLJSC  liable for  alleged  misstatements  and  omissions
        contained  in  the  prospectus  and  registration   statement  filed  in
        connection with the offering of the Units,  alleging that the defendants
        knew of financial  losses and a decline in value of Rickel in the months
        prior  to the  offering  and  did not  disclose  such  information.  The
        complaint  also  alleges  that  Rickel  failed  to pay  its  semi-annual
        interest  payment due on the Units on December  15, 1995 and that Rickel
        filed a voluntary petition for reorganization  pursuant to Chapter 11 of
        the United States  Bankruptcy Code on January 10, 1996. DLJSC intends to
        defend itself vigorously against all of the allegations contained in the
        complaint.  Although there can be no assurance, DLJ does not believe the
        outcome of this  litigation  will have a material  adverse effect on its
        financial condition. Due to the early stage of this litigation, based on
        the information  currently available to it, DLJ's management cannot make
        an estimate of loss or predict  whether or not such litigation will have
        a  material  adverse  effect  on  DLJ's  results  of  operations  in any
        particular period.

        On June 12, 1995, a purported  purchaser of certain securities issued by
        Spectravision, Inc.  ("Spectravision")  filed a class  action  complaint
        against DLJSC and certain other  defendants for  unspecified  damages in
        the U.S. District Court for the Northern District of Texas. The suit was
        brought on behalf of the purchasers of $260,795,000 of securities issued
        by Spectravision in November 1992, and alleges violations of the Federal
        securities  laws and the  Texas  Securities  Act,  common  law fraud and
        negligent misrepresentation. The securities were issued by Spectravision
        pursuant to a prepackaged  bankruptcy  reorganization plan. DLJSC served
        as  financial  advisor to  Spectravision  in its  reorganization  and as
        Dealer  Manager for  Spectravision's  1992  issuance of the  securities.
        DLJSC is also being sued as a seller of certain  notes of  Spectravision
        acquired and resold by DLJSC.  The complaint  seeks to hold DLJSC liable
        for  various   alleged   misstatements   and   omissions   contained  in
        prospectuses and other materials issued between July 1992 and June 1994.
        DLJSC intends to defend itself vigorously against all of the allegations
        contained  in the  complaint.  On June 8,  1995,  Spectravision  filed a
        Chapter  11  petition  in the  United  States  Bankruptcy  Court for the
        District of  Delaware.  On January 5, 1996,  the  district  court in the
        litigation  involving  DLJSC  ordered a partial stay of discovery  until
        Spectravision has emerged from bankruptcy or six months from the date of
        the stipulated stay (whichever comes first).  Accordingly,  discovery of
        DLJSC has not yet occurred. Although there can be no assurance, DLJ does
        not believe that the  ultimate  outcome of this  litigation  will have a
        material  adverse  effect on its financial  condition.  Due to the early
        stage of such litigation,  based upon information currently available to
        it, DLJ's management  cannot make an estimate of loss or predict whether
        or not such  litigation  will have a  material  adverse  effect on DLJ's
        results of operations in any particular period.  Plaintiff's  counsel in
        the class action  against DLJSC  described  above has also filed another
        securities class action based on similar factual allegations.  Such suit
        names as defendants  Spectravision and its directors, and was brought on
        behalf of a class of  purchasers  of $209.0  million  of stock and $77.0
        million of notes issued by  Spectravision  in October 1993. DLJSC served
        as the managing  underwriter for both of these issuances.  DLJSC has not
        been named as a defendant in this suit, although it has been reported to
        DLJSC that  plaintiff's  counsel is  contemplating  seeking to amend the
        complaint to add DLJSC as a defendant in that action.

        In October  1995,  DLJSC was named as a defendant  in a purported  class
        action  filed in a Texas  State Court on behalf of the holders of $550.0
        million principal amount of subordinated  redeemable discount debentures
        of National  Gypsum  Corporation  ("NGC")  canceled in connection with a
        Chapter 11 plan of reorganization  for NGC consummated in July 1993. The
        named  plaintiff  in the State  Court  action  also  filed an  adversary
        proceeding in the  Bankruptcy  Court for the Northern  District of Texas
        seeking  a   declaratory   judgment  that  the  confirmed  NGC  plan  of
        reorganization  does not bar the class action claims.  Subsequent to the
        consummation  of NGC's plan of  reorganization,  NGC's shares traded for
        values  substantially  in excess of, and in 1995 NGC was  acquired for a
        value  substantially  in excess of, the values  upon which NGC's plan of
        reorganization   was  based.  The  two  actions  arise  out  of  DLJSC's
        activities as financial advisor to NGC in the course of NGC's Chapter 11
        reorganization proceedings.  The class action complaint alleges that the
        plan of  reorganization  submitted by NGC was based upon  projections by
        NGC and DLJSC which intentionally  understated  forecasts,  and provided
        misleading  and incorrect  information in order to hide NGC's true value
        and that  defendants  breached  their  fiduciary  duties by, among other
        things,   providing  false,  misleading  or  incomplete  information  to
        deliberately  understate  the value of NGC. The class  action  complaint
        seeks  compensatory  and punitive damages  purportedly  sustained by the
        class. The Texas State

                                      F-33



    
<PAGE>



        Court  action has  subsequently  been removed to the  Bankruptcy  Court,
        which removal is being opposed by the plaintiff. DLJSC intends to defend
        itself  vigorously  against  all of  the  allegations  contained  in the
        complaint. Although there can be no assurance, DLJ does not believe that
        the ultimate  outcome of this  litigation  will have a material  adverse
        effect  on its  financial  condition.  Due to the  early  stage  of such
        litigation,  based upon the information currently available to it, DLJ's
        management  cannot make an  estimate  of loss or predict  whether or not
        such litigation will have a material  adverse effect on DLJ's results of
        operations in any particular period.

        In November and December 1995, DLJSC,  along with various other parties,
        was named as a defendant in a number of purported class actions filed in
        the U.S.  District  Court for the  Eastern  District of  Louisiana.  The
        complaints allege violations of the Federal  securities laws arising out
        of a public  offering in 1994 of $435.0  million of first mortgage notes
        of Harrah's Jazz Company and Harrah's Jazz Finance Corp.  The complaints
        seek  to  hold  DLJSC  liable  for  various  alleged  misstatements  and
        omissions  contained in the  prospectus  dated  November 9, 1994.  DLJSC
        intends  to defend  itself  vigorously  against  all of the  allegations
        contained in the  complaints.  Although  there can be no assurance,  DLJ
        does not believe that the ultimate  outcome of this litigation will have
        a material adverse effect on its financial  condition.  Due to the early
        stage of this litigation, based upon the information currently available
        to it,  DLJ's  management  cannot  make an  estimate  of loss or predict
        whether or not such  litigation  will have a material  adverse effect on
        DLJ's results of operations in any particular period.

        In addition  to the  matters  described  above,  Equitable  Life and its
        subsidiaries  and DLJ and its subsidiaries are involved in various legal
        actions and proceedings in connection with their businesses. Some of the
        actions and  proceedings  have been brought on behalf of various alleged
        classes of  claimants  and certain of these  claimants  seek  damages of
        unspecified  amounts.  While the ultimate outcome of such matters cannot
        be predicted with certainty, in the opinion of management no such matter
        is  likely  to  have  a  material   adverse   effect  on  the  Company's
        consolidated financial position or results of operations.

15)     LEASES

        The Company  has  entered  into  operating  leases for office  space and
        certain other assets,  principally data processing  equipment and office
        furniture and  equipment.  Future minimum  payments under  noncancelable
        leases for 1996 and the succeeding four years are $114.8 million, $101.8
        million,  $90.0 million, $73.6 million, $57.7 million and $487.0 million
        thereafter. Minimum future sublease rental income on these noncancelable
        leases for 1996 and the succeeding  four years are $11.0  million,  $8.7
        million,  $6.9  million,  $4.6  million,  $2.9  million and $1.1 million
        thereafter.

        At December 31, 1995, the minimum future rental income on  noncancelable
        operating  leases for wholly owned  investments  in real estate for 1996
        and the succeeding four years are $292.9 million, $271.2 million, $248.1
        million, $226.4 million, $195.5 million and $1,018.8 million thereafter.

                                      F-34



    
<PAGE>



16)     OTHER OPERATING COSTS AND EXPENSES

        Other operating costs and expenses consisted of the following:

<TABLE>
<CAPTION>

                                                                           YEARS ENDED DECEMBER 31,
                                                            --------------------------------------------------------
                                                                  1995               1994                1993
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)

<S>                                                         <C>                 <C>                <C>
        Compensation costs.................................  $       595.9       $      690.0       $    1,452.3
        Commissions........................................          314.3              313.0              551.1
        Short-term debt interest expense...................           11.4               19.0              317.1
        Long-term debt interest expense....................          108.1               98.3               86.0
        Amortization of policy acquisition costs...........          320.4              318.1              275.9
        Capitalization of policy acquisition costs.........         (391.0)            (410.9)            (397.8)
        Rent expense, net of sub-lease income..............          124.8              128.9              159.5
        Other..............................................          772.6              786.7            1,140.1
                                                            -----------------   ----------------   -----------------
        Total..............................................  $     1,856.5       $    1,943.1       $    3,584.2
                                                            =================   ================   =================
</TABLE>

        During the years ended  December  31, 1995,  1994 and 1993,  the Company
        restructured  certain  operations  in  connection  with  cost  reduction
        programs and recorded pre-tax provisions of $32.0 million, $20.4 million
        and  $96.4  million,   respectively.   The  amounts  paid  during  1995,
        associated with the 1995 and 1994 cost reduction programs, totaled $24.0
        million. At December 31, 1995, the liabilities  associated with the 1995
        and 1994 cost reduction  programs  amounted to $37.8  million.  The 1995
        cost  reduction  program  included  relocation  expenses,  including the
        accelerated  amortization of building  improvements  associated with the
        relocation of the home office.  The 1994 cost reduction program included
        costs  associated with the termination of operating  leases and employee
        severance  benefits in connection with the consolidation of 16 insurance
        agencies.  The 1993 cost reduction program primarily reflected severance
        benefits of terminated employees in connection with the combination of a
        wholly owned subsidiary of the Company with Alliance.

17)     INSURANCE GROUP STATUTORY FINANCIAL INFORMATION

        Equitable  Life is  restricted as to the amounts it may pay as dividends
        to the Holding  Company.  Under the New York Insurance Law, the New York
        Superintendent  has broad discretion to determine  whether the financia1
        condition of a stock life insurance company would support the payment of
        dividends to its  shareholders.  For the years ended  December 31, 1995,
        1994 and 1993, statutory (loss) earnings totaled $(352.4) million, $67.5
        million and $324.0 million,  respectively. No amounts are expected to be
        available for dividends from  Equitable  Life to the Holding  Company in
        1996.

        At December 31, 1995, the Insurance  Group,  in accordance  with various
        government  and state  regulations,  had  $18.9  million  of  securities
        deposited with such government or state agencies.

                                      F-35



    
<PAGE>



        Accounting  practices used to prepare statutory financial statements for
        regulatory  filings of stock life insurance  companies differ in certain
        instances  from GAAP. The following  reconciles the Company's  statutory
        change in surplus and capital  stock and  statutory  surplus and capital
        stock determined in accordance with accounting  practices  prescribed by
        the New York Insurance Department with net earnings and equity on a GAAP
        basis.

<TABLE>
<CAPTION>

                                                                           YEARS ENDED DECEMBER 31,
                                                            --------------------------------------------------------
                                                                  1995               1994                1993
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)

<S>                                                         <C>                 <C>                <C>
        Net change in statutory surplus and capital stock..  $        78.1       $      292.4       $      190.8
        Change in asset valuation reserves.................          365.7             (285.2)             639.1
                                                            -----------------   ----------------   -----------------
        Net change in statutory surplus, capital stock
          and asset valuation reserves.....................          443.8                7.2              829.9
        Adjustments:
          Future policy benefits and policyholders'
            account balances...............................          (67.9)             (11.0)            (171.0)
          Deferred policy acquisition costs................           70.6               92.8              121.8
          Deferred Federal income taxes....................         (150.0)             (59.7)             (57.5)
          Valuation of investments.........................          189.1               45.2              202.3
          Valuation of investment subsidiary...............         (188.6)             396.6             (464.9)
          Limited risk reinsurance.........................          416.9               74.9               85.2
          Issuance of surplus notes........................         (538.9)               -                  -
          Sale of subsidiary and joint venture.............            -                  -               (366.5)
          Contribution from the Holding Company............            -               (300.0)               -
          Postretirement benefits..........................          (26.7)              17.1               23.8
          Other, net.......................................          115.1              (44.0)              60.3
          GAAP adjustments of Closed Block.................           (3.1)               4.5              (16.0)
          GAAP adjustments of discontinued GIC
            Segment........................................           37.3               42.8              (35.0)
                                                            -----------------   ----------------   -----------------
        Net Earnings.......................................  $       297.6       $      266.4       $      212.4
                                                            =================   ================   =================
</TABLE>
<TABLE>
<CAPTION>

                                                                                 DECEMBER 31,
                                                            --------------------------------------------------------
                                                                  1995               1994                1993
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)

<S>                                                         <C>                 <C>                <C>
        Statutory surplus and capital stock................  $     2,202.9       $    2,124.8       $    1,832.4
        Asset valuation reserves...........................        1,345.9              980.2            1,265.4
                                                            -----------------   ----------------   -----------------
        Statutory surplus, capital stock and asset
          valuation reserves...............................        3,548.8            3,105.0            3,097.8
        Adjustments:
          Future policy benefits and policyholders'
            account balances...............................       (1,017.4)            (949.5)            (938.5)
          Deferred policy acquisition costs................        3,083.3            3,221.1            2,858.8
          Deferred Federal income taxes....................         (450.8)             (26.8)            (137.8)
          Valuation of investments.........................          417.7             (794.1)             (29.8)
          Valuation of investment subsidiary...............         (665.1)            (476.5)            (873.1)
          Limited risk reinsurance.........................         (429.0)            (845.9)            (920.8)
          Issuance of surplus notes........................         (538.9)               -                  -
          Postretirement benefits..........................         (343.3)            (316.6)            (333.7)
          Other, net.......................................            4.4              (79.2)             (81.9)
          GAAP adjustments of Closed Block.................          575.7              578.8              574.2
          GAAP adjustments of discontinued GIC
            Segment........................................         (184.6)            (221.9)            (264.6)
                                                            -----------------   ----------------   -----------------
        Total Shareholder's Equity.........................  $     4,000.8       $    3,194.4       $    2,950.6
                                                            =================   ================   =================
</TABLE>

                                      F-36



    
<PAGE>



18)     BUSINESS SEGMENT INFORMATION

        The Company has three major business segments:  Individual Insurance and
        Annuities;      Investment      Services     and     Group      Pension.
        Consolidation/elimination  principally includes debt not specific to any
        business segment. Attributed Insurance Capital represents net assets and
        related revenues and earnings of the Insurance Group not assigned to the
        insurance segments. Interest expense related to debt not specific to any
        business  segment  is  presented  within  Corporate   interest  expense.
        Information for all periods is presented on a comparable basis.

        The  Individual  Insurance  and  Annuities  segment  offers a variety of
        traditional,  variable and  interest-sensitive  life insurance products,
        disability income, annuity products and mutual fund and other investment
        products to individuals and small groups. This segment includes Separate
        Accounts for certain individual insurance and annuity products.

        The Investment  Services  segment  provides  investment fund management,
        primarily  to  institutional  clients.  This segment  includes  Separate
        Accounts  which  provide  various  investment  options for group clients
        through pooled or single group accounts.

        Intersegment  investment advisory and other fees of approximately $124.1
        million,  $135.3  million and $128.6  million  for 1995,  1994 and 1993,
        respectively,  are included in total revenues of the Investment Services
        segment.  These fees,  excluding amounts related to the discontinued GIC
        Segment of $14.7 million, $27.4 million and $17.0 million for 1995, 1994
        and 1993, respectively, are eliminated in consolidation.

        The Group Pension segment  administers  traditional  participating group
        annuity  contracts  with  conversion  features,  generally for corporate
        qualified  pension  plans,  and  association  plans which  provide  full
        service retirement programs for individuals affiliated with professional
        and trade associations.



<TABLE>
<CAPTION>

                                                                           YEARS ENDED DECEMBER 31,
                                                            --------------------------------------------------------
                                                                  1995               1994                1993
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)
<S>                                                         <C>                 <C>                <C>
        Revenues
        Individual insurance and annuities.................  $     3,254.6       $    3,110.7       $    2,981.5
        Group pension......................................          292.0              359.1              426.6
        Attributed insurance capital.......................           61.2               79.4               61.6
                                                            -----------------   ----------------   -----------------
          Insurance operations.............................        3,607.8            3,549.2            3,469.7
        Investment services................................          949.1              935.2            2,792.6
        Consolidation/elimination..........................          (34.9)             (24.7)             (40.5)
                                                            -----------------   ----------------   -----------------
        Total..............................................  $     4,522.0       $    4,459.7       $    6,221.8
                                                            =================   ================   =================



        Earnings (loss) before Federal income taxes
          and cumulative effect of accounting change
        Individual insurance and annuities.................  $       274.4       $      245.5       $       76.2
        Group pension......................................          (13.3)              15.8                2.0
        Attributed insurance capital.......................           18.7               69.8               49.0
                                                            -----------------   ----------------   -----------------
          Insurance operations.............................          279.8              331.1              127.2
        Investment services................................          161.2              177.5              302.1
        Consolidation/elimination..........................           (3.1)                .3                 .5
                                                            -----------------   ----------------   -----------------
              Subtotal.....................................          437.9              508.9              429.8
        Corporate interest expense.........................          (27.9)            (114.2)            (126.1)
                                                            -----------------   ----------------   -----------------
        Total..............................................  $       410.0       $      394.7       $      303.7
                                                            =================   ================   =================
</TABLE>

                                      F-37



    
<PAGE>



<TABLE>
<CAPTION>

                                                                                           DECEMBER 31,
                                                                                ------------------------------------
                                                                                     1995                1994
                                                                                ----------------   -----------------
                                                                                           (IN MILLIONS)
<S>                                                                             <C>                <C>
        Assets
        Individual insurance and annuities.....................................  $    50,328.8      $    44,063.4
        Group pension..........................................................        4,033.3            4,222.8
        Attributed insurance capital...........................................        2,391.6            2,609.8
                                                                                ----------------   -----------------
          Insurance operations.................................................       56,753.7           50,896.0
        Investment services....................................................       12,842.9           12,127.9
        Consolidation/elimination..............................................         (354.4)          (1,614.4)
                                                                                ----------------   -----------------
        Total..................................................................  $    69,242.2      $    61,409.5
                                                                                ================   =================
</TABLE>

19)     QUARTERLY RESULTS OF OPERATIONS (UNAUDITED)

        The  quarterly  results of operations  for the years ended  December 31,
        1995, 1994 and 1993, are summarized below:

<TABLE>
<CAPTION>

                                                                    THREE MONTHS ENDED,
                                       ------------------------------------------------------------------------------
                                           MARCH 31           JUNE 30           SEPTEMBER 30          DECEMBER 31
                                       -----------------  -----------------   ------------------   ------------------
                                                                       (IN MILLIONS)
<S>                                    <C>                <C>                 <C>                  <C>
        1995
        ----
        Total Revenues................  $     1,074.7      $     1,158.4       $    1,127.1         $    1,161.8
                                       =================  =================   ==================   ==================

        Net Earnings..................  $        59.0      $        94.3       $       91.2         $       53.1
                                       =================  =================   ==================   ==================

        1994
        ----
        Total Revenues................  $     1,107.4      $     1,075.0       $    1,153.8         $    1,123.5
                                       =================  =================   ==================   ==================

        Earnings before Cumulative
          Effect of Accounting
          Change......................  $        64.0      $        68.4       $       89.1         $       72.0
                                       =================  =================   ==================   ==================
        Net Earnings..................  $        36.9      $        68.4       $       89.1         $       72.0
                                       =================  =================   ==================   ==================

        1993
        ----
        Total Revenues................  $     1,502.2      $     1,539.7       $    1,679.4         $    1,500.5
                                       =================  =================   ==================   ==================

        Net Earnings..................  $        32.3      $        47.1       $       68.8         $       64.2
                                       =================  =================   ==================   ==================
</TABLE>

20)     INVESTMENT IN DLJ

        On December  15,  1993,  the Company  sold a 61%  interest in DLJ to the
        Holding Company for $800.0 million in cash and securities. The excess of
        the  proceeds  over the book  value in DLJ at the date of sale of $340.2
        million  has been  reflected  as a capital  contribution.  In 1995,  DLJ
        completed the initial public offering ("IPO") of 10.58 million shares of
        its common stock,  which included 7.28 million of the Holding  Company's
        shares in DLJ,  priced at $27 per share.  Concurrent  with the IPO,  the
        Company  contributed  equity  securities to DLJ having a market value of
        $21.2  million.  Upon  completion  of the IPO, the  Company's  ownership
        percentage was reduced to 36.1%. The Company's  ownership  interest will
        be further  reduced  upon the issuance of common stock after the vesting
        of forfeitable restricted stock units acquired by and/or the exercise of
        options granted to certain DLJ employees.  At December 31, 1995, DLJ had
        options
                                      F-38



    
<PAGE>



        outstanding to purchase  approximately  9.2 million shares of DLJ common
        stock at $27.00 per share.  Options are exercisable  over a period of up
        to ten years. DLJ restricted stock units represents  forfeitable  rights
        to receive  approximately 5.2 million shares of DLJ common stock through
        February 2000.

        The results of operations and cash flows of DLJ through the date of sale
        are included in the  consolidated  statements  of earnings and cash flow
        for the year ended December 31, 1993.  For the period  subsequent to the
        date of sale,  the results of operations of DLJ are accounted for on the
        equity basis and are included in  commissions,  fees and other income in
        the consolidated statements of earnings. The Company's carrying value of
        DLJ  is  included  in  investment  in and  loans  to  affiliates  in the
        consolidated balance sheets.

        Summarized  balance  sheets  information  for  DLJ,  reconciled  to  the
        Company's carrying value of DLJ, are as follows:

<TABLE>
<CAPTION>

                                                                                           DECEMBER 31,
                                                                                ------------------------------------
                                                                                     1995                1994
                                                                                ----------------   -----------------
                                                                                           (IN MILLIONS)
<S>                                                                             <C>                <C>
        Assets:
        Trading account securities, at market value............................  $   10,911.4       $    8,970.0
        Securities purchased under resale agreements...........................      18,748.2           10,476.4
        Broker-dealer related receivables......................................      13,023.7           11,784.8
        Other assets...........................................................       1,893.2            2,030.4
                                                                                ----------------   -----------------
        Total Assets...........................................................  $   44,576.5       $   33,261.6
                                                                                ================   =================

        Liabilities:
        Securities sold under repurchase agreements............................  $   26,744.8       $   18,356.7
        Broker-dealer related payables.........................................      12,915.5           10,618.0
        Short-term and long-term debt..........................................       1,717.5            1,956.5
        Other liabilities......................................................       1,775.0            1,285.1
                                                                                ----------------   -----------------
        Total liabilities......................................................      43,152.8           32,216.3
        Cumulative exchangeable preferred stock................................         225.0              225.0
        Total shareholders' equity.............................................       1,198.7              820.3
                                                                                ----------------   -----------------
        Total Liabilities, Cumulative Exchangeable Preferred Stock and
          Shareholders' Equity.................................................  $   44,576.5       $   33,261.6
                                                                                ================   =================

        DLJ's equity as reported...............................................  $    1,198.7       $      820.3
        Unamortized cost in excess of net assets acquired in 1985
          and other adjustments................................................          40.5               50.8
        The Holding Company's equity ownership in DLJ..........................        (499.0)            (532.1)
        Minority interest in DLJ...............................................        (324.3)               -
                                                                                ----------------   -----------------
        The Company's Carrying Value of DLJ....................................  $      415.9       $      339.0
                                                                                ================   =================
</TABLE>

                                      F-39



    
<PAGE>



        Summarized  statements of earnings information for DLJ reconciled to the
        Company's equity in earnings of DLJ is as follows:
<TABLE>
<CAPTION>

                                                                                     YEARS ENDED DECEMBER 31,
                                                                                ------------------------------------
                                                                                     1995                1994
                                                                                ----------------   -----------------
                                                                                           (IN MILLIONS)

<S>                                                                             <C>                <C>
        Commission, fees and other income......................................  $     1,325.9      $      953.5
        Net investment income..................................................          904.1             791.9
        Dealer, trading and investment gains, net..............................          528.6             263.3
                                                                                ----------------   -----------------
        Total Revenues.........................................................        2,758.6           2,008.7
        Total expenses including income taxes..................................        2,579.5           1,885.7
                                                                                ----------------   -----------------
        Net earnings...........................................................          179.1             123.0
        Dividends on preferred stock...........................................           19.9              20.9
                                                                                ----------------   -----------------
        Earnings Applicable to Common Shares...................................  $       159.2      $      102.1
                                                                                ================   =================

        DLJ's earnings applicable to common shares as reported.................  $       159.2      $      102.1
        Amortization of cost in excess of net assets acquired in 1985..........           (3.9)             (3.1)
        The Holding Company's equity in DLJ's earnings.........................          (90.4)            (60.9)
        Minority interest in DLJ...............................................           (6.5)              -
                                                                                ----------------   -----------------
        The Company's Equity in DLJ's Earnings.................................  $        58.4      $       38.1
                                                                                ================   =================
</TABLE>

21)     RELATED PARTY TRANSACTIONS

        On August 31,  1993,  the  Company  sold  $661.0  million  of  primarily
        privately  placed below  investment  grade fixed  maturities to EQ Asset
        Trust  1993,  a limited  purpose  business  trust,  wholly  owned by the
        Holding  Company.  The Company  recognized  a $4.1  million  gain net of
        related deferred policy acquisition  costs,  deferred Federal income tax
        and amounts  attributable to participating  group annuity contracts.  In
        conjunction with this  transaction,  the Company received $200.0 million
        of Class B Notes  issued  by EQ  Asset  Trust  1993.  These  notes  have
        interest  rates  ranging  from  6.85% to  9.45%.  The  Class B Notes are
        reflected in investments in and loans to affiliates on the  consolidated
        balance sheets.


                                      F-40







    
<PAGE>

                        INCOME MANAGER (SERVICE MARK)

                                 ACCUMULATOR
                     STATEMENT OF ADDITIONAL INFORMATION

   
                               AUGUST   , 1996
- -----------------------------------------------------------------------------
    

                           COMBINATION VARIABLE AND
                     FIXED DEFERRED ANNUITY CERTIFICATES
                              FUNDED THROUGH THE

   
                 INVESTMENT FUNDS OF SEPARATE ACCOUNT NO. 49
                                             O  AGGRESSIVE STOCK
                                             O  COMMON STOCK
                                             O  GROWTH INVESTORS
                                             O  GLOBAL
                                             O  HIGH YIELD
                                             O  MONEY MARKET
    

                                  ISSUED BY:
          THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES

   
- ------------------------------------------------------------------------------
        Home Office:            787 Seventh Avenue, New York, NY 10019
        Processing Office:      Post Office Box 1547, Secaucus, NJ 07096-1547
- ------------------------------------------------------------------------------

This statement of additional information (SAI) is not a prospectus. It should
be read in conjunction with the Separate Account No. 49 prospectus for the
Accumulator, dated August   , 1996. Definitions of special terms used in the
SAI are found in the prospectus.
    

A copy of the prospectus is available free of charge by writing the Processing
Office, by calling 1-800-789-7771, toll-free, or by contacting your Registered
Representative.

- ------------------------------------------------------------------------------
                     STATEMENT OF ADDITIONAL INFORMATION
                              TABLE OF CONTENTS
- ------------------------------------------------------------------------------
   
<TABLE>
<CAPTION>
                                                     PAGE
- ------------------------------------------------  --------
<S>                                               <C>
Part 1 Accumulation Unit Values                   2
- ------------------------------------------------  --------
Part 2 Annuity Unit Values                        2
- ------------------------------------------------  --------
Part 3 Custodian and Independent Accountants      3
- ------------------------------------------------  --------
Part 4 Money Market Fund Yield Information        3
- ------------------------------------------------  --------
Part 5 Long-Term Market Trends                    3
- ------------------------------------------------  --------
Part 6 Financial Statements                       5
- ------------------------------------------------  --------
</TABLE>
    

- ------------------------------------------------------------------------------
                                Copyright 1996
                 The Equitable Life Assurance Society of the
                   United States, New York, New York 10019.
                             All rights reserved.









    
<PAGE>

- ------------------------------------------------------------------------------
PART 1 -ACCUMULATION UNIT VALUES

Accumulation Unit Values are determined at the end of each Valuation Period
for each of the Investment Funds. Other annuity contracts and certificates
which may be offered by us will have their own accumulation unit values for
the Investment Funds which may be different from those for the Accumulator.

The Accumulation Unit Value for an Investment Fund for any Valuation Period is
equal to the Accumulation Unit Value for the preceding Valuation Period
multiplied by the Net Investment Factor for that Investment Fund for that
Valuation Period. The NET INVESTMENT FACTOR is (a)
                                               --- -c where:
                                               (b)

(a)    is the value of the Investment Fund's shares of the corresponding
       Portfolio at the end of the Valuation Period before giving effect to
       any amounts allocated to or withdrawn from the Investment Fund for the
       Valuation Period. For this purpose, we use the share value reported to
       us by the Trust.

(b)    is the value of the Investment Fund's shares of the corresponding
       Portfolio at the end of the preceding Valuation Period (after any
       amounts allocated or withdrawn for that Valuation Period).

(c)    is the daily Separate Account mortality and expense risk charge and
       asset based administrative charge relating to the Certificates, times
       the number of calendar days in the Valuation Period. These daily
       charges are at an effective annual rate not to exceed a total of 1.25%.

- ------------------------------------------------------------------------------
PART 2 -ANNUITY UNIT VALUES

   
The annuity unit value will be fixed on August , 1996 for Certificates with
assumed base rates of net investment return of both 5% and 3 1/2% a year. For
each Valuation Period after that date, it is the annuity unit value for the
immediately preceding Valuation Period multiplied by the adjusted Net
Investment Factor under the Certificate. For each Valuation Period, the
adjusted Net Investment Factor is equal to the Net Investment Factor reduced
for each day in the Valuation Period by:
    
o      .00013366 of the Net Investment Factor if the assumed base rate of net
       investment return is 5% a year; or

o      .00009425 of the Net Investment Factor if the assumed base rate of net
       investment return is 3 1/2%.

Because of this adjustment, the annuity unit value rises and falls depending
on whether the actual rate of net investment return (after deduction of
charges) is higher or lower than the assumed base rate.

All Certificates have a 5% assumed base rate of net investment return, except
in states where that rate is not permitted. Annuity payments under
Certificates with an assumed base rate of 3 1/2% will at first be smaller than
those under Certificates with a 5% assumed base rate. Payments under the 3
1/2% Certificates, however, will rise more rapidly when unit values are
rising, and payments will fall more slowly when unit values are falling than
those under 5% Certificates.

The amounts of variable annuity payments are determined as follows:

Payments normally start on the Business Day specified on your election form,
or on such other future date as specified therein and are made on a monthly
basis. The first three payments are of equal amounts. Each of the first three
payments will be based on the amount specified in the Tables of Guaranteed
Annuity Payments in the Certificate.

The first three payments depend on the assumed base rate of net investment
return and the form of annuity chosen (and any fixed period). If the annuity
involved a life contingency, the risk class and the age of the annuitants will
affect payments.



    


The amount of the fourth and each later payment will vary according to the
investment performance of the Common Stock Fund. Each monthly payment will be
calculated by multiplying the number of annuity units credited by the average
annuity unit value for the second calendar month immediately preceding the due
date of the payment. The number of units is calculated by dividing the first
monthly payment by the annuity unit value for the Valuation Period which
includes the due date of the first monthly payment. The average annuity unit
value is the average of the annuity unit values for the Valuation Periods
ending in that month. Variable income annuities may also be available by
separate prospectus through the Common Stock or other Funds of other separate
accounts we offer.

Illustration of Changes in Annuity Unit Values.

To show how we determine variable annuity payments from month to month, assume
that the Annuity Account Value on an Annuity Commencement Date is enough to
fund an annuity with a monthly payment of $363 and that the annuity unit value
for the Valuation Period

                                2




    
<PAGE>


that includes the due date of the first annuity payment is $1.05. The number
of annuity units credited under the contract would be 345.71 (363 divided by
1.05 = 345.71).

If the fourth monthly payment is due in March, and the average annuity unit
value for January was $1.10, the annuity payment for March would be the number
of units (345.71) times the average annuity unit value ($1.10), or $380.28. If
the average annuity unit value was $1 in February, the annuity payment for
April would be 345.71 times $1, or $345.71.

- ------------------------------------------------------------------------------
PART 3 -CUSTODIAN AND INDEPENDENT ACCOUNTANTS

Equitable Life is the custodian for shares of the Trust owned by the Separate
Account.

The consolidated financial statements of Equitable Life for the years ended
December 31, 1995 and 1994 included in the SAI have been audited by Price
Waterhouse LLP.

The consolidated financial statements of Equitable Life for the years ended
December 31, 1995 and 1994 included in this SAI have been so included in
reliance on the reports of Price Waterhouse LLP, independent accountants,
given on the authority of such firm as experts in accounting and auditing.


   
- ------------------------------------------------------------------------------
PART 4 -MONEY MARKET FUND YIELD INFORMATION
    

The Money Market Fund calculates yield information for seven-day periods. The
seven-day current yield calculation is based on a hypothetical Certificate
with one Accumulation Unit at the beginning of the period. To determine the
seven-day rate of return, the net change in the Accumulation Unit Value is
computed by subtracting the Accumulation Unit Value at the beginning of the
period from an Accumulation Unit Value, exclusive of capital changes, at the
end of the period.

   
Accumulation Unit Values reflect all other accrued expenses of the Money
Market Fund but do not reflect the withdrawal charge, the GMDB/GMIB charge or
charges for applicable taxes such as state or local premium taxes.
    

The adjusted net change is divided by the Accumulation Unit Value at the
beginning of the period to obtain the adjusted base period rate of return.
This seven-day adjusted base period return is then multiplied by 365/7 to
produce an annualized seven-day current yield figure carried to the nearest
one-hundredth of one percent.

   
The effective yield is obtained by modifying the current yield to give effect
to the compounding nature of the Money Market Fund's investments, as follows:
the unannualized adjusted base period return is compounded by adding one to
the adjusted base period return, raising the sum to a power equal to 365
divided by 7, and subtracting one from the result, i.e., effective yield =
(base period return + 1 ) 365/7 -1. The Money Market Fund yields will
fluctuate daily. Accordingly, yields for any given period are not necessarily
representative of future results. In addition, the value of Accumulation Units
of the Money Market Fund will fluctuate and not remain constant.

Money Market Fund yields reflect charges that are not normally reflected in
the yields of other investments and therefore may be lower when compared with
yields of other investments. Money Market Fund yields should not be compared
to the return on fixed rate investments which guarantee rates of interest for
specified periods, such as the Guarantee Periods. Nor should the yield be
compared to the yield of money market funds made available to the general
public.
    
Because the Accumulator Certificates described in the prospectus are being
offered for the first time in 1996, no yield information is presented.




    


- ------------------------------------------------------------------------------
PART 5 -LONG-TERM MARKET TRENDS

As a tool for understanding how different investment strategies may affect
long-term results, it may be useful to consider the historical returns on
different types of assets. The following charts present historical return
trends for various types of securities. The information presented, while not
directly related to the performance of the Investment Funds, helps to provide
a perspective on the potential returns of different asset classes over
different periods of time. By combining this information with knowledge of
personal financial needs (e.g., the length of time until you retire, your
financial requirements at retirement), you may be able to better determine how
you wish to allocate contributions among the Accumulator Investment Funds.

Historically, the long-term investment performance of common stocks has
generally been

                                3





    
<PAGE>


superior to that of long-or short-term debt securities. For those investors
who have many years until retirement, or whose primary focus is on long-term
growth potential and protection against inflation, there may be advantages to
allocating some or all of their Annuity Account Value to those Investment
Funds that invest in stocks.




                   Growth of $1 Invested on January 1, 1955
                   (Values are as of the last business day)

[THE FOLLOWING TABLE WAS REPRESENTED AS A STACKED AREA
GRAPH IN THE PROSPECTUS]

              S&P 500
              TOTAL       U.S.
              RETURN      INFLATION
              ------      ---------
              INDEX       VALUE
              ------      ---------
Dec 1954      1.00        1.00
Dec 1955      1.32        1.00
Dec 1956      1.40        1.03
Dec 1957      1.25        1.06
Dec 1958      1.79        1.08
Dec 1959      2.01        1.10
Dec 1960      2.02        1.11
Dec 1961      2.56        1.12
Dec 1962      2.34        1.14
Dec 1963      2.87        1.15
Dec 1964      3.34        1.17
Dec 1965      3.76        1.19
Dec 1966      3.38        1.23
Dec 1967      4.19        1.27
Dec 1968      4.65        1.33
Dec 1969      4.26        1.41
Dec 1970      4.43        1.49
Dec 1971      5.06        1.54
Dec 1972      6.02        1.59
Dec 1973      5.14        1.73
Dec 1974      3.78        1.94
Dec 1975      5.18        2.08
Dec 1976      6.42        2.18
Dec 1977      5.96        2.32
Dec 1978      6.35        2.53
Dec 1979      7.52        2.87
Dec 1980      9.96        3.23
Dec 1981      9.47        3.51
Dec 1982     11.50        3.65
Dec 1983     14.09        3.79
Dec 1984     14.97        3.94
Dec 1985     19.78        4.09
Dec 1986     23.44        4.13
Dec 1987     24.66        4.32
Dec 1988     28.81        4.51
Dec 1989     37.88        4.72
Dec 1990     36.68        5.00
Dec 1991     47.89        5.16
Dec 1992     51.56        5.31
Dec 1993     56.71        5.45
Dec 1994     57.45        5.60
Dec 1995     78.95        5.75

[END OF GRAPHICALLY REPRESENTED DATA]

[BLACK] Common Stock  [WHITE] Inflation

Source: Ibbotson Associates, Inc. See discussion and information preceding
and following chart.

   
Over shorter periods of time, however, common stocks tend to be subject to
more dramatic changes in value than fixed income (debt) securities. Investors
who are nearing retirement age, or who have a need to limit short-term risk,
may find it preferable to allocate a smaller percentage of their Annuity
Account Value to those Investment Funds that invest in common stocks. The
following graph illustrates the monthly fluctuations in value of $1 based on
monthly returns of the Standard & Poor's 500 during 1990, a year that
represents more typical volatility than 1995.
    





    

          Growth of $1 Invested on January 1, 1990
          (Values are as of the last business day)

[THE FOLLOWING TABLE WAS REPRESENTED AS A SCATTER
GRAPH IN THE PROSPECTUS]

                          S&P 500
              U.S. IT     TOTAL
              GVT TR      RETURN
              ------      ---------
              INDEX       INDEX
              ------      ---------
Dec 1989      1.00        1.00
Jan 1990      0.99        0.93
Feb 1990      0.99        0.94
Mar 1990      0.99        0.97
Apr 1990      0.98        0.95
May 1990      1.01        1.04
Jun 1990      1.02        1.03
Jul 1990      1.04        1.03
Aug 1990      1.03        0.93
Sep 1990      1.04        0.89
Oct 1990      1.06        0.89
Nov 1990      1.08        0.94
Dec 1990      1.10        0.97

Common Stock Intermediate-Term Govt. Bonds

[END OF GRAPHICALLY REPRESENTED DATA]

Source: Ibbotson Associates, Inc. See discussion and information preceding
and following chart.


The following chart illustrates average annual rates of return over selected
time periods between December 31, 1926 and December 31, 1995 for different
types of securities: common stocks, long-term government bonds, long-term
corporate bonds, intermediate-term government bonds and U.S. Treasury Bills.
For comparison purposes, the Consumer Price Index is shown as a measure of
inflation. The average annual returns shown in the chart reflect capital
appreciation and assume the reinvestment of dividends and interest. No
investment management fees or expenses, and no charges typically associated
with deferred annuity products, are reflected.

   
The information presented is merely a summary of past experience for unmanaged
groups of securities and is neither an estimate or guarantee of future
performance. Any investment in securities, whether equity or debt, involves
varying degrees of potential risk, in addition to offering varying degrees of
potential reward.
    

                                4






    
<PAGE>


The rates of return illustrated do not represent returns of the Separate
Account. In addition, there is no assurance that the performance of the
Investment Funds will correspond to rates of return such as those illustrated
in the chart.

For a comparative illustration of performance results of the Investment Funds
(which reflect the Trust and Separate Account charges), see "Part 3:
Investment Performance" in the prospectus.

                                MARKET TRENDS:
                     ILLUSTRATIVE ANNUAL RATES OF RETURN

<TABLE>
<CAPTION>
                                                          LONG-TERM    INTERMEDIATE-
  FOR THE FOLLOWING PERIODS      COMMON     LONG-TERM     CORPORATE     TERM GOVT.      U.S. TREASURY     CONSUMER
        ENDING 12/31/95          STOCKS    GOVT. BONDS      BONDS          BONDS            BILLS        PRICE INDEX
- -----------------------------  --------  -------------  -----------  ---------------  ---------------  -------------
<S>                            <C>       <C>            <C>          <C>              <C>              <C>
1 Year                           37.43%       31.67%        26.39%         16.80%           5.60%           2.74%
3 Years                          15.26        12.82         10.47           7.22            4.13            2.72
5 Years                          16.57        13.10         12.07           8.81            4.29            2.83
10 Years                         14.84        11.92         11.25           9.08            5.55            3.48
20 Years                         14.59        10.45         10.54           9.69            7.28            5.23
30 Years                         10.68         7.92          8.17           8.36            6.72            5.39
40 Years                         10.78         6.38          6.75           7.02            5.73            4.46
50 Years                         11.94         5.35          5.75           5.87            4.80            4.36
60 Years                         11.34         5.20          5.46           5.34            4.01            4.10
Since 12/31/26                   10.54         5.17          5.69           5.25            3.72            3.12
Inflation adjusted since 1926     7.20         1.99          2.49           2.07            0.58              --
</TABLE>

SOURCE: Ibbotson, Roger G., and Rex A. Sinquefield, Stocks, Bonds, Bills, and
Inflation (SBBI), 1982, updated in Stocks, Bonds, Bills and Inflation 1996
Yearbook(Trademark), Ibbotson Associates Inc., Chicago. All rights reserved.

COMMON STOCKS (S&P 500)--Standard and Poor's Composite Index, an unmanaged
weighted index of the stock performance of 500 industrial, transportation,
utility and financial companies.

LONG-TERM GOVERNMENT BONDS--Measured using a one-bond portfolio constructed
each year containing a bond with approximately a twenty year maturity and a
reasonably current coupon.

LONG-TERM CORPORATE BONDS--For the period 1969-1995, represented by the
Salomon Brothers Long-term, High-Grade Corporate Bond Index for the period
1946-1968, the Salomon Brothers Index was backdated using Salomon Brothers
monthly yield data and a methodology similar to that used by Salomon Brothers
for 1969-1995; for the period 1927-1945, the Standard and Poor's monthly
High-Grade Corporate Composite yield data were used, assuming a 4 percent
coupon and a twenty year maturity.

INTERMEDIATE-TERM GOVERNMENT BONDS--Measured by a one-bond portfolio
constructed each year containing a bond with approximately a five year
maturity.

U. S. TREASURY BILLS--Measured by rolling over each month a one-bill
portfolio containing, at the beginning of each month, the bill having the
shortest maturity not less than one month.

INFLATION--Measured by the Consumer Price Index for all Urban Consumers
(CPI-U), not seasonally adjusted.

- -----------------------------------------------------------------------------
PART 6 -FINANCIAL STATEMENTS

The consolidated financial statements of The Equitable Life Assurance Society
of the United States included herein should be considered only
as bearing upon the ability of Equitable Life to meet its obligations under
the Certificates. There are no financial statements for the Separate Account
as it had not commenced operations as of the date of the prospectus and SAI.

                                5





    
<PAGE>

                        REPORT OF INDEPENDENT ACCOUNTANTS


To the Board of Directors and Shareholder of
The Equitable Life Assurance Society of the United States

In our opinion,  the  accompanying  consolidated  balance sheets and the related
consolidated  statements of earnings,  of shareholder's equity and of cash flows
present  fairly,  in  all  material  respects,  the  financial  position  of The
Equitable  Life  Assurance  Society  of the United  States and its  subsidiaries
("Equitable  Life") at  December  31,  1995 and 1994,  and the  results of their
operations  and their cash flows for each of the three years in the period ended
December 31, 1995, in conformity with generally accepted accounting  principles.
These  financial   statements  are  the   responsibility   of  Equitable  Life's
management;  our  responsibility  is to express  an  opinion on these  financial
statements  based on our audits.  We conducted our audits of these statements in
accordance with generally accepted auditing standards which 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,  assessing the accounting  principles used and significant estimates
made by management and evaluating the overall financial statement  presentation.
We believe that our audits provide a reasonable basis for the opinion  expressed
above.

As discussed in Note 2 to the consolidated financial statements,  Equitable Life
changed  its  methods  of  accounting   for  loan   impairments   in  1995,  for
postemployment benefits in 1994 and for investment securities in 1993.




PRICE WATERHOUSE LLP
New York, New York
February 7, 1996


                                      F-1



    
<PAGE>




            THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES
                           CONSOLIDATED BALANCE SHEETS
                           DECEMBER 31, 1995 AND 1994
<TABLE>
<CAPTION>

                                                                                    1995                 1994
                                                                              -----------------    -----------------
                                                                                          (IN MILLIONS)
<S>                                                                           <C>                  <C>
ASSETS
Investments:
  Fixed maturities:
    Available for sale, at estimated fair value.............................   $    15,899.9        $     7,586.0
    Held to maturity, at amortized cost.....................................             -                5,223.0
  Mortgage loans on real estate.............................................         3,638.3              4,018.0
  Equity real estate........................................................         3,916.2              4,446.4
  Policy loans..............................................................         1,976.4              1,731.2
  Other equity investments..................................................           621.1                678.5
  Investment in and loans to affiliates.....................................           636.6                560.2
  Other invested assets.....................................................           706.1                489.3
                                                                              -----------------    -----------------
      Total investments.....................................................        27,394.6             24,732.6
Cash and cash equivalents...................................................           774.7                693.6
Deferred policy acquisition costs...........................................         3,083.3              3,221.1
Amounts due from discontinued GIC Segment...................................         2,097.1              2,108.6
Other assets................................................................         2,713.1              2,078.6
Closed Block assets.........................................................         8,612.8              8,105.5
Separate Accounts assets....................................................        24,566.6             20,469.5
                                                                              -----------------    -----------------

TOTAL ASSETS................................................................   $    69,242.2        $    61,409.5
                                                                              =================    =================

LIABILITIES
Policyholders' account balances.............................................   $    21,752.6        $    21,238.0
Future policy benefits and other policyholders' liabilities.................         4,171.8              3,840.8
Short-term and long-term debt...............................................         1,899.3              1,337.4
Other liabilities...........................................................         3,379.5              2,300.1
Closed Block liabilities....................................................         9,507.2              9,069.5
Separate Accounts liabilities...............................................        24,531.0             20,429.3
                                                                              -----------------    -----------------
      Total liabilities.....................................................        65,241.4             58,215.1
                                                                              -----------------    -----------------

Commitments and contingencies (Notes 10, 12, 13, 14 and 15)

SHAREHOLDER'S EQUITY
Common stock, $1.25 par value 2.0 million shares authorized, issued
  and outstanding...........................................................             2.5                  2.5
Capital in excess of par value..............................................         2,913.6              2,913.6
Retained earnings...........................................................           781.6                484.0
Net unrealized investment gains (losses)....................................           338.2               (203.0)
Minimum pension liability...................................................           (35.1)                (2.7)
                                                                              -----------------    -----------------
      Total shareholder's equity............................................         4,000.8              3,194.4
                                                                              -----------------    -----------------

TOTAL LIABILITIES AND SHAREHOLDER'S EQUITY..................................   $    69,242.2        $    61,409.5
                                                                              =================    =================

</TABLE>





                 See Notes to Consolidated Financial Statements.

                                      F-2



    
<PAGE>




            THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES
                       CONSOLIDATED STATEMENTS OF EARNINGS
                  YEARS ENDED DECEMBER 31, 1995, 1994 AND 1993
<TABLE>
<CAPTION>

                                                                      1995               1994               1993
                                                                -----------------  -----------------  -----------------
                                                                                    (IN MILLIONS)
<S>                                                             <C>                <C>                <C>
REVENUES
Universal life and investment-type product policy fee
  income......................................................   $      771.0       $       715.0      $       644.5
Premiums......................................................          606.8               625.6              599.1
Net investment income.........................................        2,127.7             2,030.9            2,599.3
Investment gains, net.........................................            5.3                91.8              533.4
Commissions, fees and other income............................          886.8               845.4            1,717.2
Contribution from the Closed Block............................          124.4               151.0              128.3
                                                                -----------------  -----------------  -----------------

      Total revenues..........................................        4,522.0             4,459.7            6,221.8
                                                                -----------------  -----------------  -----------------

BENEFITS AND OTHER DEDUCTIONS
Interest credited to policyholders' account balances..........        1,244.2             1,201.3            1,330.0
Policyholders' benefits.......................................        1,011.3               920.6            1,003.9
Other operating costs and expenses............................        1,856.5             1,943.1            3,584.2
                                                                -----------------  -----------------  -----------------

      Total benefits and other deductions.....................        4,112.0             4,065.0            5,918.1
                                                                -----------------  -----------------  -----------------

Earnings before Federal income taxes and cumulative
  effect of accounting change.................................          410.0               394.7              303.7
Federal income taxes..........................................          112.4               101.2               91.3
                                                                -----------------  -----------------  -----------------
Earnings before cumulative effect of accounting change........          297.6               293.5              212.4
Cumulative effect of accounting change, net of Federal
  income taxes................................................            -                 (27.1)               -
                                                                -----------------  -----------------  -----------------

Net Earnings..................................................   $      297.6       $       266.4      $       212.4
                                                                =================  =================  =================

</TABLE>





















                 See Notes to Consolidated Financial Statements.

                                      F-3



    
<PAGE>




            THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES
                 CONSOLIDATED STATEMENTS OF SHAREHOLDER'S EQUITY
                  YEARS ENDED DECEMBER 31, 1995, 1994 AND 1993
<TABLE>
<CAPTION>

                                                                      1995               1994               1993
                                                                -----------------  -----------------  -----------------
                                                                                    (IN MILLIONS)

<S>                                                             <C>                <C>                <C>
Common stock, at par value, beginning of year.................   $        2.5       $         2.5      $         2.0
Increase in par value.........................................            -                   -                   .5
                                                                -----------------  -----------------  -----------------
Common stock, at par value, end of year.......................            2.5                 2.5                2.5
                                                                -----------------  -----------------  -----------------

Capital in excess of par value, beginning of year.............        2,913.6             2,613.6            2,273.9
Additional capital in excess of par value.....................            -                 300.0              340.2
Increase in par value.........................................            -                   -                  (.5)
                                                                -----------------  -----------------  -----------------
Capital in excess of par value, end of year...................        2,913.6             2,913.6            2,613.6
                                                                -----------------  -----------------  -----------------

Retained earnings, beginning of year..........................          484.0               217.6                5.2
Net earnings..................................................          297.6               266.4              212.4
                                                                -----------------  -----------------  -----------------
Retained earnings, end of year................................          781.6               484.0              217.6
                                                                -----------------  -----------------  -----------------

Net unrealized investment (losses) gains, beginning of year...         (203.0)              131.9               78.8
Change in unrealized investment gains (losses)................          541.2              (334.9)              (9.5)
Effect of adopting new accounting standard....................            -                   -                 62.6
                                                                -----------------  -----------------  -----------------
Net unrealized investment gains (losses), end of year.........          338.2              (203.0)             131.9
                                                                -----------------  -----------------  -----------------

Minimum pension liability, beginning of year..................           (2.7)              (15.0)               -
Change in minimum pension liability...........................          (32.4)               12.3              (15.0)
                                                                -----------------  -----------------  -----------------
Minimum pension liability, end of year........................          (35.1)               (2.7)             (15.0)
                                                                -----------------  -----------------  -----------------

TOTAL SHAREHOLDER'S EQUITY, END OF YEAR.......................   $    4,000.8       $     3,194.4      $     2,950.6
                                                                =================  =================  =================
</TABLE>



















                 See Notes to Consolidated Financial Statements.

                                      F-4



    
<PAGE>


           THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                  YEARS ENDED DECEMBER 31, 1995, 1994 AND 1993

<TABLE>
<CAPTION>

                                                                      1995               1994               1993
                                                                -----------------  -----------------  -----------------
                                                                                    (IN MILLIONS)

<S>                                                             <C>                <C>                <C>
Net earnings..................................................   $      297.6       $       266.4      $       212.4
Adjustments to reconcile net earnings to net cash
  provided (used) by operating activities:
  Net change in trading activities and broker-dealer
    related receivables/payables..............................            -                   -             (4,177.8)
  Increase in matched resale agreements.......................            -                   -             (2,900.5)
  Increase in matched repurchase agreements...................            -                   -              2,900.5
  Investment gains, net of dealer and trading gains...........           (5.3)              (91.8)            (160.8)
  Change in amounts due from discontinued GIC Segment.........            -                  57.3               47.8
  General Account policy charges..............................         (769.7)             (711.9)            (623.4)
  Interest credited to policyholders' account balances........        1,244.2             1,201.3            1,330.0
  Changes in Closed Block assets and liabilities, net.........          (69.6)              (95.1)             (73.3)
  Other, net..................................................          627.1                 7.8             (416.1)
                                                                -----------------  -----------------  -----------------

Net cash provided (used) by operating activities..............        1,324.3               634.0           (3,861.2)
                                                                -----------------  -----------------  -----------------

Cash flows from investing activities:
  Maturities and repayments...................................        1,863.1             2,319.7            3,479.6
  Sales.......................................................        8,901.4             5,661.9            7,399.2
  Return of capital from joint ventures and limited
    partnerships..............................................           65.2                39.0              119.5
  Purchases...................................................      (11,675.5)           (7,417.6)         (11,184.2)
  Decrease (increase) in loans to discontinued GIC Segment....        1,226.9               (40.0)            (880.0)
  Cash received on sale of 61% interest in DLJ................            -                   -                346.7
  Other, net..................................................         (625.5)             (371.1)            (317.0)
                                                                -----------------  -----------------  -----------------

Net cash (used) provided by investing activities..............         (244.4)              191.9           (1,036.2)
                                                                -----------------  -----------------  -----------------

Cash flows from financing activities:
  Policyholders' account balances:
    Deposits..................................................        2,414.9             2,082.7            2,410.7
    Withdrawals...............................................       (2,692.7)           (2,887.4)          (2,433.5)
  Net (decrease) increase in short-term financings............          (16.4)             (173.0)           4,717.2
  Additions to long-term debt.................................          599.7                51.8               97.7
  Repayments of long-term debt................................          (40.7)             (199.8)             (64.4)
  Proceeds from issuance of Alliance units....................            -                 100.0                -
  Payment of obligation to fund accumulated deficit of
    discontinued GIC Segment..................................       (1,215.4)                -                  -
  Capital contribution from the Holding Company...............            -                 300.0                -
  Other, net..................................................          (48.2)                -                  -
                                                                -----------------  -----------------  -----------------

Net cash (used) provided by financing activities..............         (998.8)             (725.7)           4,727.7
                                                                -----------------  -----------------  -----------------

Change in cash and cash equivalents...........................           81.1               100.2             (169.7)
Cash and cash equivalents, beginning of year..................          693.6               593.4              763.1
                                                                -----------------  -----------------  -----------------

Cash and Cash Equivalents, End of Year........................   $      774.7       $       693.6      $       593.4
                                                                =================  =================  =================

Supplemental cash flow information
  Interest Paid...............................................   $       89.6       $        34.9      $     1,437.2
                                                                =================  =================  =================
  Income Taxes (Refunded) Paid................................   $      (82.7)      $        49.2      $        41.0
                                                                =================  =================  =================
</TABLE>

                 See Notes to Consolidated Financial Statements.
                                      F-5



    
<PAGE>




            THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


 1)     ORGANIZATION

        The Equitable  Life Assurance  Society of the United States  ("Equitable
        Life") converted to a stock life insurance  company on July 22, 1992 and
        became a wholly owned subsidiary of The Equitable Companies Incorporated
        (the "Holding Company").  Equitable Life's insurance business,  which is
        comprised of an Individual  Insurance and Annuities  segment and a Group
        Pension  segment is  conducted  principally  by  Equitable  Life and its
        wholly  owned  life  insurance   subsidiary,   Equitable  Variable  Life
        Insurance Company  ("EVLICO").  Equitable Life's  investment  management
        business,  which comprises the Investment Services segment, is conducted
        principally by Alliance Capital Management L.P. ("Alliance"),  Equitable
        Real Estate Investment Management,  Inc. ("EREIM") and Donaldson, Lufkin
        and  Jenrette,   Inc.  ("DLJ"),  an  investment  banking  and  brokerage
        affiliate.  AXA, a French holding company for an international  group of
        insurance  and  related  financial  services  companies  is the  Holding
        Company's largest  shareholder,  owning  approximately 60.6% at December
        31, 1995 (63.5%  assuming  conversion of Series E Convertible  Preferred
        Stock  held by AXA and  54.2% if all  securities  convertible  into,  or
        options on, common stock were to be converted or exercised).

 2)     SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

        Basis of Presentation and Principles of Consolidation
        -----------------------------------------------------

        The  accompanying  consolidated  financial  statements  are  prepared in
        conformity with generally accepted accounting principles ("GAAP").

        The accompanying  consolidated financial statements include the accounts
        of  Equitable  Life and its  wholly  owned life  insurance  subsidiaries
        (collectively,   the  "Insurance  Group");  non-insurance  subsidiaries,
        principally  Alliance,  an investment  advisory  subsidiary and EREIM, a
        real estate investment management subsidiary; and those partnerships and
        joint ventures in which the Company has control and a majority  economic
        interest  (collectively,  including its consolidated  subsidiaries,  the
        "Company"). The consolidated statement of earnings and cash flow for the
        year ended  December 31, 1993 include the results of operations and cash
        flow of  DLJ,  an  investment  banking  and  brokerage  affiliate,  on a
        consolidated  basis through December 15, 1993 (see Note 20).  Subsequent
        to that date, DLJ is accounted for on the equity basis. The Closed Block
        assets and  liabilities  and results of operations  are presented in the
        consolidated  financial  statements  as single  line items (see Note 6).
        Unless specifically stated, all disclosures  contained herein supporting
        the consolidated  financial  statements exclude the Closed Block related
        amounts.

        The preparation of financial statements in conformity with GAAP requires
        management to make  estimates and  assumptions  that affect the reported
        amounts of assets and  liabilities  and disclosure of contingent  assets
        and liabilities at the date of the financial statements and the reported
        amounts of revenues and expenses  during the  reporting  period.  Actual
        results could differ from those estimates.

        All  significant  intercompany   transactions  and  balances  have  been
        eliminated in  consolidation  other than  intercompany  transactions and
        balances with the Closed Block and the discontinued  Guaranteed Interest
        Contract ("GIC") Segment (see Note 7).

        Certain  reclassifications  have been made in the amounts  presented for
        prior periods to conform these periods with the 1995 presentation.

                                      F-6



    
<PAGE>



        Closed Block
        ------------

        As of July 22, 1992, Equitable Life established the Closed Block for the
        benefit of certain  classes of  individual  participating  policies  for
        which Equitable Life had a dividend scale payable in 1991 and which were
        in force on that date.  Assets were  allocated to the Closed Block in an
        amount which,  together with anticipated revenues from policies included
        in the Closed Block, was reasonably expected to be sufficient to support
        such  business,  including  provision  for  payment of  claims,  certain
        expenses and taxes,  and for  continuation of dividend scales payable in
        1991, assuming the experience underlying such scales continues.

        Assets  allocated to the Closed Block inure solely to the benefit of the
        holders of policies  included in the Closed Block and will not revert to
        the  benefit  of  the  Holding  Company.  The  plan  of  demutualization
        prohibits  the  reallocation,  transfer,  borrowing or lending of assets
        between the Closed Block and other portions of Equitable  Life's General
        Account,  any of its Separate  Accounts or to any affiliate of Equitable
        Life without the approval of the New York  Superintendent  of Insurance.
        Closed  Block  assets and  liabilities  are carried on the same basis as
        similar assets and liabilities held in the General Account.

        The  excess  of  Closed  Block  liabilities  over  Closed  Block  assets
        represents the expected  future  post-tax  contribution  from the Closed
        Block which would be  recognized  in income over the period the policies
        and  contracts  in the  Closed  Block  remain  in force.  If the  actual
        contribution from the Closed Block in any given period equals or exceeds
        the  expected   contribution  for  such  period  as  determined  at  the
        establishment  of the Closed Block, the expected  contribution  would be
        recognized  in  income  for  that  period.  Any  excess  of  the  actual
        contribution over the expected  contribution would also be recognized in
        income to the extent that the aggregate  expected  contribution  for all
        prior periods exceeded the aggregate actual contribution.  Any remaining
        excess of  actual  contribution  over  expected  contributions  would be
        accrued in the Closed  Block as a liability  for future  dividends to be
        paid to the Closed Block policyholders. If, over the period the policies
        and  contracts  in  the  Closed  Block  remain  in  force,   the  actual
        contribution   from  the  Closed   Block  is  less  than  the   expected
        contribution from the Closed Block, only such actual  contribution would
        be recognized in income.

        Discontinued Operations
        -----------------------

        In 1991,  the Company's  management  adopted a plan to  discontinue  the
        business  operations of the GIC Segment,  consisting  of the  Guaranteed
        Interest Contract and Group Non-Participating Wind-Up Annuities lines of
        business.  The Company established a pre-tax provision for the estimated
        future  losses  of the GIC line of  business  and a  premium  deficiency
        reserve for the Group  Non-Participating  Wind-Up Annuities.  Subsequent
        losses incurred have been charged to the allowance for future losses and
        the  premium  deficiency  reserve.   Total  allowances  are  based  upon
        management's  best judgment and there is no assurance  that the ultimate
        losses will not differ.

        Accounting Changes
        ------------------

        In the first quarter of 1995, the Company adopted Statement of Financial
        Accounting  Standards  ("SFAS") No. 114,  "Accounting  by Creditors  for
        Impairment of a Loan".  This statement  applies to all loans,  including
        loans  restructured  in  a  troubled  debt  restructuring   involving  a
        modification  of terms.  This  statement  addresses the  accounting  for
        impairment  of a loan by  specifying  how  allowances  for credit losses
        should be determined.  Impaired loans within the scope of this statement
        are measured  based on the present  value of expected  future cash flows
        discounted  at  the  loan's  effective  interest  rate,  at  the  loan's
        observable  market price or the fair value of the collateral if the loan
        is collateral  dependent.  The Company  provides for impairment of loans
        through an allowance for possible losses. The adoption of this statement
        did not have a material  effect on the level of these  allowances  or on
        the  Company's  consolidated  statements  of earnings and  shareholder's
        equity.


                                      F-7



    
<PAGE>



        In the fourth  quarter of 1994  (effective  as of January 1, 1994),  the
        Company adopted SFAS No. 112, "Employers'  Accounting for Postemployment
        Benefits,"  which  required  employers to recognize  the  obligation  to
        provide  postemployment  benefits.   Implementation  of  this  statement
        resulted in a charge for the cumulative  effect of accounting  change of
        $27.1 million, net of a Federal income tax benefit of $14.6 million.

        At December 31, 1993, the Company adopted SFAS No. 115,  "Accounting for
        Certain  Investments in Debt and Equity  Securities," which expanded the
        use of fair value  accounting for those  securities  that a company does
        not have positive intent and ability to hold to maturity. Implementation
        of this statement increased  consolidated  shareholder's equity by $62.6
        million,  net of deferred policy acquisition costs, amounts attributable
        to  participating  group annuity  contracts and deferred  Federal income
        tax.  Beginning  coincident with issuance of SFAS No. 115 implementation
        guidance in November  1995,  the Financial  Accounting  Standards  Board
        ("FASB") permitted  companies a one-time  opportunity,  through December
        31, 1995, to reassess the  appropriateness  of the classification of all
        securities  held  at  that  time.  On  December  1,  1995,  the  Company
        transferred  $4,794.9  million  of  securities  classified  as  held  to
        maturity to the available for sale portfolio.  As a result  consolidated
        shareholder's equity increased by $126.2 million, net of deferred policy
        acquisition costs,  amounts  attributable to participating group annuity
        contracts and deferred Federal income tax.

        New Accounting Pronouncements
        -----------------------------

        In January 1995, the FASB issued SFAS No. 120, "Accounting and Reporting
        by Mutual Life Insurance  Enterprises  and by Insurance  Enterprises for
        Certain Long-Duration  Participating Contracts," which permits, but does
        not require,  stock life  insurance  companies with  participating  life
        contracts to account for those contracts in accordance with Statement of
        Position No.  95-1,  "Accounting  for Certain  Insurance  Activities  of
        Mutual Life  Insurance  Enterprises".  The Company has decided to retain
        the  existing  methodology  to  account  for  traditional  participating
        policies and, therefore, will not adopt this statement.

        In  March  1995,  the FASB  issued  SFAS No.  121,  "Accounting  for the
        Impairment of Long-Lived Assets and for Long-Lived Assets to be Disposed
        Of," which  requires  that  long-lived  assets and certain  identifiable
        intangibles  be reviewed for  impairment  whenever  events or changes in
        circumstances  indicate  the  carrying  amount of such assets may not be
        recoverable.  The Company will implement this statement as of January 1,
        1996. The cumulative  effect of this accounting  change will be a charge
        of $23.4 million,  net of a Federal income tax benefit of $12.1 million,
        due to the writedown to fair value of building  improvements relating to
        facilities  being  vacated  beginning  in 1996.  The  Company  currently
        provides allowances for possible losses for other assets under the scope
        of this statement.  Management has not yet determined the impact of this
        statement on assets to be held and used.

        In May 1995,  the FASB  issued SFAS No. 122,  "Accounting  for  Mortgage
        Servicing  Rights,"  which  requires a mortgage  banking  enterprise  to
        recognize rights to service mortgage loans for others as separate assets
        however  those  servicing  rights  are  acquired.  It  further  requires
        capitalized  mortgage  servicing rights be assessed for impairment based
        on the fair value of those  rights.  The  Company  will  implement  this
        statement as of January 1, 1996.  Implementation  of this statement will
        not have a  material  effect  on the  Company's  consolidated  financial
        statements.

        In  October  1995,  the  FASB  issued  SFAS  No.  123,  "Accounting  for
        Stock-Based  Compensation".  This  statement  defines a fair value based
        method of accounting for stock-based  employee  compensation plans while
        continuing  to allow an entity  to  measure  compensation  cost for such
        plans using the intrinsic  value based method of accounting.  Management
        has  decided  to  retain  the  current   compensation  cost  methodology
        prescribed by Accounting  Principles  Board Opinion No. 25,  "Accounting
        for Stock Issued to Employees".


                                      F-8



    
<PAGE>



        Valuation of Investments
        ------------------------

        Fixed maturities,  which the Company has both the ability and the intent
        to hold to maturity,  are stated  principally at amortized  cost.  Fixed
        maturities  identified  as available  for sale are reported at estimated
        fair value.  The  amortized  cost of fixed  maturities  is adjusted  for
        impairments in value deemed to be other than temporary.

        Mortgage loans on real estate are stated at unpaid  principal  balances,
        net of unamortized  discounts and valuation  allowances.  Effective with
        the  adoption  of  SFAS  No.  114 on  January  1,  1995,  the  valuation
        allowances are based on the present value of expected  future cash flows
        discounted  at  the  loan's  original  effective  interest  rate  or the
        collateral  value  if the  loan is  collateral  dependent.  However,  if
        foreclosure  is or becomes  probable,  the  measurement  method  used is
        collateral  value.  Prior to the adoption of SFAS No. 114, the valuation
        allowances were based on losses expected by management to be realized on
        transfers  of  mortgage  loans  to  real  estate  (upon  foreclosure  or
        in-substance foreclosure),  on the disposition or settlement of mortgage
        loans and on mortgage loans  management  believed may not be collectible
        in full. In establishing  valuation  allowances,  management  previously
        considered,   among  other  things  the  estimated  fair  value  of  the
        underlying collateral.

        Real estate,  including real estate acquired in satisfaction of debt, is
        stated at  depreciated  cost less valuation  allowances.  At the date of
        foreclosure (including in-substance  foreclosure),  real estate acquired
        in  satisfaction  of debt is valued at estimated  fair value.  Valuation
        allowances on real estate held for the production of income are computed
        using the forecasted cash flows of the respective  properties discounted
        at a rate equal to the Company's cost of funds;  valuation allowances on
        real estate  available for sale are computed  using the lower of current
        estimated fair value, net of disposition costs, or depreciated cost.

        Policy loans are stated at unpaid principal balances.

        Partnerships  and joint venture  interests in which the Company does not
        have control and a majority economic interest are reported on the equity
        basis of accounting  and are included  either with equity real estate or
        other equity investments, as appropriate.

        Common  stocks are carried at  estimated  fair value and are included in
        other equity investments.

        Short-term  investments are stated at amortized cost which  approximates
        fair value and are included with other invested assets.

        Cash and cash equivalents  includes cash on hand, amounts due from banks
        and highly liquid debt instruments  purchased with an original  maturity
        of three months or less.

        All securities are recorded in the consolidated  financial statements on
        a trade date basis.

        Investment Results and Unrealized Investment Gains (Losses)
        -----------------------------------------------------------

        Net  investment   income  and  realized   investment  gains  and  losses
        (collectively,  "investment  results") related to certain  participating
        group annuity  contracts are passed  through to the  contractholders  as
        interest credited to policyholders' account balances.

        Realized   investment  gains  and  losses  are  determined  by  specific
        identification  and are  presented as a component of revenue.  Valuation
        allowances are netted  against the asset  categories to which they apply
        and changes in the valuation allowances are included in investment gains
        or losses.

        Unrealized investment gains and losses on fixed maturities available for
        sale and equity  securities  held by the Company are  accounted for as a
        separate  component of  shareholder's  equity,  net of related  deferred
        Federal  income taxes,  amounts  attributable  to the  discontinued  GIC
        Segment,  Closed  Block,   participating  group  annuity  contracts  and
        deferred  policy   acquisition  costs  related  to  universal  life  and
        investment-type products.

                                      F-9



    
<PAGE>



        Recognition of Insurance Income and Related Expenses
        ----------------------------------------------------

        Premiums from universal life and investment-type  contracts are reported
        as deposits to  policyholders'  account  balances.  Revenues  from these
        contracts   consist  of  amounts  assessed  during  the  period  against
        policyholders'   account   balances  for   mortality   charges,   policy
        administration charges and surrender charges. Policy benefits and claims
        that are  charged to expense  include  benefit  claims  incurred  in the
        period in excess of related policyholders' account balances.

        Premiums  from   traditional   life  and  annuity   policies  with  life
        contingencies  generally are recognized as income when due. Benefits and
        expenses are matched with such income so as to result in the recognition
        of profits over the life of the contracts. This match is accomplished by
        means of the provision for  liabilities  for future policy  benefits and
        the deferral and subsequent amortization of policy acquisition costs.

        For  contracts  with a single  premium  or a limited  number of  premium
        payments due over a  significantly  shorter period than the total period
        over which  benefits are provided,  premiums are recorded as income when
        due with any  excess  profit  deferred  and  recognized  in  income in a
        constant  relationship  to  insurance  in force or, for  annuities,  the
        amount of expected future benefit payments.

        Premiums from individual  health contracts are recognized as income over
        the period to which the premiums  relate in  proportion to the amount of
        insurance protection provided.

        Deferred Policy Acquisition Costs
        ---------------------------------

        The  costs  of  acquiring   new   business,   principally   commissions,
        underwriting,  agency and policy issue expenses,  all of which vary with
        and  are  primarily  related  to the  production  of new  business,  are
        deferred.   Deferred   policy   acquisition   costs   are   subject   to
        recoverability  testing at the time of policy issue and loss recognition
        testing at the end of each accounting period.

        For  universal  life  products and  investment-type  products,  deferred
        policy acquisition costs are amortized over the expected average life of
        the  contracts  (periods  ranging from 15 to 35 years and 5 to 17 years,
        respectively)  as a  constant  percentage  of  estimated  gross  profits
        arising  principally  from  investment  results,  mortality  and expense
        margins and surrender charges based on historical and anticipated future
        experience,  updated at the end of each accounting period. The effect on
        the  amortization of deferred policy  acquisition  costs of revisions to
        estimated  gross  profits is  reflected  in  earnings in the period such
        estimated  gross profits are revised.  The effect on the deferred policy
        acquisition  cost asset that would result from realization of unrealized
        gains (losses) is recognized with an offset to unrealized gains (losses)
        in consolidated shareholder's equity as of the balance sheet date.

        For  traditional  life and  annuity  policies  with life  contingencies,
        deferred  policy  acquisition  costs  are  amortized  in  proportion  to
        anticipated  premiums.   Assumptions  as  to  anticipated  premiums  are
        estimated  at the date of  policy  issue  and are  consistently  applied
        during the life of the contracts.  Deviations from estimated  experience
        are reflected in earnings in the period such deviations occur. For these
        contracts, the amortization periods generally are for the estimated life
        of the policy.

        For individual  health benefit  insurance,  deferred policy  acquisition
        costs are amortized over the expected  average life of the contracts (10
        years for major  medical  policies  and 20 years for  disability  income
        products) in proportion to anticipated premium revenue at time of issue.

        Policyholders' Account Balances and Future Policy Benefits
        ----------------------------------------------------------

        Policyholders'  account balances for universal life and  investment-type
        contracts are equal to the policy  account  values.  The policy  account
        values represent an accumulation of gross premium payments plus credited
        interest less expense and mortality charges and withdrawals.

                                      F-10



    
<PAGE>



        For  traditional  life  insurance  policies,  future policy  benefit and
        dividend  liabilities  are estimated using a net level premium method on
        the basis of actuarial  assumptions  as to  mortality,  persistency  and
        interest established at policy issue.  Assumptions established at policy
        issue as to mortality and persistency are based on the Insurance Group's
        experience  which,  together  with  interest  and  expense  assumptions,
        provide a margin for adverse deviation.  When the liabilities for future
        policy benefits plus the present value of expected future gross premiums
        for a product are  insufficient  to provide for expected  future  policy
        benefits and  expenses for that  product,  deferred  policy  acquisition
        costs are written off and thereafter,  if required, a premium deficiency
        reserve is established by a charge to earnings.  Benefit liabilities for
        traditional  annuities  during  the  accumulation  period  are  equal to
        accumulated  contractholders'  fund balances and after annuitization are
        equal to the present value of expected future  payments.  Interest rates
        used in establishing such liabilities range from 2.25% to 11.5% for life
        insurance liabilities and from 2.25% to 13.5% for annuity liabilities.

        Individual  health  benefit  liabilities  for active lives are estimated
        using  the net  level  premium  method,  and  assumptions  as to  future
        morbidity,  withdrawals  and interest which provide a margin for adverse
        deviation.  Benefit  liabilities  for disabled lives are estimated using
        the present value of benefits  method and  experience  assumptions as to
        claim terminations, expenses and interest.

        Claim reserves and  associated  liabilities  for  individual  disability
        income and major medical policies were $639.6 million, $570.6 million at
        December 31, 1995 and 1994,  respectively.  Incurred benefits  (benefits
        paid plus changes in claim  reserves) and benefits  paid for  individual
        disability income and major medical policies are summarized as follows:
<TABLE>
<CAPTION>

                                                                           YEARS ENDED DECEMBER 31,
                                                            --------------------------------------------------------
                                                                  1995               1994                1993
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)

<S>                                                         <C>                 <C>                <C>
        Incurred benefits related to current year..........  $       176.0       $      188.6       $      193.1
        Incurred benefits related to prior years...........           67.8               28.7              106.1
                                                            -----------------   ----------------   -----------------
        Total Incurred Benefits............................  $       243.8       $      217.3       $      299.2
                                                            =================   ================   =================

        Benefits paid related to current year..............  $        37.0       $       43.7       $       48.9
        Benefits paid related to prior years...............          137.8              132.3              123.1
                                                            -----------------   ----------------   -----------------
        Total Benefits Paid................................  $       174.8       $      176.0       $      172.0
                                                            =================   ================   =================
</TABLE>

        The amount of  policyholders'  dividends to be paid (including  those on
        policies  included  in the  Closed  Block)  is  determined  annually  by
        Equitable   Life's  Board  of  Directors.   The   aggregate   amount  of
        policyholders'  dividends  is  related  to actual  interest,  mortality,
        morbidity  and expense  experience  for the year and  judgment as to the
        appropriate level of statutory surplus to be retained by Equitable Life.

        Equitable  Life is subject  to  limitations  on the amount of  statutory
        profits  which can be  retained  with  respect  to  certain  classes  of
        individual  participating  policies  that were in force on July 22, 1992
        which  are  not  included  in the  Closed  Block  and  with  respect  to
        participating  policies  issued  subsequent  to July  22,  1992.  Excess
        statutory  profits,  if  any,  will  be  distributed  over  time to such
        policyholders and will not be available to Equitable Life's shareholder.
        Earnings  in  excess  of  limitations  are  accrued  as   policyholders'
        dividends.

        At December  31, 1995,  participating  policies  including  those in the
        Closed Block represent  approximately  27.2% ($58.4 billion) of directly
        written life  insurance in force,  net of amounts  ceded.  Participating
        policies  represent  primarily all of the premium income as reflected in
        the consolidated statements of earnings and in the results of the Closed
        Block.

                                      F-11



    
<PAGE>



        Federal Income Taxes
        --------------------

        Equitable   Life  and  its  life   insurance   and  non-life   insurance
        subsidiaries  file a  consolidated  Federal  income tax return  with the
        Holding Company and its non-life insurance subsidiaries. Current Federal
        income  taxes are charged or credited to  operations  based upon amounts
        estimated to be payable or recoverable as a result of taxable operations
        for the current year.  Deferred  income tax assets and  liabilities  are
        recognized based on the difference between financial  statement carrying
        amounts  and income tax bases of assets and  liabilities  using  enacted
        income tax rates and laws.

        Separate Accounts
        -----------------

        Separate  Accounts are established in conformity with the New York State
        Insurance Law and generally are not  chargeable  with  liabilities  that
        arise from any other business of the Insurance Group.  Separate Accounts
        assets  are  subject to General  Account  claims  only to the extent the
        value of such assets exceeds the Separate Accounts liabilities.

        Assets  and  liabilities  of the  Separate  Accounts,  representing  net
        deposits  and  accumulated  net  investment  earnings  less  fees,  held
        primarily  for  the  benefit  of  contractholders,  and  for  which  the
        Insurance Group does not bear the investment risk, are shown as separate
        captions in the consolidated  balance sheets.  The Insurance Group bears
        the investment risk on assets held in one Separate  Account,  therefore,
        such assets are carried on the same basis as similar  assets held in the
        General Account  portfolio.  Assets held in the other Separate  Accounts
        are carried at quoted  market  values or,  where  quoted  values are not
        available,  at  estimated  fair values as  determined  by the  Insurance
        Group.

        The investment results of Separate Accounts on which the Insurance Group
        does not bear the  investment  risk are  reflected  directly in Separate
        Accounts  liabilities.  For the years ended December 31, 1995,  1994 and
        1993,  investment  results  of  such  Separate  Accounts  were  $1,956.3
        million, $676.3 million and $1,676.5 million, respectively.

        Deposits to all Separate  Accounts are reported as increases in Separate
        Accounts liabilities and are not reported in revenues. Mortality, policy
        administration  and  surrender  charges  on all  Separate  Accounts  are
        included in revenues.

                                      F-12



    
<PAGE>



 3)     INVESTMENTS

        The following tables provide  additional  information  relating to fixed
        maturities and equity securities:

<TABLE>
<CAPTION>

                                                                        GROSS               GROSS
                                                   AMORTIZED          UNREALIZED         UNREALIZED         ESTIMATED
                                                      COST              GAINS              LOSSES           FAIR VALUE
                                                -----------------  -----------------   ----------------   ---------------
                                                                             (IN MILLIONS)
<S>                                             <C>                <C>                 <C>                <C>
        DECEMBER 31, 1995
        Fixed Maturities:
          Available for Sale:
            Corporate..........................  $    10,910.7      $       617.6       $      118.1       $   11,410.2
            Mortgage-backed....................        1,838.0               31.2                1.2            1,868.0
            U.S. Treasury securities and
              U.S. government and
              agency securities................        2,257.0               77.8                4.1            2,330.7
            States and political subdivisions..           45.7                5.2                -                 50.9
            Foreign governments................          124.5               11.0                 .2              135.3
            Redeemable preferred stock.........          108.1                5.3                8.6              104.8
                                                -----------------  -----------------   ----------------   ---------------
        Total Available for Sale...............  $    15,284.0      $       748.1       $      132.2       $   15,899.9
                                                =================  =================   ================   ===============

        Equity Securities:
          Common stock.........................  $        97.3      $        49.1       $       18.0       $      128.4
                                                =================  =================   ================   ===============

        December 31, 1994
        Fixed Maturities:
          Available for Sale:
            Corporate..........................  $     5,663.4      $        34.6       $      368.0       $    5,330.0
            Mortgage-backed....................          686.0                2.9               44.8              644.1
            U.S. Treasury securities and
              U.S. government and
              agency securities................        1,519.3                6.7               71.9            1,454.1
            States and political subdivisions..           23.4                 .1                 .7               22.8
            Foreign governments................           43.8                 .3                4.2               39.9
            Redeemable preferred stock.........          108.4                 .4               13.7               95.1
                                                -----------------  -----------------   ----------------   ---------------
        Total Available for Sale...............  $     8,044.3      $        45.0       $      503.3       $    7,586.0
                                                =================  =================   ================   ===============
          Held to Maturity:
            Corporate..........................  $     4,661.0      $        67.9       $      233.8       $    4,495.1
            U.S. Treasury securities and
              U.S. government and
              agency securities................          428.9                4.6               44.2              389.3
            States and political subdivisions..           63.4                 .9                3.7               60.6
            Foreign governments................           69.7                4.2                2.0               71.9
                                                =================  =================   ================   ===============
        Total Held to Maturity.................  $     5,223.0      $        77.6       $      283.7       $    5,016.9
                                                =================  =================   ================   ===============

        Equity Securities:
          Common stock.........................  $       126.4      $        31.2       $       23.5       $      134.1
                                                =================  =================   ================   ===============
</TABLE>

                                      F-13



    
<PAGE>



        For publicly traded fixed  maturities and equity  securities,  estimated
        fair  value  is  determined  using  quoted  market  prices.   For  fixed
        maturities without a readily ascertainable market value, the Company has
        determined  an  estimated  fair  value  using  a  discounted  cash  flow
        approach, including provisions for credit risk, generally based upon the
        assumption that such securities will be held to maturity. Estimated fair
        value for equity  securities,  substantially  all of which do not have a
        readily  ascertainable market value, has been determined by the Company.
        Such estimated fair values do not  necessarily  represent the values for
        which  these  securities  could  have  been  sold  at the  dates  of the
        consolidated  balance sheets. At December 31, 1995 and 1994,  securities
        without a readily ascertainable market value having an amortized cost of
        $3,748.9 million and $3,980.4 million,  respectively, had estimated fair
        values of $3,981.8 million and $3,858.7 million, respectively.

        The contractual maturity of bonds at December 31, 1995 is shown below:

<TABLE>
<CAPTION>

                                                                                        AVAILABLE FOR SALE
                                                                                ------------------------------------
                                                                                   AMORTIZED          ESTIMATED
                                                                                     COST             FAIR VALUE
                                                                                ----------------   -----------------
                                                                                           (IN MILLIONS)

<S>                                                                             <C>                <C>
        Due in one year or less................................................  $      357.9       $      360.0
        Due in years two through five..........................................       3,773.1            3,847.1
        Due in years six through ten...........................................       4,709.8            4,821.8
        Due after ten years....................................................       4,497.1            4,898.2
        Mortgage-backed securities.............................................       1,838.0            1,868.0
                                                                                ----------------   -----------------
        Total..................................................................  $   15,175.9       $   15,795.1
                                                                                ================   =================
</TABLE>

        Bonds not due at a single  maturity date have been included in the above
        table in the year of final maturity.  Actual maturities will differ from
        contractual  maturities  because borrowers may have the right to call or
        prepay obligations with or without call or prepayment penalties.

        Investment valuation allowances and changes thereto are shown below:

<TABLE>
<CAPTION>

                                                                           YEARS ENDED DECEMBER 31,
                                                            --------------------------------------------------------
                                                                  1995               1994                1993
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)

<S>                                                         <C>                 <C>                <C>
        Balances, beginning of year........................  $       284.9       $      355.6       $      512.0
        Additions charged to income........................          136.0               51.0               92.8
        Deductions for writedowns and asset dispositions...          (95.6)            (121.7)            (249.2)
                                                            -----------------   ----------------   -----------------
        Balances, End of Year..............................  $       325.3       $      284.9       $      355.6
                                                            =================   ================   =================

        Balances, end of year comprise:
          Mortgage loans on real estate....................  $        65.5       $       64.2       $      144.4
          Equity real estate...............................          259.8              220.7              211.2
                                                            -----------------   ----------------   -----------------
        Total..............................................  $       325.3       $      284.9       $      355.6
                                                            =================   ================   =================
</TABLE>

        Deductions  for writedowns  and asset  dispositions  for 1993 include an
        $87.1 million  writedown of fixed  maturity  investments at December 31,
        1993  as a  result  of  adopting  a new  accounting  statement  for  the
        valuation of these investments that requires specific writedowns instead
        of valuation allowances.

        At December 31, 1995, the carrying  values of  investments  held for the
        production  of income  which were  non-income  producing  for the twelve
        months preceding the consolidated  balance sheet date were $37.2 million
        of fixed maturities and $84.7 million of mortgage loans on real estate.

                                      F-14



    
<PAGE>



        The  Insurance  Group's fixed  maturity  investment  portfolio  includes
        corporate high yield  securities  consisting of public high yield bonds,
        redeemable  preferred  stocks and directly  negotiated debt in leveraged
        buyout  transactions.  The Insurance  Group seeks to minimize the higher
        than normal credit risks  associated  with such securities by monitoring
        the total  investments  in any single  issuer or total  investment  in a
        particular  industry  group.  Certain  of  these  corporate  high  yield
        securities are classified as other than investment  grade by the various
        rating  agencies,  i.e., a rating below Baa or National  Association  of
        Insurance Commissioners ("NAIC") designation of 3 (medium grade), 4 or 5
        (below  investment  grade) or 6 (in or near  default).  At December  31,
        1995,  approximately 15.57% of the $15,139.9 million aggregate amortized
        cost of bonds held by the  Insurance  Group were  considered to be other
        than investment grade.

        In addition to its  holdings of  corporate  high yield  securities,  the
        Insurance Group is an equity investor in limited  partnership  interests
        which  primarily  invest  in  securities  considered  to be  other  than
        investment grade.

        The Company has  restructured  or  modified  the terms of certain  fixed
        maturity investments.  The fixed maturity portfolio,  based on amortized
        cost,  includes $15.9 million and $30.5 million at December 31, 1995 and
        1994,  respectively,  of such  restructured  securities.  These  amounts
        include  fixed  maturities  which are in default as to principal  and/or
        interest  payments,   are  to  be  restructured  pursuant  to  commenced
        negotiations or where the borrowers went into  bankruptcy  subsequent to
        acquisition  (collectively,  "problem fixed maturities") of $1.6 million
        and $9.7 million as of December 31, 1995 and 1994,  respectively.  Gross
        interest  income that would have been  recorded in  accordance  with the
        original  terms  of  restructured  fixed  maturities  amounted  to  $3.0
        million,  $7.5  million  and  $11.7  million  in 1995,  1994  and  1993,
        respectively.  Gross interest income on these fixed maturities  included
        in net investment income aggregated $2.9 million,  $6.8 million and $9.7
        million in 1995, 1994 and 1993, respectively.

        At  December  31,  1995 and 1994,  mortgage  loans on real  estate  with
        scheduled payments 60 days (90 days for agricultural  mortgages) or more
        past due or in  foreclosure  (collectively,  "problem  mortgage loans on
        real  estate") had an  amortized  cost of $87.7  million  (2.4% of total
        mortgage loans on real estate) and $96.9 million (2.3% of total mortgage
        loans on real estate), respectively.

        The payment terms of mortgage loans on real estate may from time to time
        be  restructured or modified.  The investment in  restructured  mortgage
        loans on real  estate,  based on  amortized  cost,  amounted  to  $531.5
        million and $447.9 million at December 31, 1995 and 1994,  respectively.
        These amounts include $3.8 million and $1.0 million of problem  mortgage
        loans on real estate at December 31, 1995 and 1994, respectively.  Gross
        interest income on restructured mortgage loans on real estate that would
        have been recorded in accordance  with the original  terms of such loans
        amounted to $52.1 million, $44.9 million and $51.8 million in 1995, 1994
        and 1993, respectively. Gross interest income on these loans included in
        net investment income aggregated $37.4 million,  $32.8 million and $46.0
        million in 1995, 1994 and 1993, respectively.

        Impaired  mortgage  loans (as defined under SFAS No. 114) along with the
        related provision for losses were as follows:

<TABLE>
<CAPTION>

                                                                                                 December 31, 1995
                                                                                                 -------------------
                                                                                                   (IN MILLIONS)

<S>                                                                                              <C>
        Impaired mortgage loans with provision for losses.......................................  $        310.1
        Impaired mortgage loans with no provision for losses....................................           160.8
                                                                                                 -------------------
        Recorded investment in impaired mortgage loans..........................................           470.9
        Provision for losses....................................................................            62.7
                                                                                                 -------------------
        Net Impaired Mortgage Loans.............................................................  $        408.2
                                                                                                 ===================
</TABLE>

                                      F-15



    
<PAGE>



        Impaired mortgage loans with no provision for losses are loans where the
        fair value of the collateral or the net present value of the loan equals
        or exceeds the  recorded  investment.  Interest  income  earned on loans
        where the collateral value is used to measure  impairment is recorded on
        a cash basis. Interest income on loans where the present value method is
        used to measure  impairment is accrued on the net carrying  value amount
        of the loan at the  interest  rate  used to  discount  the  cash  flows.
        Changes in the present  value  attributable  to changes in the amount or
        timing of  expected  cash  flows are  reported  as  investment  gains or
        losses.

        During the year ended December 31, 1995, the Company's  average recorded
        investment  in  impaired  mortgage  loans was $429.0  million.  Interest
        income recognized on these impaired mortgage loans totaled $27.9 million
        for the year ended December 31, 1995, including $13.4 million recognized
        on a cash basis.

        At December 31, 1995, investments owned of any one issuer, including its
        affiliates,  for which the aggregate  carrying values are 10% or more of
        total  shareholders'  equity,  were $508.3 million  relating to Trammell
        Crow and  affiliates  (including  holdings  of the Closed  Block and the
        discontinued  GIC Segment).  The amount includes  restructured  mortgage
        loans on real estate with an amortized cost of $152.4 million.  A $294.0
        million commercial loan package which was in bankruptcy at the beginning
        of the year was resolved in 1995, with part of the package  reclassified
        as restructured and the remainder reclassified as equity real estate.

        The Insurance Group's investment in equity real estate is through direct
        ownership  and through  investments  in real estate joint  ventures.  At
        December  31, 1995 and 1994,  the  carrying  value of equity real estate
        available  for sale  amounted  to $255.5  million  and  $447.8  million,
        respectively.  For the years ended  December  31,  1995,  1994 and 1993,
        respectively,  real estate of $35.3  million,  $189.8 million and $261.8
        million was acquired in  satisfaction  of debt. At December 31, 1995 and
        1994,   the  Company   owned  $862.7   million  and  $1,086.9   million,
        respectively, of real estate acquired in satisfaction of debt.

        Depreciation of real estate is computed using the  straight-line  method
        over the estimated useful lives of the properties, which generally range
        from 40 to 50 years.  Accumulated depreciation on real estate was $662.4
        million and $703.1 million at December 31, 1995 and 1994,  respectively.
        Depreciation  expense on real  estate  totaled  $121.7  million,  $117.0
        million and $115.3 million for the years ended  December 31, 1995,  1994
        and 1993, respectively.

                                      F-16



    
<PAGE>



 4)     JOINT VENTURES AND PARTNERSHIPS

        Summarized combined financial  information of real estate joint ventures
        (38 and 47  individual  ventures  as of  December  31,  1995  and  1994,
        respectively) and of limited  partnership  interests accounted for under
        the equity  method,  in which the  Company  has an  investment  of $10.0
        million  or  greater  and an equity  interest  of 10% or  greater  is as
        follows:

<TABLE>
<CAPTION>

                                                                                           DECEMBER 31,
                                                                                ------------------------------------
                                                                                     1995                1994
                                                                                ----------------   -----------------
                                                                                           (IN MILLIONS)
<S>                                                                             <C>                <C>
        FINANCIAL POSITION
        Investments in real estate, at depreciated cost........................  $    2,684.1       $    2,786.7
        Investments in securities, generally at estimated fair value...........       2,459.8            3,071.2
        Cash and cash equivalents..............................................         489.1              359.8
        Other assets...........................................................         270.8              398.7
                                                                                ----------------   -----------------
        Total assets...........................................................       5,903.8            6,616.4
                                                                                ----------------   -----------------
        Borrowed funds - third party...........................................       1,782.3            1,759.6
        Borrowed funds - the Company...........................................         220.5              238.0
        Other liabilities......................................................         593.9              987.7
                                                                                ----------------   -----------------
        Total liabilities......................................................       2,596.7            2,985.3
                                                                                ----------------   -----------------
        Partners' Capital......................................................  $    3,307.1       $    3,631.1
                                                                                ================   =================

        Equity in partners' capital included above.............................  $      902.2       $      964.2
        Equity in limited partnership interests not included above.............         212.8              224.6
        Excess (deficit) of equity in partners' capital over investment cost
          and equity earnings..................................................           3.6               (1.8)
        Notes receivable from joint venture....................................           5.3                6.1
                                                                                ----------------   -----------------
        Carrying Value.........................................................  $    1,123.9       $    1,193.1
                                                                                ================   =================
</TABLE>
<TABLE>
<CAPTION>

                                                                           YEARS ENDED DECEMBER 31,
                                                            --------------------------------------------------------
                                                                  1995               1994                1993
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)
<S>                                                         <C>                 <C>                <C>
        STATEMENTS OF EARNINGS
        Revenues of real estate joint ventures.............  $       463.5       $      537.7       $      602.7
        Revenues of other limited partnership interests....          242.3              103.4              319.1
        Interest expense - third party.....................         (135.3)            (114.9)            (118.8)
        Interest expense - the Company.....................          (41.0)             (36.9)             (52.1)
        Other expenses.....................................         (397.7)            (430.9)            (531.7)
                                                            -----------------   ----------------   -----------------
        Net Earnings.......................................  $       131.8       $       58.4       $      219.2
                                                            =================   ================   =================

        Equity in net earnings included above..............  $        49.1       $       18.9       $       71.6
        Equity in net earnings of limited partnerships
          interests not included above.....................           44.8               25.3               46.3
        Excess of earnings in joint ventures over equity
          ownership percentage and amortization of
          differences in bases.............................             .9                1.8                9.2
        Interest on notes receivable.......................             .1                -                   .5
                                                            -----------------   ----------------   -----------------
        Total Equity in Net Earnings.......................  $        94.9       $       46.0       $      127.6
                                                            =================   ================   =================
</TABLE>

                                      F-17



    
<PAGE>



 5)     NET INVESTMENT INCOME AND INVESTMENT GAINS (LOSSES)

        The sources of net investment income are summarized as follows:
<TABLE>
<CAPTION>

                                                                           YEARS ENDED DECEMBER 31,
                                                            --------------------------------------------------------
                                                                  1995               1994                1993
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)

<S>                                                         <C>                 <C>                <C>
        Fixed maturities...................................  $     1,151.0       $    1,024.5       $      981.7
        Trading account securities.........................            -                  -                709.3
        Securities purchased under resale agreements.......            -                  -                533.8
        Mortgage loans on real estate......................          329.0              384.3              457.4
        Equity real estate.................................          560.4              561.8              539.1
        Other equity investments...........................           76.9               35.7              110.4
        Policy loans.......................................          144.4              122.7              117.0
        Broker-dealer related receivables..................            -                  -                292.2
        Other investment income............................          279.7              336.3              304.9
                                                            -----------------   ----------------   -----------------

          Gross investment income..........................        2,541.4            2,465.3            4,045.8
                                                            -----------------   ----------------   -----------------

        Interest expense to finance short-term trading
          instruments......................................            -                  -                983.4
        Other investment expenses..........................          413.7              434.4              463.1
                                                            -----------------   ----------------   -----------------
          Investment expenses..............................          413.7              434.4            1,446.5
                                                            -----------------   ----------------   -----------------

        Net Investment Income..............................  $     2,127.7       $    2,030.9       $    2,599.3
                                                            =================   ================   =================
</TABLE>

        Investment  gains  (losses),  net,  including  changes in the  valuation
        allowances, are summarized as follows:
<TABLE>
<CAPTION>

                                                                           YEARS ENDED DECEMBER 31,
                                                            --------------------------------------------------------
                                                                  1995               1994                1993
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)

<S>                                                         <C>                 <C>                <C>
        Fixed maturities...................................  $       119.9       $      (14.1)      $      123.1
        Mortgage loans on real estate......................          (40.2)             (43.1)             (65.1)
        Equity real estate.................................          (86.6)              20.6              (18.5)
        Other equity investments...........................           12.8               76.0              119.5
        Dealer and trading gains...........................            -                  -                372.5
        Sales of newly issued Alliance Units...............            -                 52.4                -
        Other..............................................            (.6)               -                  1.9
                                                            -----------------   ----------------   -----------------
        Investment Gains, Net..............................  $         5.3       $       91.8       $      533.4
                                                            =================   ================   =================
</TABLE>

        Writedowns of fixed maturities amounted to $46.7 million,  $30.8 million
        and $5.4 million for the years ended  December 31, 1995,  1994 and 1993,
        respectively.

        For the years ended December 31, 1995 and 1994,  respectively,  proceeds
        received on sales of fixed  maturities  classified as available for sale
        amounted to $8,206.0 million and $5,253.9 million. Gross gains of $211.4
        million and $65.2  million and gross  losses of $64.2  million and $50.8
        million,  respectively,  were  realized  on these  sales.  The change in
        unrealized   investment  gains  (losses)  related  to  fixed  maturities
        classified as available  for sale for the years ended  December 31, 1995
        and  1994   amounted  to  $1,077.2   million   and   $(742.2)   million,
        respectively.

        Gross gains of $188.5  million and gross  losses of $145.0  million were
        realized on sales of investments in fixed maturities held for investment
        and available for sale for the year ended December 31, 1993.


                                      F-18



    
<PAGE>



        During each of the years ended  December 31, 1995 and 1994, one security
        classified  as held to  maturity  was sold and during the eleven  months
        ended   November  30,  1995  and  the  year  ended  December  31,  1994,
        respectively,  twelve and six securities so classified were  transferred
        to the available for sale portfolio.  All actions were taken as a result
        of  a  significant  deterioration  in  creditworthiness.  The  aggregate
        amortized  cost of the  securities  sold  were  $1.0  million  and $19.9
        million with a related  investment  gain of $-0- million and $.8 million
        recognized in 1995 and 1994, respectively;  the aggregate amortized cost
        of the securities  transferred was $116.0 million and $42.8 million with
        gross  unrealized  investment  losses of $3.2  million and $3.1  million
        charged to consolidated shareholders' equity for the eleven months ended
        November 30, 1995 and the year ended December 31, 1994, respectively. On
        December 1, 1995, the Company transferred $4,794.9 million of securities
        classified as held to maturity to the available for sale portfolio. As a
        result,  unrealized gains on fixed maturities  increased $307.0 million,
        offset by deferred policy  acquisition  costs of $73.7 million,  amounts
        attributable to participating  group annuity  contracts of $39.2 million
        and deferred Federal income tax of $67.9 million.

        Investment  gains  from  other  equity  investments  for the year  ended
        December 31, 1993, included $79.9 million generated by DLJ's involvement
        in long-term corporate development investments.

        For the years ended December 31, 1995, 1994 and 1993, investment results
        passed  through to certain  participating  group  annuity  contracts  as
        interest credited to policyholders'  account balances amounted to $131.2
        million, $175.8 million and $243.2 million, respectively.

        During 1995,  Alliance entered into an agreement to acquire the business
        of Cursitor-Eaton Asset Management Company and Cursitor Holdings Limited
        (collectively,  "Cursitor") for approximately  $141.5 million consisting
        of $84.9 million in cash,  1,764,115 of Alliance's publicly traded units
        ("Alliance  Units"),  6% notes aggregating $21.5 million payable ratably
        over four years, and substantial additional  consideration which will be
        determined  at a later date.  The  transaction,  which is expected to be
        completed during the first quarter of 1996, is subject to the receipt of
        consents,  regulatory  approvals,  and certain other closing conditions,
        including  client  approval of the transfer of Cursitor  accounts.  Upon
        completion of this transaction,  the Company's  ownership  percentage of
        Alliance will be reduced.

        In 1994, Alliance sold 4.96 million newly issued Alliance Units to third
        parties at prevailing  market prices.  The sales decreased the Company's
        ownership of  Alliance's  Units from 63.2% to 59.2%.  In  addition,  the
        Company  continues  to  hold  its 1%  general  partnership  interest  in
        Alliance.  The Company recognized an investment gain of $52.4 million as
        a result of these transactions.

        The Company's  ownership  interest in Alliance  will be further  reduced
        upon the exercise of options granted to certain Alliance  employees.  At
        December  31,  1995,  Alliance  had options  outstanding  to purchase an
        aggregate of 4.8 million  Alliance Units at a price ranging from $6.0625
        to $22.25 per unit.  Options are exercisable at a rate of 20% on each of
        the first five anniversary dates from the date of grant.

        Net unrealized  investment gains (losses),  included in the consolidated
        balance  sheets  as a  component  of  equity  and  the  changes  for the
        corresponding years, are summarized as follows:

<TABLE>
<CAPTION>

                                                                           YEARS ENDED DECEMBER 31,
                                                            --------------------------------------------------------
                                                                  1995               1994                1993
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)

<S>                                                         <C>                 <C>                <C>
        Balance, beginning of year.........................  $      (203.0)      $      131.9       $       78.8
        Changes in unrealized investment (losses) gains....        1,117.7             (823.8)             (14.1)
        Effect of adopting SFAS No. 115....................            -                  -                283.9
        Changes in unrealized investment (gains)
          losses attributable to:
            Participating group annuity contracts..........          (78.1)              40.8              (36.2)
            Deferred policy acquisition costs..............         (208.4)             269.5             (150.5)
            Deferred Federal income taxes..................         (290.0)             178.6              (30.0)
                                                            -----------------   ----------------   -----------------
        Balance, End of Year...............................  $       338.2       $     (203.0)      $      131.9
                                                            =================   ================   =================
</TABLE>

                                      F-19



    
<PAGE>



<TABLE>
<CAPTION>

                                                                           YEARS ENDED DECEMBER 31,
                                                            --------------------------------------------------------
                                                                  1995               1994                1993
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)
<S>                                                         <C>                 <C>                <C>
        Balance, end of year comprises:
          Unrealized investment (losses) gains on:
            Fixed maturities...............................  $       615.9       $     (461.3)      $      283.9
            Other equity investments.......................           31.1                7.7               75.8
            Other..........................................           31.6               14.5               25.0
                                                            -----------------   ----------------   -----------------
              Total........................................          678.6             (439.1)             384.7
          Amounts of unrealized investment (gains)
            losses attributable to:
              Participating group annuity contracts........          (72.2)               5.9              (34.9)
              Deferred policy acquisition costs............          (89.4)             119.0             (150.5)
              Deferred Federal income taxes................         (178.8)             111.2              (67.4)
                                                            -----------------   ----------------   -----------------
        Total..............................................  $       338.2       $     (203.0)      $      131.9
                                                            =================   ================   =================
</TABLE>

 6)     CLOSED BLOCK

        Summarized financial information of the Closed Block follows:

<TABLE>
<CAPTION>

                                                                                          DECEMBER 31,
                                                                              --------------------------------------
                                                                                    1995                 1994
                                                                              -----------------    -----------------
                                                                                          (IN MILLIONS)
<S>                                                                           <C>                  <C>
        Assets
        Fixed Maturities:
          Available for sale, at estimated fair value (amortized cost,
            $3,662.8 and $1,270.3)...........................................  $    3,896.2         $    1,197.0
          Held to maturity, at amortized cost (estimated fair value of
            $1,785.0 in 1994)................................................           -                1,927.8
        Mortgage loans on real estate........................................       1,368.8              1,543.7
        Policy loans.........................................................       1,797.2              1,827.9
        Cash and other invested assets.......................................         440.9                442.5
        Deferred policy acquisition costs....................................         823.6                878.1
        Other assets.........................................................         286.1                288.5
                                                                              -----------------    -----------------
        Total Assets.........................................................  $    8,612.8         $    8,105.5
                                                                              =================    =================

        Liabilities
        Future policy benefits and policyholders' account balances...........  $    9,346.7         $    8,965.3
        Other liabilities....................................................         160.5                104.2
                                                                              -----------------    -----------------
        Total Liabilities....................................................  $    9,507.2         $    9,069.5
                                                                              =================    =================
</TABLE>


                                      F-20



    
<PAGE>



<TABLE>
<CAPTION>

                                                                           YEARS ENDED DECEMBER 31,
                                                            --------------------------------------------------------
                                                                  1995               1994                1993
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)
<S>                                                         <C>                 <C>                <C>
        Revenues
        Premiums and other revenue.........................  $       753.4       $       798.1      $      860.2
        Investment income (net of investment
          expenses of $26.7, $19.0 and $17.3)..............          538.9               523.0             526.5
        Investment losses, net.............................          (20.2)              (24.0)            (15.0)
                                                            -----------------   ----------------   -----------------
              Total revenues...............................        1,272.1             1,297.1           1,371.7
                                                            -----------------   ----------------   -----------------

        Benefits and Other Deductions
        Policyholders' benefits and dividends..............        1,085.1             1,075.6           1,141.4
        Other operating costs and expenses.................           62.6                70.5             102.0
                                                            -----------------   ----------------   -----------------
              Total benefits and other deductions..........        1,147.7             1,146.1           1,243.4
                                                            -----------------   ----------------   -----------------

        Contribution from the Closed Block.................  $       124.4       $       151.0      $      128.3
                                                            =================   ================   =================
</TABLE>

        The fixed maturity  portfolio,  based on amortized  cost,  includes $4.3
        million and $23.8  million at December 31, 1995 and 1994,  respectively,
        of restructured  securities  which includes  problem fixed maturities of
        $1.9 million and $6.4 million, respectively.

        During  the  eleven  months  ended   November  30,  1995,  one  security
        classified as held to maturity was sold and ten securities classified as
        held to maturity were  transferred to the available for sale  portfolio.
        All   actions    resulted   from   a   significant    deterioration   in
        creditworthiness.  The  amortized  cost of the  security  sold  was $4.2
        million. The aggregate amortized cost of the securities  transferred was
        $81.3  million with gross  unrealized  investment  losses of $.1 million
        transferred  to  equity.  At  December  1,  1995,  $1,750.7  million  of
        securities  classified  as  held to  maturity  were  transferred  to the
        available for sale  portfolio.  As a result,  unrealized  gains of $88.5
        million on fixed maturities were recognized and offset by an increase to
        the deferred dividend liability.  Implementation of SFAS No. 115 for the
        valuation  of fixed  maturities  at December  31,  1993  resulted in the
        recognition of a deferred dividend liability of $49.6 million.

        At December 31, 1995 and 1994, problem mortgage loans on real estate had
        an amortized cost of $36.5 million and $27.6 million,  respectively, and
        mortgage  loans on real  estate  for which the  payment  terms have been
        restructured had an amortized cost of $137.7 million and $179.2 million,
        respectively.  At December 31, 1995 and 1994, the restructured  mortgage
        loans on real estate  amount  included  $8.8  million  and $.7  million,
        respectively, of problem mortgage loans on real estate.

        Valuation  allowances  amounted to $18.4  million  and $46.2  million on
        mortgage  loans on real  estate  and $4.3  million  and $2.6  million on
        equity  real  estate  at  December  31,  1995  and  1994,  respectively.
        Writedowns  of fixed  maturities  amounted  to $16.8  million  and $15.9
        million and $1.7 million for the years ended December 31, 1995, 1994 and
        1993, respectively.

        Many  expenses  related  to  Closed  Block  operations  are  charged  to
        operations  outside of the Closed Block;  accordingly,  the contribution
        from the Closed Block does not represent the actual profitability of the
        Closed Block  operations.  Operating  costs and expenses  outside of the
        Closed Block are, therefore, disproportionate to the business outside of
        the Closed Block.


                                      F-21



    
<PAGE>



 7)     DISCONTINUED OPERATIONS

        Summarized financial information of the GIC Segment follows:
<TABLE>
<CAPTION>

                                                                                          DECEMBER 31,
                                                                              --------------------------------------
                                                                                    1995                 1994
                                                                              -----------------    -----------------
                                                                                          (IN MILLIONS)
<S>                                                                           <C>                  <C>
        Assets
        Mortgage loans on real estate........................................  $    1,485.8         $    1,730.5
        Equity real estate...................................................       1,122.1              1,194.8
        Other invested assets................................................         665.2                978.8
        Other assets.........................................................         579.3                529.5
                                                                              -----------------    -----------------
        Total Assets.........................................................  $    3,852.4         $    4,433.6
                                                                              =================    =================

        Liabilities
        Policyholders' liabilities...........................................  $    1,399.8         $    1,924.0
        Allowance for future losses..........................................         164.2                185.6
        Amounts due to continuing operations.................................       2,097.1              2,108.6
        Other liabilities....................................................         191.3                215.4
                                                                              -----------------    -----------------
        Total Liabilities....................................................  $    3,852.4         $    4,433.6
                                                                              =================    =================
</TABLE>
<TABLE>
<CAPTION>

                                                                           YEARS ENDED DECEMBER 31,
                                                            --------------------------------------------------------
                                                                  1995               1994                1993
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)
<S>                                                         <C>                 <C>                <C>
        Revenues
        Investment income (net of investment expenses
          of $143.8, $174.0 and $175.8)....................  $       325.1       $      395.0       $      535.1
        Investment (losses) gains, net.....................          (22.9)              26.8              (22.6)
        Policy fees, premiums and other income.............             .7                 .3                8.7
                                                            -----------------   ----------------   -----------------
        Total revenues.....................................          302.9              422.1              521.2

        Benefits and other deductions......................          328.0              443.8              545.9
                                                            -----------------   ----------------   -----------------
        Losses Charged to Allowance for Future Losses......  $       (25.1)      $      (21.7)      $      (24.7)
                                                            =================   ================   =================
</TABLE>

        In 1991, the Company  established a pre-tax  provision of $396.7 million
        for the  estimated  future  losses of the GIC  Segment.  At December 31,
        1993,  implementation  of  SFAS  No.  115  for the  valuation  of  fixed
        maturities  resulted  in  a  benefit  of  $13.1  million,  offset  by  a
        corresponding addition to the allowance for future losses.

        The amounts due to continuing  operations at December 31, 1994 consisted
        of  $3,324.0  million  borrowed  by  the  GIC  Segment  from  continuing
        operations,  offset by $1,215.4  million  representing  an obligation of
        continuing  operations to provide assets to fund the accumulated deficit
        of the GIC Segment. In January 1995, continuing  operations  transferred
        $1,215.4  million  in cash  to the  GIC  Segment  in  settlement  of its
        obligation.  Subsequently,  the GIC Segment remitted $1,155.4 million in
        cash to continuing  operations in partial repayment of borrowings by the
        GIC Segment.  No gains or losses were recognized on these  transactions.
        Amounts due to continuing  operations at December 31, 1995, consisted of
        $2,097.1 million borrowed by the discontinued GIC Segment.


                                      F-22



    
<PAGE>



        Investment  income  included $88.2 million and $97.7 million of interest
        income for the years ended December 31, 1994 and 1993, respectively,  on
        amounts due from continuing  operations.  Benefits and other  deductions
        includes $154.6  million,  $219.7 million and $197.1 million of interest
        expense related to amounts borrowed from continuing  operations in 1995,
        1994 and 1993, respectively.

        Valuation  allowances  amounted to $19.2  million  and $50.2  million on
        mortgage  loans on real estate and $77.9  million  and $74.7  million on
        equity  real  estate  at  December  31,  1995  and  1994,  respectively.
        Writedowns of fixed maturities  amounted to $8.1 million,  $17.8 million
        and $1.1 million for the years ended  December 31, 1995,  1994 and 1993,
        respectively.

        The fixed maturity  portfolio,  based on amortized cost,  includes $15.1
        million and $43.3  million at December 31, 1995 and 1994,  respectively,
        of  restructured   securities.   These  amounts  include  problem  fixed
        maturities  of $6.1  million and $9.7  million at December  31, 1995 and
        1994, respectively.

        At December 31, 1995 and 1994, problem mortgage loans on real estate had
        amortized  costs of $35.4 million and $14.9 million,  respectively,  and
        mortgage  loans on real  estate  for which the  payment  terms have been
        restructured  had amortized  costs of $289.3 million and $371.2 million,
        respectively.

        At December  31, 1995 and 1994,  the GIC Segment had $310.9  million and
        $312.2 million, respectively, of real estate acquired in satisfaction of
        debt.

 8)     SHORT-TERM AND LONG-TERM DEBT

        Short-term and long-term debt consists of the following:

<TABLE>
<CAPTION>

                                                                                          DECEMBER 31,
                                                                              --------------------------------------
                                                                                    1995                 1994
                                                                              -----------------    -----------------
                                                                                          (IN MILLIONS)

<S>                                                                           <C>                  <C>
        Short-term debt......................................................  $        -           $       20.0
                                                                              -----------------    -----------------
        Long-term debt:
        Equitable Life:
          Surplus notes, 6.95%, scheduled to mature 2005.....................         399.3                  -
          Surplus notes, 7.70%, scheduled to mature 2015.....................         199.6                  -
          Eurodollar notes, 10.375% due 1995.................................           -                   34.6
          Eurodollar notes, 10.5% due 1997...................................          76.2                 76.2
          Zero coupon note, 11.25% due 1997..................................         120.1                107.8
          Other..............................................................          16.3                 14.3
                                                                              -----------------    -----------------
              Total Equitable Life...........................................         811.5                232.9
                                                                              -----------------    -----------------
        Wholly Owned and Joint Venture Real Estate:
          Mortgage notes, 4.98% - 12.75% due through 2019....................       1,084.4              1,080.6
                                                                              -----------------    -----------------
        Alliance:
          Other..............................................................           3.4                  3.9
                                                                              -----------------    -----------------
        Total long-term debt.................................................       1,899.3              1,317.4
                                                                              -----------------    -----------------

        Total Short-term and Long-term Debt..................................  $    1,899.3         $    1,337.4
                                                                              =================    =================
</TABLE>

        Short-term Debt
        ---------------

        Equitable  Life has a $350.0 million bank credit  facility  available to
        fund  short-term  working capital needs and to facilitate the securities
        settlement  process.  The  credit  facility  consists  of two  types  of
        borrowing  options with varying  interest rates.  The interest rates are
        based on external  indices  dependent  on the type of  borrowing  and at
        December 31, 1995 range from 5.8% (the London  Interbank  Offering  Rate
        plus  22.5  basis  points)  to 8.5%  (the  prime  rate).  There  were no
        borrowings  outstanding  under this bank credit facility at December 31,
        1995.

                                      F-23



    
<PAGE>



        Equitable  Life has a  commercial  paper  program with an issue limit of
        $500.0 million. This program is available for general corporate purposes
        used to support  Equitable  Life's  liquidity  needs and is supported by
        Equitable Life's existing $350.0 million five-year bank credit facility.
        There were no borrowings  outstanding under this program at December 31,
        1995.

        In 1994, Alliance established a $100.0 million revolving credit facility
        with several  banks.  On March 31, 1997, the revolving  credit  facility
        converts  into a term loan  payable in  quarterly  installments  through
        March 31, 1999.  Outstanding  borrowings  generally bear interest at the
        Eurodollar  rate plus .875% per annum  through March 31, 1997 and at the
        Eurodollar rate plus 1.125% per annum after conversion through March 31,
        1999. In addition,  a quarterly commitment fee of .25% per annum is paid
        on the average daily unused amount.  At December 31, 1995, there were no
        amounts outstanding under the facility.

        In 1994,  Alliance also  established a $100.0 million  commercial  paper
        program and entered into a three-year  $100.0 million  revolving  credit
        facility with a group of commercial banks to support commercial paper to
        be issued under the program and for general corporate purposes.  Amounts
        outstanding  under the facility  bear interest at an annual rate ranging
        from the Eurodollar  rate plus .225% to the Eurodollar rate plus .2875%.
        A fee of .125% per annum is paid  quarterly on the entire  facility.  At
        December 31,  1995,  Alliance  had not issued any  commercial  paper and
        there were no amounts outstanding under the revolving credit facility.

        During 1994,  EREIM  established two bank lines of credit totaling $30.0
        million of which $20.0 million was outstanding at December 31, 1994.

        Long-term Debt
        --------------

        Several of the long-term  debt  agreements  have  restrictive  covenants
        related  to the total  amount of debt,  net  tangible  assets  and other
        matters. The Company is in compliance with all debt covenants.

        On December 18, 1995,  Equitable Life issued, in accordance with Section
        1307 of the New York  Insurance  Law,  $400.0  million of surplus  notes
        having an interest rate of 6.95%  scheduled to mature in 2005 and $200.0
        million of surplus notes having an interest  rate of 7.70%  scheduled to
        mature in 2015.  Proceeds  from the  issuance of the surplus  notes were
        $596.6 million,  net of related issuance costs. The unamortized discount
        on the surplus notes was $1.1 million at December 31, 1995.  Payments of
        interest  on or  principal  of the  surplus  notes are  subject to prior
        approval by the New York Insurance Department.

        The Company has pledged real estate, mortgage loans, cash and securities
        amounting to $1,629.7  million and $1,744.4 million at December 31, 1995
        and 1994, respectively, as collateral for certain long-term debt.

        At December 31, 1995,  aggregate  maturities of the long-term debt based
        on required  principal  payments at maturity for 1996 and the succeeding
        four years are $124.0  million,  $466.6 million,  $309.5 million,  $15.8
        million, respectively, and $1,015.0 million thereafter.

 9)     FEDERAL INCOME TAXES

        A  summary  of  the  Federal   income  tax  expense   (benefit)  in  the
        consolidated statements of earnings is shown below:

<TABLE>
<CAPTION>

                                                                           YEARS ENDED DECEMBER 31,
                                                            --------------------------------------------------------
                                                                  1995               1994                1993
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)
<S>                                                         <C>                 <C>                <C>
        Federal income tax expense (benefit):
          Current..........................................  $       (11.7)      $        4.0       $      115.8
          Deferred.........................................          124.1               97.2              (24.5)
                                                            -----------------   ----------------   -----------------
        Total..............................................  $       112.4       $      101.2       $       91.3
                                                            =================   ================   =================
</TABLE>

                                      F-24



    
<PAGE>



        The Federal income taxes  attributable  to  consolidated  operations are
        different from the amounts determined by multiplying the earnings before
        Federal income taxes and cumulative  effect of accounting  change by the
        expected  Federal  income tax rate of 35%. The sources of the difference
        and the tax effects of each are as follows:

<TABLE>
<CAPTION>

                                                                           YEARS ENDED DECEMBER 31,
                                                            --------------------------------------------------------
                                                                  1995               1994                1993
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)

<S>                                                         <C>                 <C>                <C>
        Expected Federal income tax expense................  $       143.5       $      138.1       $      106.3
        Differential earnings amount.......................            -                (16.8)             (23.2)
        Adjustment of tax audit reserves...................            4.1               (4.6)              22.9
        Tax rate adjustment................................            -                  -                 (5.0)
        Other..............................................          (35.2)             (15.5)              (9.7)
                                                            -----------------   ---------------    -----------------
        Federal Income Tax Expense.........................  $       112.4       $      101.2       $       91.3
                                                            =================   ================   =================
</TABLE>

        Prior  to the  date  of  demutualization,  Equitable  Life  reduced  its
        deduction  for  policyholder  dividends  by  the  differential  earnings
        amount.  This amount was  computed,  for each tax year,  by  multiplying
        Equitable Life's average equity base, as determined for tax purposes, by
        an  estimate  of the excess of an imputed  earnings  rate for stock life
        insurance  companies over the average  mutual life insurance  companies'
        earnings rate. The  differential  earnings  amount for each tax year was
        subsequently recomputed when actual earnings rates were published by the
        Internal Revenue Service.  As a stock life insurance company,  Equitable
        Life is no longer required to reduce its policyholder dividend deduction
        by the differential  earnings amount, but differential  earnings amounts
        for  pre-demutualization  years were still being  recomputed in 1994 and
        1993.

        The  components  of the net  deferred  Federal  income  tax asset are as
        follows:

<TABLE>
<CAPTION>

                                                       DECEMBER 31, 1995                  December 31, 1994
                                                ---------------------------------  ---------------------------------
                                                    ASSETS         LIABILITIES         Assets         Liabilities
                                                ---------------  ----------------  ---------------   ---------------
                                                                           (IN MILLIONS)
<S>                                             <C>              <C>               <C>               <C>
        Deferred policy acquisition costs,
          reserves and reinsurance.............  $       -        $      303.2      $        -        $     220.3
        Investments............................          -               326.9               -               18.7
        Compensation and related benefits......        293.0               -               307.3              -
        Other..................................          -                32.3               -                5.8
                                                ---------------  ----------------  ---------------   ---------------
        Total..................................  $     293.0      $      662.4      $      307.3      $     244.8
                                                ===============  ================  ===============   ===============
</TABLE>

        The deferred Federal income tax expense (benefit)  impacting  operations
        reflect  the  net tax  effects  of  temporary  differences  between  the
        carrying  amounts  of assets and  liabilities  for  financial  reporting
        purposes  and the amounts used for income tax  purposes.  The sources of
        these temporary differences and the tax effects of each are as follows:
<TABLE>
<CAPTION>

                                                                           YEARS ENDED DECEMBER 31,
                                                            --------------------------------------------------------
                                                                  1995               1994                1993
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)
<S>                                                         <C>                 <C>                <C>
        Deferred policy acquisition costs, reserves
          and reinsurance..................................  $        55.1       $       13.0       $      (46.7)
        Investments........................................           13.0               89.3               60.4
        Compensation and related benefits..................           30.8               10.0              (50.1)
        Other..............................................           25.2              (15.1)              11.9
                                                            -----------------   ----------------   -----------------
        Deferred Federal Income Tax Expense (Benefit)......  $       124.1       $       97.2       $      (24.5)
                                                            =================   ================   =================
</TABLE>

                                      F-25



    
<PAGE>



        The  Internal  Revenue  Service  completed  its  audit of the  Company's
        Federal income tax returns for the years 1984 through 1988. There was no
        material effect on the Company's consolidated results of operations.

10)     REINSURANCE AGREEMENTS

        The Insurance Group assumes and cedes  reinsurance  with other insurance
        companies.  The Insurance Group evaluates the financial condition of its
        reinsurers to minimize its exposure to significant losses from reinsurer
        insolvencies.  The  effect  of  reinsurance  (excluding  group  life and
        health) is summarized as follows:

<TABLE>
<CAPTION>

                                                                           YEARS ENDED DECEMBER 31,
                                                            --------------------------------------------------------
                                                                  1995               1994                1993
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)

<S>                                                         <C>                 <C>                <C>
        Direct premiums....................................  $       474.2       $      476.7       $      458.8
        Reinsurance assumed................................          171.3              180.5              169.9
        Reinsurance ceded..................................          (38.7)             (31.6)             (29.6)
                                                            -----------------   ----------------   -----------------
        Premiums...........................................  $       606.8       $      625.6       $      599.1
                                                            =================   ================   =================

        Universal Life and Investment-type Product
          Policy Fee Income Ceded..........................  $        38.9       $       27.5       $       33.7
                                                            =================   ================   =================
        Policyholders' Benefits Ceded......................  $        48.2       $       20.7       $       72.3
                                                            =================   ================   =================
        Interest Credited to Policyholders' Account
          Balances Ceded...................................  $        28.5       $       25.4       $       24.1
                                                            =================   ================   =================
</TABLE>

        In February 1993,  management  established a practice  limiting the risk
        retention on new policies  issued by the Insurance Group to a maximum of
        $5.0  million.  In  addition,  effective  January 1, 1994,  all in force
        business  above $5.0 million was  reinsured.  The  Insurance  Group also
        reinsures the entire risk on certain  substandard  underwriting risks as
        well as in certain other cases.

        The Insurance  Group cedes 100% of its group life and health business to
        a third party insurance company.  Premiums ceded totaled $260.6 million,
        $241.0 million and $895.1 million for the years ended December 31, 1995,
        1994 and 1993, respectively. Ceded death and disability benefits totaled
        $188.1  million,  $235.5  million and $787.8 million for the years ended
        December 31, 1995, 1994 and 1993,  respectively.  Insurance  liabilities
        ceded totaled $724.2 million and $833.4 million at December 31, 1995 and
        1994, respectively.

11)     EMPLOYEE BENEFIT PLANS

        The Company sponsors  qualified and non-qualified  defined benefit plans
        covering   substantially  all  employees  (including  certain  qualified
        part-time employees), managers and certain agents. The pension plans are
        non-contributory  and benefits  are based on a cash  balance  formula or
        years of service and final average earnings,  if greater,  under certain
        grandfathering  rules in the plans.  The Company's  funding policy is to
        make the minimum contribution required by the Employee Retirement Income
        Security Act of 1974.

        Components of net periodic  pension  (credit) cost for the qualified and
        non-qualified plans are as follows:

<TABLE>
<CAPTION>

                                                                           YEARS ENDED DECEMBER 31,
                                                            --------------------------------------------------------
                                                                  1995               1994                1993
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)

<S>                                                         <C>                 <C>                <C>
        Service cost.......................................  $        30.0       $       30.3       $       29.8
        Interest cost on projected benefit obligations.....          122.0              111.0              108.0
        Actual return on assets............................         (309.2)              24.4             (178.6)
        Net amortization and deferrals.....................          155.6             (142.5)              55.3
                                                            -----------------   ----------------   -----------------
        Net Periodic Pension (Credit) Cost.................  $        (1.6)      $       23.2       $       14.5
                                                            =================   ================   =================
</TABLE>

                                      F-26



    
<PAGE>



    The funded status of the qualified and non-qualified pension plans is as
    follows:

<TABLE>
<CAPTION>

                                                                                           DECEMBER 31,
                                                                                ------------------------------------
                                                                                     1995                1994
                                                                                ----------------   -----------------
                                                                                           (IN MILLIONS)
<S>                                                                             <C>                <C>
        Actuarial present value of obligations:
          Vested...............................................................  $    1,642.4       $    1,295.5
          Non-vested...........................................................          10.9                8.7
                                                                                ---------------    -----------------
        Accumulated Benefit Obligation.........................................  $    1,653.3       $    1,304.2
                                                                                ================   =================

        Plan assets at fair value..............................................  $    1,503.8       $    1,193.5
        Projected benefit obligation...........................................       1,743.0            1,403.4
                                                                                ----------------   -----------------
        Projected benefit obligation in excess of plan assets..................        (239.2)            (209.9)
        Unrecognized prior service cost........................................         (25.5)             (33.2)
        Unrecognized net loss from past experience different from that
          assumed..............................................................         368.2              298.9
        Unrecognized net asset at transition...................................          (7.3)             (20.8)
        Additional minimum liability...........................................         (51.9)             (37.8)
                                                                                ----------------   -----------------
        Prepaid (Accrued) Pension Cost.........................................  $       44.3       $       (2.8)
                                                                                ================   =================
</TABLE>

        The  discount  rate and rate of increase in future  compensation  levels
        used in  determining  the actuarial  present value of projected  benefit
        obligations were 7.25% and 4.50%, respectively, at December 31, 1995 and
        8.75% and 4.88%,  respectively,  at December 31, 1994.  As of January 1,
        1995 and 1994,  the expected  long-term rate of return on assets for the
        retirement plan was 11% and 10%, respectively.

        The  Company  recorded,  as a  reduction  of  shareholder's  equity,  an
        additional  minimum pension liability of $35.1 million and $2.7 million,
        net  of  Federal   income   taxes,   at  December  31,  1995  and  1994,
        respectively,   representing  the  excess  of  the  accumulated  benefit
        obligation  over  the fair  value of plan  assets  and  accrued  pension
        liability.

        The  pension  plan's  assets  include   corporate  and  government  debt
        securities,  equity  securities,  equity real estate and shares of Group
        Trusts managed by Alliance.

        As of December 31, 1993,  the Company  changed the method of determining
        the market-related  value of plan assets from fair value to a calculated
        value.  This change in estimate had no material  effect on the Company's
        consolidated statements of earnings.

        Prior to 1987, the qualified plan funded participants'  benefits through
        the purchase of non-participating annuity contracts from Equitable Life.
        Benefit payments under these contracts were approximately $36.4 million,
        $38.1 million and $39.9  million for the years ended  December 31, 1995,
        1994 and 1993, respectively.

        The  Company  provides  certain  medical  and  life  insurance  benefits
        (collectively,  "postretirement  benefits")  for  qualifying  employees,
        managers and agents  retiring from the Company on or after attaining age
        55 who have at least 10 years of service.  The life  insurance  benefits
        are related to age and salary at retirement. The costs of postretirement
        benefits are  recognized in accordance  with the  provisions of SFAS No.
        106. The Company  continues to fund  postretirement  benefits costs on a
        pay-as-you-go basis and, for the years ended December 31, 1995, 1994 and
        1993, the Company made  estimated  postretirement  benefits  payments of
        $31.1 million, $29.8 million and $29.7 million, respectively.

                                      F-27



    
<PAGE>



        The  following  table  sets  forth the  postretirement  benefits  plan's
        status,  reconciled to amounts recognized in the Company's  consolidated
        financial statements:

<TABLE>
<CAPTION>

                                                                           YEARS ENDED DECEMBER 31,
                                                            --------------------------------------------------------
                                                                  1995               1994                1993
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)

<S>                                                         <C>                 <C>                <C>
        Service cost.......................................  $         4.0       $        3.9       $        5.3
        Interest cost on accumulated postretirement
          benefits obligation..............................           34.7               28.6               29.2
        Unrecognized prior service cost....................           (2.3)              (3.9)              (6.9)
        Net amortization and deferrals.....................            -                  -                  1.5
                                                            -----------------   ----------------   -----------------
        Net Periodic Postretirement Benefits Costs.........  $        36.4       $       28.6       $       29.1
                                                            =================   ================   =================

</TABLE>
<TABLE>
<CAPTION>

                                                                                           DECEMBER 31,
                                                                                ------------------------------------
                                                                                     1995                1994
                                                                                ----------------   -----------------
                                                                                           (IN MILLIONS)
<S>                                                                             <C>                <C>
        Accumulated postretirement benefits obligation:
          Retirees.............................................................  $      391.8       $      300.4
          Fully eligible active plan participants..............................          50.4               33.0
          Other active plan participants.......................................          64.2               44.0
                                                                                ----------------   -----------------
                                                                                        506.4              377.4
        Unrecognized benefit of plan amendments................................           -                  3.2
        Unrecognized prior service cost........................................          56.3               61.9
        Unrecognized net loss from past experience different from that
          assumed and from changes in assumptions..............................        (181.3)             (64.7)
                                                                                ----------------   -----------------
        Accrued Postretirement Benefits Cost...................................  $      381.4       $      377.8
                                                                                ================   =================
</TABLE>

        In  1993,   the  Company   amended  the  cost  sharing   provisions   of
        postretirement  medical benefits.  At January 1, 1994,  medical benefits
        available  to  retirees  under age 65 are the same as those  offered  to
        active  employees  and medical  benefits will be limited to 200% of 1993
        costs for all participants.

        The  assumed   health  care  cost  trend  rate  used  in  measuring  the
        accumulated   postretirement   benefits  obligation  was  10%  in  1995,
        gradually  declining  to 3.5% in the  year  2008  and in 1994  was  10%,
        gradually  declining to 5% in the year 2004.  The discount  rate used in
        determining the accumulated postretirement benefits obligation was 7.25%
        and 8.75% at December 31, 1995 and 1994, respectively.

        If the health care cost trend rate assumptions were increased by 1%, the
        accumulated  postretirement  benefits obligation as of December 31, 1995
        would be  increased  6.5%.  The effect of this  change on the sum of the
        service cost and interest cost would be an increase of 6.7%.

12)     DERIVATIVES AND FAIR VALUE OF FINANCIAL INSTRUMENTS

        Derivatives
        -----------

        The Insurance Group primarily uses derivatives for asset/liability  risk
        management and for hedging individual securities. Derivatives mainly are
        utilized to reduce the  Insurance  Group's  exposure  to  interest  rate
        fluctuations.  Accounting for interest rate swap  transactions  is on an
        accrual   basis.   Gains  and  losses  related  to  interest  rate  swap
        transactions are amortized as yield  adjustments over the remaining life
        of the underlying  hedged  security.  Income and expense  resulting from
        interest rate swap  activities  are reflected in net  investment  income
        except for hedging  transactions related to insurance  liabilities.  The
        notional amount of matched  interest rate swaps  outstanding at December
        31, 1995 was $1,120.8  million.  The average unexpired terms at December
        31, 1995 range from 2.5 to 3.0 years.  At December 31, 1995, the cost of
        terminating  outstanding  matched  swaps in a loss  position  was  $15.9
        million and the unrealized gain on

                                  F-28



    
<PAGE>



        outstanding  matched  swaps in a gain  position was $19.0  million.  The
        Company  has no  intention  of  terminating  these  contracts  prior  to
        maturity.  During  1995,  1994 and  1993,  net  gains  (losses)  of $1.4
        million, $(.2) million and $-0- million, respectively,  were recorded in
        connection  with  interest  rate  swap  activity.   Equitable  Life  has
        implemented  an interest  rate cap program  designed to hedge  crediting
        rates  on   interest-sensitive   individual  annuities  contracts.   The
        outstanding notional amounts at December 31, 1995 of contracts purchased
        and sold were $2,625.0 million and $300.0 million, respectively. The net
        premium paid by Equitable Life on these  contracts was $12.5 million and
        is being amortized ratably over the contract periods ranging from 3 to 5
        years.  Income and expense  resulting from this program are reflected as
        an adjustment to interest credited to policyholders' account balances.

        Substantially all of DLJ's business related derivatives is by its nature
        trading  activities  which are  primarily  for the  purpose of  customer
        accommodations.  DLJ's derivative  activities  consist of option writing
        and  trading in forward  and  futures  contracts.  Derivative  financial
        instruments have both on-and-off balance sheet implications depending on
        the nature of the contracts.  DLJ's involvement in swap contracts is not
        significant.

        Fair Value of Financial Instruments
        -----------------------------------

        The Company  defines  fair value as the quoted  market  prices for those
        instruments  that are  actively  traded in financial  markets.  In cases
        where quoted market prices are not available,  fair values are estimated
        using  present  value  or other  valuation  techniques.  The fair  value
        estimates  are made at a  specific  point in  time,  based on  available
        market  information  and  judgments  about  the  financial   instrument,
        including estimates of timing,  amount of expected future cash flows and
        the credit standing of counterparties. Such estimates do not reflect any
        premium or discount that could result from offering for sale at one time
        the Company's entire holdings of a particular financial instrument,  nor
        do they consider the tax impact of the  realization of unrealized  gains
        or  losses.   In  many  cases,   the  fair  value  estimates  cannot  be
        substantiated  by  comparison  to  independent   markets,  nor  can  the
        disclosed value be realized in immediate settlement of the instrument.

        Certain  financial  instruments  are  excluded,  particularly  insurance
        liabilities  other than financial  guarantees and investment  contracts.
        Fair market  value of  off-balance-sheet  financial  instruments  of the
        Insurance Group was not material at December 31, 1995 and 1994.

        Fair  value  for  mortgage   loans  on  real  estate  are  estimated  by
        discounting  future contractual cash flows using interest rates at which
        loans with similar  characteristics  and credit  quality  would be made.
        Fair values for foreclosed mortgage loans and problem mortgage loans are
        limited to the  estimated  fair value of the  underlying  collateral  if
        lower.

        The estimated  fair values for the Company's  liabilities  under GIC and
        association  plan contracts are estimated using  contractual  cash flows
        discounted based on the T. Rowe Price GIC Index Rate for the appropriate
        duration.  For  durations  in excess of the  published  index rate,  the
        appropriate  Treasury  rate is used plus a spread  equal to the  longest
        duration GIC rate spread published.

        The estimated  fair values for those group annuity  contracts  which are
        classified  as investment  contracts are measured at the estimated  fair
        value  of  the  underlying  assets.  Deposit  administration   contracts
        (included  with  group  annuity   contracts)   classified  as  insurance
        contracts are measured at estimated fair value of the underlying assets.
        The estimated fair values for single premium deferred annuities ("SPDA")
        are estimated using projected cash flows  discounted at current offering
        rates.  The  estimated  fair  values  for  supplementary  contracts  not
        involving  life  contingencies  ("SCNILC")  and  annuities  certain  are
        derived using  discounted  cash flows based upon the  estimated  current
        offering rate.

        Fair value for  long-term  debt is  determined  using  published  market
        values, where available,  or contractual cash flows discounted at market
        interest rates. The estimated fair values for non-recourse mortgage debt
        are  determined by  discounting  contractual  cash flows at a rate which
        takes  into  account  the level of  current  market  interest  rates and
        collateral  risk. The estimated  fair values for recourse  mortgage debt
        are  determined by  discounting  contractual  cash flows at a rate based
        upon  current  interest  rates of other  companies  with credit  ratings
        similar  to  the  Company.   The  Company's  fair  value  of  short-term
        borrowings approximates their carrying value.

                                      F-29



    
<PAGE>



        The following  table  discloses  carrying value and estimated fair value
        for financial instruments not otherwise disclosed in Notes 3, 6 and 7:

<TABLE>
<CAPTION>

                                                                           DECEMBER 31,
                                                --------------------------------------------------------------------
                                                              1995                               1994
                                                ---------------------------------  ---------------------------------
                                                   CARRYING         ESTIMATED         Carrying         Estimated
                                                    VALUE          FAIR VALUE          Value           Fair Value
                                                ---------------  ----------------  ---------------   ---------------
                                                                           (IN MILLIONS)
<S>                                              <C>              <C>               <C>               <C>
        Consolidated Financial Instruments:
        -----------------------------------
        Mortgage loans on real estate..........  $    3,638.3     $     3,973.6     $     4,018.0     $    3,919.4
        Other joint ventures...................         492.7             492.7             544.4            544.4
        Policy loans...........................       1,976.4           2,057.5           1,731.2          1,676.6
        Policyholders' account balances:
          Association plans....................         101.0             100.0             141.0            141.0
          Group annuity contracts..............       2,335.0           2,395.0           2,450.0          2,469.0
          SPDA.................................       1,265.8           1,272.0           1,744.3          1,732.7
          Annuities certain and SCNILC.........         649.1             680.7             599.1            624.7
        Long-term debt.........................       1,899.3           1,962.9           1,317.4          1,249.2

        Closed Block Financial Instruments:
        -----------------------------------
        Mortgage loans on real estate..........       1,368.8           1,461.4           1,543.7          1,477.8
        Other equity investments...............         151.6             151.6             179.5            179.5
        Policy loans...........................       1,797.2           1,891.4           1,827.9          1,721.9
        SCNILC liability.......................          34.8              34.5              39.5             37.0

        GIC Segment Financial Instruments:
        ----------------------------------
        Mortgage loans on real estate..........       1,485.8           1,666.1           1,730.5          1,743.7
        Fixed maturities.......................         107.4             107.4             219.3            219.3
        Other equity investments...............         455.9             455.9             591.8            591.8
        Guaranteed interest contracts..........         329.0             352.0             835.0            855.0
        Long-term debt.........................         135.1             136.0             134.8            127.9
</TABLE>

13)     COMMITMENTS AND CONTINGENT LIABILITIES

        The Company  has  provided,  from time to time,  certain  guarantees  or
        commitments  to  affiliates,  investors and others.  These  arrangements
        include commitments by the Company,  under certain  conditions:  to make
        liquidity  advances  to cover  delinquent  principal  and  interest  and
        property protection  expenses with respect to loan servicing  agreements
        for  securitized  mortgage loans which at December 31, 1995 totaled $2.8
        billion (as of December 31, 1995,  $4.0 million have been advanced under
        these  commitments);  to  make  capital  contributions  of up to  $246.7
        million to  affiliated  real estate joint  ventures;  to provide  equity
        financing to certain limited  partnerships of $129.4 million at December
        31, 1995,  under  existing loan or loan  commitment  agreements;  and to
        provide  short-term  financing  loans which at December 31, 1995 totaled
        $45.8  million.  Management  believes  the  Company  will not  incur any
        material losses as a result of these commitments.

        Equitable  Life  is the  obligor  under  certain  structured  settlement
        agreements  which  it  had  entered  into  with  unaffiliated  insurance
        companies  and  beneficiaries.  To satisfy its  obligations  under these
        agreements,  Equitable  Life owns  single  premium  annuities  issued by
        previously wholly owned life insurance subsidiaries.  Equitable Life has
        directed  payment  under  these  annuities  to be made  directly  to the
        beneficiaries under the structured settlement  agreements.  A contingent
        liability exists with respect to these agreements  should the previously
        wholly  owned   subsidiaries  be  unable  to  meet  their   obligations.
        Management  believes the satisfaction of those  obligations by Equitable
        Life is remote.

        At December 31, 1995,  the Insurance  Group had $29.0 million of letters
        of credit outstanding.

                                      F-30



    
<PAGE>



14)     LITIGATION

        A number of lawsuits have been filed against life and health insurers in
        the  jurisdictions  in  which  Equitable  Life and its  subsidiaries  do
        business involving insurers' sales practices,  alleged agent misconduct,
        failure to properly  supervise  agents,  and other matters.  Some of the
        lawsuits have  resulted in the award of  substantial  judgments  against
        other insurers,  including  material amounts of punitive damages,  or in
        substantial   settlements.   In  some  states  juries  have  substantial
        discretion  in  awarding  punitive  damages.   Equitable  Life  and  its
        insurance  subsidiaries,  like other life and health insurers, from time
        to time are involved in such  litigation.  To date,  no such lawsuit has
        resulted in an award or  settlement of any material  amount  against the
        Company.  Among  litigations  pending  against  Equitable  Life  and its
        insurance subsidiaries of the type referred to in this paragraph are the
        litigations described in the following two paragraphs.

        An action entitled Golomb et al. v. The Equitable Life Assurance Society
        of the United  States was filed on January  20,  1995 in New York County
        Supreme Court. The action purports to be brought on behalf of a class of
        persons  insured after 1983 under Lifetime  Guaranteed  Renewable  Major
        Medical  Insurance  Policies issued by Equitable Life (the  "policies").
        The complaint  alleges that premium  increases for these  policies after
        1983,  all of which were filed with and  approved  by the New York State
        Insurance  Department  and certain  other state  insurance  departments,
        breached the terms of the insurance policies, and that statements in the
        policies  and  elsewhere   concerning   premium  increases   constituted
        fraudulent  concealment,  misrepresentations  in  violation  of New York
        Insurance  Law  Section  4226 and  deceptive  practices  under  New York
        General  Business  Law Section 349. The  complaint  seeks a  declaratory
        judgment,  injunctive relief  restricting the methods by which Equitable
        Life  increases  premiums on the  policies  in the  future,  a refund of
        premiums, and punitive damages. Plaintiffs also have indicated that they
        will seek damages in an unspecified amount.  Equitable Life has moved to
        dismiss the  complaint  in its  entirety on the grounds that it fails to
        state a claim and that uncontroverted documentary evidence establishes a
        complete defense to the claims.  That motion is awaiting decision by the
        court. In January 1996,  separate actions were filed in Pennsylvania and
        Texas  state  courts  (entitled,  respectively,  Malvin  et al.  v.  The
        Equitable Life Assurance  Society of the United States and Bowler et al.
        v. The Equitable Life Assurance  Society of the United  States),  making
        claims similar to those in the New York action  described  above.  These
        new actions are asserted on behalf of proposed  classes of  Pennsylvania
        issued  or   renewed   policyholders   and  Texas   issued  or   renewed
        policyholders,  insured under the policies.  The  Pennsylvania and Texas
        actions seek  compensatory  and punitive  damages and injunctive  relief
        restricting  the methods by which  Equitable Life increases  premiums in
        the  future  based on the  common  law and  statutes  of  those  states.
        Although  the  outcome  of  any  litigation  cannot  be  predicted  with
        certainty,  particularly  in the early  stages of an  action,  Equitable
        Life's  management  believes  that  the  ultimate  resolution  of  those
        litigations  should not have a material  adverse effect on the financial
        position  of the  Company.  Due to the early  stage of such  litigation,
        Equitable Life's  management cannot make an estimate of loss, if any, or
        predict  whether or not such  litigation  will have a  material  adverse
        effect on the Company's results of operations in any particular period.

        An action was instituted on April 6, 1995 against Equitable Life and its
        wholly owned subsidiary, The Equitable of Colorado, Inc. ("EOC"), in New
        York State Court,  entitled  Sidney C. Cole et al. v. The Equitable Life
        Assurance  Society of the United  States and The  Equitable of Colorado,
        Inc., No. 95/108611 (N.Y. County).  The action is brought by the holders
        of a joint  survivorship  whole life  policy  issued by EOC.  The action
        purports to be on behalf of a class  consisting  of all persons who from
        January 1, 1984 purchased life insurance policies sold by Equitable Life
        and EOC based upon  their  allegedly  uniform  sales  presentations  and
        policy illustrations.  The complaint puts in issue various alleged sales
        practices that plaintiffs assert, among other things, misrepresented the
        stated  number of years that the annual  premium  would need to be paid.
        Plaintiffs  seek  damages  in an  unspecified  amount,  imposition  of a
        constructive  trust,  and  seek to  enjoin  Equitable  Life and EOC from
        engaging  in the  challenged  sales  practices.  Equitable  Life and EOC
        intend to  defend  vigorously  and  believe  that they have  meritorious
        defenses which, if successful,  would dispose of the action  completely.
        Equitable  Life and EOC  further  do not  believe  that  this case is an
        appropriate class action.  Although the outcome of any litigation cannot
        be  predicted  with  certainty,  particularly  in the early stages of an
        action, Equitable Life's management believes that the ultimate

                                      F-31



    
<PAGE>



        resolution of this litigation  should not have a material adverse effect
        on the financial position of the Company. Due to the early stage of such
        litigation, the Company's management cannot make an estimate of loss, if
        any,  or  predict  whether or not such  litigation  will have a material
        adverse effect on the Company's  results of operations in any particular
        period.

        Equitable  Casualty Insurance Company  ("Casualty"),  a captive property
        and  casualty  insurance  company  organized  under the laws of Vermont,
        which is an indirect  wholly owned  subsidiary  of Equitable  Life, is a
        party to an  arbitration  proceeding  that commenced in August 1995 with
        the  selection  of three  arbitrators.  The  arbitration  will resolve a
        dispute among Casualty,  Houston  General  Insurance  Company  ("Houston
        General"),   and  GEICO  General  Insurance  Company  ("GEICO  General")
        regarding the interpretation of a reinsurance agreement that was entered
        into as part of a 1980 transaction  whereby  Equitable General Insurance
        Company  ("Equitable  General"),  formerly  an  indirect  subsidiary  of
        Equitable Life and the predecessor of GEICO General, sold its commercial
        lines business along with the stock of Houston  General to  subsidiaries
        of  Tokio  Marine  & Fire  Insurance  Company,  Ltd.  ("Tokio  Marine").
        Casualty  and  GEICO  General   maintain  that,  under  the  reinsurance
        agreement,  Houston  General  assumed  liability for all losses  insured
        under  commercial  lines policies  written by Equitable  General and its
        predecessors  in order to effect the transfer of that  business to Tokio
        Marine's  subsidiaries.  Houston General contends that it did not assume
        reinsurance   liability  for  losses  insured  under  certain  of  those
        commercial  lines policies.  The arbitration  panel  determined to begin
        hearing  evidence  in the  arbitration  in June 1996.  The result of the
        arbitration is expected to resolve two  litigations  that were commenced
        by Houston  General  and that have been stayed by the  presiding  courts
        pending the completion of the arbitration (in one case,  Houston General
        named as a defendant  only GEICO  General but Casualty  intervened  as a
        defendant with GEICO  General,  and in the other case,  Houston  General
        named GEICO General and Equitable  Life). The arbitration is expected to
        be completed  during the second half of 1996. While the ultimate outcome
        of the  arbitration  cannot be predicted with  certainty,  the Company's
        management  believes that the  arbitrators  will  recognize that Houston
        General's position is without merit and contrary to the way in which the
        reinsurance  industry operates and therefore the ultimate  resolution of
        this matter should not have a material  adverse  effect on the Company's
        financial position or results of operations.

        On July 25, 1995, a Consolidated and Supplemental Class Action Complaint
        ("Complaint")  was filed against the Alliance North American  Government
        Income Trust,  Inc. (the "Fund"),  Alliance and certain other defendants
        affiliated  with  Alliance,  including  the  Holding  Company,  alleging
        violations  of Federal  securities  laws,  fraud and breach of fiduciary
        duty in connection with the Fund's  investments in Mexican and Argentine
        securities.  A similar  complaint  was filed on November 7, 1995 and was
        subsequently consolidated with the Complaint. The Complaint, which seeks
        certification  of a plaintiff  class of persons who  purchased  or owned
        Class A, B or C shares of the Fund from March 27, 1992 through  December
        23, 1994, seeks an unspecified amount of damages, costs, attorneys' fees
        and punitive  damages.  The principal  allegations  of the Complaint are
        that the Fund  purchased  debt  securities  issued  by the  Mexican  and
        Argentine  governments  in amounts that were not permitted by the Funds'
        investment  objective,  and that there was no shareholder vote to change
        the  investment  objective  to permit  purchases  in such  amounts.  The
        Complaint  further  alleges that the decline in the value of the Mexican
        and  Argentine  securities  held by the Fund caused the Fund's net asset
        value  to  decline  to the  detriment  of the  Fund's  shareholders.  On
        September 26, 1995, the defendants jointly filed a motion to dismiss the
        Complaint which has not yet been decided by the Court. Alliance believes
        that the  allegations  in the Complaint are without merit and intends to
        vigorously  defend against these claims.  While the ultimate  results of
        this action cannot be determined, management of Alliance does not expect
        that this  action  will have a  material  adverse  effect on  Alliance's
        business.

        On January 26, 1996, a purported purchaser of certain notes and warrants
        to  purchase  shares  of  common  stock of  Rickel  Home  Centers,  Inc.
        ("Rickel") filed a class action complaint  against  Donaldson,  Lufkin &
        Jenrette Securities  Corporation ("DLJSC"), a wholly owned subsidiary of
        DLJ, and certain  other  defendants  for  unspecified  compensatory  and
        punitive  damages in the United States  District  Court for the Southern
        District of New York.  The suit was brought on behalf of the  purchasers
        of 126,457 units consisting of $126,457,000  aggregate  principal amount
        of 13 1/2% senior notes due 2001 and 126,457 warrants to purchase shares
        of common  stock of Rickel  (the  "Units")  issued by Rickel in  October
        1994. The complaint  alleges  violations of Federal  securities laws and
        common law fraud against DLJSC, as the underwriter of

                                      F-32



    
<PAGE>



        the Units and as an owner of 7.3% of the  common  stock of  Rickel,  Eos
        Partners, L.P., and General Electric Capital Corporation, each as owners
        of 44.2% of the  common  stock of  Rickel,  and  members of the Board of
        Directors of Rickel,  including a DLJSC Managing Director. The complaint
        seeks to hold  DLJSC  liable for  alleged  misstatements  and  omissions
        contained  in  the  prospectus  and  registration   statement  filed  in
        connection with the offering of the Units,  alleging that the defendants
        knew of financial  losses and a decline in value of Rickel in the months
        prior  to the  offering  and  did not  disclose  such  information.  The
        complaint  also  alleges  that  Rickel  failed  to pay  its  semi-annual
        interest  payment due on the Units on December  15, 1995 and that Rickel
        filed a voluntary petition for reorganization  pursuant to Chapter 11 of
        the United States  Bankruptcy Code on January 10, 1996. DLJSC intends to
        defend itself vigorously against all of the allegations contained in the
        complaint.  Although there can be no assurance, DLJ does not believe the
        outcome of this  litigation  will have a material  adverse effect on its
        financial condition. Due to the early stage of this litigation, based on
        the information  currently available to it, DLJ's management cannot make
        an estimate of loss or predict  whether or not such litigation will have
        a  material  adverse  effect  on  DLJ's  results  of  operations  in any
        particular period.

        On June 12, 1995, a purported  purchaser of certain securities issued by
        Spectravision, Inc.  ("Spectravision")  filed a class  action  complaint
        against DLJSC and certain other  defendants for  unspecified  damages in
        the U.S. District Court for the Northern District of Texas. The suit was
        brought on behalf of the purchasers of $260,795,000 of securities issued
        by Spectravision in November 1992, and alleges violations of the Federal
        securities  laws and the  Texas  Securities  Act,  common  law fraud and
        negligent misrepresentation. The securities were issued by Spectravision
        pursuant to a prepackaged  bankruptcy  reorganization plan. DLJSC served
        as  financial  advisor to  Spectravision  in its  reorganization  and as
        Dealer  Manager for  Spectravision's  1992  issuance of the  securities.
        DLJSC is also being sued as a seller of certain  notes of  Spectravision
        acquired and resold by DLJSC.  The complaint  seeks to hold DLJSC liable
        for  various   alleged   misstatements   and   omissions   contained  in
        prospectuses and other materials issued between July 1992 and June 1994.
        DLJSC intends to defend itself vigorously against all of the allegations
        contained  in the  complaint.  On June 8,  1995,  Spectravision  filed a
        Chapter  11  petition  in the  United  States  Bankruptcy  Court for the
        District of  Delaware.  On January 5, 1996,  the  district  court in the
        litigation  involving  DLJSC  ordered a partial stay of discovery  until
        Spectravision has emerged from bankruptcy or six months from the date of
        the stipulated stay (whichever comes first).  Accordingly,  discovery of
        DLJSC has not yet occurred. Although there can be no assurance, DLJ does
        not believe that the  ultimate  outcome of this  litigation  will have a
        material  adverse  effect on its financial  condition.  Due to the early
        stage of such litigation,  based upon information currently available to
        it, DLJ's management  cannot make an estimate of loss or predict whether
        or not such  litigation  will have a  material  adverse  effect on DLJ's
        results of operations in any particular period.  Plaintiff's  counsel in
        the class action  against DLJSC  described  above has also filed another
        securities class action based on similar factual allegations.  Such suit
        names as defendants  Spectravision and its directors, and was brought on
        behalf of a class of  purchasers  of $209.0  million  of stock and $77.0
        million of notes issued by  Spectravision  in October 1993. DLJSC served
        as the managing  underwriter for both of these issuances.  DLJSC has not
        been named as a defendant in this suit, although it has been reported to
        DLJSC that  plaintiff's  counsel is  contemplating  seeking to amend the
        complaint to add DLJSC as a defendant in that action.

        In October  1995,  DLJSC was named as a defendant  in a purported  class
        action  filed in a Texas  State Court on behalf of the holders of $550.0
        million principal amount of subordinated  redeemable discount debentures
        of National  Gypsum  Corporation  ("NGC")  canceled in connection with a
        Chapter 11 plan of reorganization  for NGC consummated in July 1993. The
        named  plaintiff  in the State  Court  action  also  filed an  adversary
        proceeding in the  Bankruptcy  Court for the Northern  District of Texas
        seeking  a   declaratory   judgment  that  the  confirmed  NGC  plan  of
        reorganization  does not bar the class action claims.  Subsequent to the
        consummation  of NGC's plan of  reorganization,  NGC's shares traded for
        values  substantially  in excess of, and in 1995 NGC was  acquired for a
        value  substantially  in excess of, the values  upon which NGC's plan of
        reorganization   was  based.  The  two  actions  arise  out  of  DLJSC's
        activities as financial advisor to NGC in the course of NGC's Chapter 11
        reorganization proceedings.  The class action complaint alleges that the
        plan of  reorganization  submitted by NGC was based upon  projections by
        NGC and DLJSC which intentionally  understated  forecasts,  and provided
        misleading  and incorrect  information in order to hide NGC's true value
        and that  defendants  breached  their  fiduciary  duties by, among other
        things,   providing  false,  misleading  or  incomplete  information  to
        deliberately  understate  the value of NGC. The class  action  complaint
        seeks  compensatory  and punitive damages  purportedly  sustained by the
        class. The Texas State

                                      F-33



    
<PAGE>



        Court  action has  subsequently  been removed to the  Bankruptcy  Court,
        which removal is being opposed by the plaintiff. DLJSC intends to defend
        itself  vigorously  against  all of  the  allegations  contained  in the
        complaint. Although there can be no assurance, DLJ does not believe that
        the ultimate  outcome of this  litigation  will have a material  adverse
        effect  on its  financial  condition.  Due to the  early  stage  of such
        litigation,  based upon the information currently available to it, DLJ's
        management  cannot make an  estimate  of loss or predict  whether or not
        such litigation will have a material  adverse effect on DLJ's results of
        operations in any particular period.

        In November and December 1995, DLJSC,  along with various other parties,
        was named as a defendant in a number of purported class actions filed in
        the U.S.  District  Court for the  Eastern  District of  Louisiana.  The
        complaints allege violations of the Federal  securities laws arising out
        of a public  offering in 1994 of $435.0  million of first mortgage notes
        of Harrah's Jazz Company and Harrah's Jazz Finance Corp.  The complaints
        seek  to  hold  DLJSC  liable  for  various  alleged  misstatements  and
        omissions  contained in the  prospectus  dated  November 9, 1994.  DLJSC
        intends  to defend  itself  vigorously  against  all of the  allegations
        contained in the  complaints.  Although  there can be no assurance,  DLJ
        does not believe that the ultimate  outcome of this litigation will have
        a material adverse effect on its financial  condition.  Due to the early
        stage of this litigation, based upon the information currently available
        to it,  DLJ's  management  cannot  make an  estimate  of loss or predict
        whether or not such  litigation  will have a material  adverse effect on
        DLJ's results of operations in any particular period.

        In addition  to the  matters  described  above,  Equitable  Life and its
        subsidiaries  and DLJ and its subsidiaries are involved in various legal
        actions and proceedings in connection with their businesses. Some of the
        actions and  proceedings  have been brought on behalf of various alleged
        classes of  claimants  and certain of these  claimants  seek  damages of
        unspecified  amounts.  While the ultimate outcome of such matters cannot
        be predicted with certainty, in the opinion of management no such matter
        is  likely  to  have  a  material   adverse   effect  on  the  Company's
        consolidated financial position or results of operations.

15)     LEASES

        The Company  has  entered  into  operating  leases for office  space and
        certain other assets,  principally data processing  equipment and office
        furniture and  equipment.  Future minimum  payments under  noncancelable
        leases for 1996 and the succeeding four years are $114.8 million, $101.8
        million,  $90.0 million, $73.6 million, $57.7 million and $487.0 million
        thereafter. Minimum future sublease rental income on these noncancelable
        leases for 1996 and the succeeding  four years are $11.0  million,  $8.7
        million,  $6.9  million,  $4.6  million,  $2.9  million and $1.1 million
        thereafter.

        At December 31, 1995, the minimum future rental income on  noncancelable
        operating  leases for wholly owned  investments  in real estate for 1996
        and the succeeding four years are $292.9 million, $271.2 million, $248.1
        million, $226.4 million, $195.5 million and $1,018.8 million thereafter.

                                      F-34



    
<PAGE>



16)     OTHER OPERATING COSTS AND EXPENSES

        Other operating costs and expenses consisted of the following:

<TABLE>
<CAPTION>

                                                                           YEARS ENDED DECEMBER 31,
                                                            --------------------------------------------------------
                                                                  1995               1994                1993
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)

<S>                                                         <C>                 <C>                <C>
        Compensation costs.................................  $       595.9       $      690.0       $    1,452.3
        Commissions........................................          314.3              313.0              551.1
        Short-term debt interest expense...................           11.4               19.0              317.1
        Long-term debt interest expense....................          108.1               98.3               86.0
        Amortization of policy acquisition costs...........          320.4              318.1              275.9
        Capitalization of policy acquisition costs.........         (391.0)            (410.9)            (397.8)
        Rent expense, net of sub-lease income..............          124.8              128.9              159.5
        Other..............................................          772.6              786.7            1,140.1
                                                            -----------------   ----------------   -----------------
        Total..............................................  $     1,856.5       $    1,943.1       $    3,584.2
                                                            =================   ================   =================
</TABLE>

        During the years ended  December  31, 1995,  1994 and 1993,  the Company
        restructured  certain  operations  in  connection  with  cost  reduction
        programs and recorded pre-tax provisions of $32.0 million, $20.4 million
        and  $96.4  million,   respectively.   The  amounts  paid  during  1995,
        associated with the 1995 and 1994 cost reduction programs, totaled $24.0
        million. At December 31, 1995, the liabilities  associated with the 1995
        and 1994 cost reduction  programs  amounted to $37.8  million.  The 1995
        cost  reduction  program  included  relocation  expenses,  including the
        accelerated  amortization of building  improvements  associated with the
        relocation of the home office.  The 1994 cost reduction program included
        costs  associated with the termination of operating  leases and employee
        severance  benefits in connection with the consolidation of 16 insurance
        agencies.  The 1993 cost reduction program primarily reflected severance
        benefits of terminated employees in connection with the combination of a
        wholly owned subsidiary of the Company with Alliance.

17)     INSURANCE GROUP STATUTORY FINANCIAL INFORMATION

        Equitable  Life is  restricted as to the amounts it may pay as dividends
        to the Holding  Company.  Under the New York Insurance Law, the New York
        Superintendent  has broad discretion to determine  whether the financia1
        condition of a stock life insurance company would support the payment of
        dividends to its  shareholders.  For the years ended  December 31, 1995,
        1994 and 1993, statutory (loss) earnings totaled $(352.4) million, $67.5
        million and $324.0 million,  respectively. No amounts are expected to be
        available for dividends from  Equitable  Life to the Holding  Company in
        1996.

        At December 31, 1995, the Insurance  Group,  in accordance  with various
        government  and state  regulations,  had  $18.9  million  of  securities
        deposited with such government or state agencies.

                                      F-35



    
<PAGE>



        Accounting  practices used to prepare statutory financial statements for
        regulatory  filings of stock life insurance  companies differ in certain
        instances  from GAAP. The following  reconciles the Company's  statutory
        change in surplus and capital  stock and  statutory  surplus and capital
        stock determined in accordance with accounting  practices  prescribed by
        the New York Insurance Department with net earnings and equity on a GAAP
        basis.

<TABLE>
<CAPTION>

                                                                           YEARS ENDED DECEMBER 31,
                                                            --------------------------------------------------------
                                                                  1995               1994                1993
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)

<S>                                                         <C>                 <C>                <C>
        Net change in statutory surplus and capital stock..  $        78.1       $      292.4       $      190.8
        Change in asset valuation reserves.................          365.7             (285.2)             639.1
                                                            -----------------   ----------------   -----------------
        Net change in statutory surplus, capital stock
          and asset valuation reserves.....................          443.8                7.2              829.9
        Adjustments:
          Future policy benefits and policyholders'
            account balances...............................          (67.9)             (11.0)            (171.0)
          Deferred policy acquisition costs................           70.6               92.8              121.8
          Deferred Federal income taxes....................         (150.0)             (59.7)             (57.5)
          Valuation of investments.........................          189.1               45.2              202.3
          Valuation of investment subsidiary...............         (188.6)             396.6             (464.9)
          Limited risk reinsurance.........................          416.9               74.9               85.2
          Issuance of surplus notes........................         (538.9)               -                  -
          Sale of subsidiary and joint venture.............            -                  -               (366.5)
          Contribution from the Holding Company............            -               (300.0)               -
          Postretirement benefits..........................          (26.7)              17.1               23.8
          Other, net.......................................          115.1              (44.0)              60.3
          GAAP adjustments of Closed Block.................           (3.1)               4.5              (16.0)
          GAAP adjustments of discontinued GIC
            Segment........................................           37.3               42.8              (35.0)
                                                            -----------------   ----------------   -----------------
        Net Earnings.......................................  $       297.6       $      266.4       $      212.4
                                                            =================   ================   =================
</TABLE>
<TABLE>
<CAPTION>

                                                                                 DECEMBER 31,
                                                            --------------------------------------------------------
                                                                  1995               1994                1993
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)

<S>                                                         <C>                 <C>                <C>
        Statutory surplus and capital stock................  $     2,202.9       $    2,124.8       $    1,832.4
        Asset valuation reserves...........................        1,345.9              980.2            1,265.4
                                                            -----------------   ----------------   -----------------
        Statutory surplus, capital stock and asset
          valuation reserves...............................        3,548.8            3,105.0            3,097.8
        Adjustments:
          Future policy benefits and policyholders'
            account balances...............................       (1,017.4)            (949.5)            (938.5)
          Deferred policy acquisition costs................        3,083.3            3,221.1            2,858.8
          Deferred Federal income taxes....................         (450.8)             (26.8)            (137.8)
          Valuation of investments.........................          417.7             (794.1)             (29.8)
          Valuation of investment subsidiary...............         (665.1)            (476.5)            (873.1)
          Limited risk reinsurance.........................         (429.0)            (845.9)            (920.8)
          Issuance of surplus notes........................         (538.9)               -                  -
          Postretirement benefits..........................         (343.3)            (316.6)            (333.7)
          Other, net.......................................            4.4              (79.2)             (81.9)
          GAAP adjustments of Closed Block.................          575.7              578.8              574.2
          GAAP adjustments of discontinued GIC
            Segment........................................         (184.6)            (221.9)            (264.6)
                                                            -----------------   ----------------   -----------------
        Total Shareholder's Equity.........................  $     4,000.8       $    3,194.4       $    2,950.6
                                                            =================   ================   =================
</TABLE>

                                      F-36



    
<PAGE>



18)     BUSINESS SEGMENT INFORMATION

        The Company has three major business segments:  Individual Insurance and
        Annuities;      Investment      Services     and     Group      Pension.
        Consolidation/elimination  principally includes debt not specific to any
        business segment. Attributed Insurance Capital represents net assets and
        related revenues and earnings of the Insurance Group not assigned to the
        insurance segments. Interest expense related to debt not specific to any
        business  segment  is  presented  within  Corporate   interest  expense.
        Information for all periods is presented on a comparable basis.

        The  Individual  Insurance  and  Annuities  segment  offers a variety of
        traditional,  variable and  interest-sensitive  life insurance products,
        disability income, annuity products and mutual fund and other investment
        products to individuals and small groups. This segment includes Separate
        Accounts for certain individual insurance and annuity products.

        The Investment  Services  segment  provides  investment fund management,
        primarily  to  institutional  clients.  This segment  includes  Separate
        Accounts  which  provide  various  investment  options for group clients
        through pooled or single group accounts.

        Intersegment  investment advisory and other fees of approximately $124.1
        million,  $135.3  million and $128.6  million  for 1995,  1994 and 1993,
        respectively,  are included in total revenues of the Investment Services
        segment.  These fees,  excluding amounts related to the discontinued GIC
        Segment of $14.7 million, $27.4 million and $17.0 million for 1995, 1994
        and 1993, respectively, are eliminated in consolidation.

        The Group Pension segment  administers  traditional  participating group
        annuity  contracts  with  conversion  features,  generally for corporate
        qualified  pension  plans,  and  association  plans which  provide  full
        service retirement programs for individuals affiliated with professional
        and trade associations.



<TABLE>
<CAPTION>

                                                                           YEARS ENDED DECEMBER 31,
                                                            --------------------------------------------------------
                                                                  1995               1994                1993
                                                            -----------------   ----------------   -----------------
                                                                                 (IN MILLIONS)
<S>                                                         <C>                 <C>                <C>
        Revenues
        Individual insurance and annuities.................  $     3,254.6       $    3,110.7       $    2,981.5
        Group pension......................................          292.0              359.1              426.6
        Attributed insurance capital.......................           61.2               79.4               61.6
                                                            -----------------   ----------------   -----------------
          Insurance operations.............................        3,607.8            3,549.2            3,469.7
        Investment services................................          949.1              935.2            2,792.6
        Consolidation/elimination..........................          (34.9)             (24.7)             (40.5)
                                                            -----------------   ----------------   -----------------
        Total..............................................  $     4,522.0       $    4,459.7       $    6,221.8
                                                            =================   ================   =================



        Earnings (loss) before Federal income taxes
          and cumulative effect of accounting change
        Individual insurance and annuities.................  $       274.4       $      245.5       $       76.2
        Group pension......................................          (13.3)              15.8                2.0
        Attributed insurance capital.......................           18.7               69.8               49.0
                                                            -----------------   ----------------   -----------------
          Insurance operations.............................          279.8              331.1              127.2
        Investment services................................          161.2              177.5              302.1
        Consolidation/elimination..........................           (3.1)                .3                 .5
                                                            -----------------   ----------------   -----------------
              Subtotal.....................................          437.9              508.9              429.8
        Corporate interest expense.........................          (27.9)            (114.2)            (126.1)
                                                            -----------------   ----------------   -----------------
        Total..............................................  $       410.0       $      394.7       $      303.7
                                                            =================   ================   =================
</TABLE>

                                      F-37



    
<PAGE>



<TABLE>
<CAPTION>

                                                                                           DECEMBER 31,
                                                                                ------------------------------------
                                                                                     1995                1994
                                                                                ----------------   -----------------
                                                                                           (IN MILLIONS)
<S>                                                                             <C>                <C>
        Assets
        Individual insurance and annuities.....................................  $    50,328.8      $    44,063.4
        Group pension..........................................................        4,033.3            4,222.8
        Attributed insurance capital...........................................        2,391.6            2,609.8
                                                                                ----------------   -----------------
          Insurance operations.................................................       56,753.7           50,896.0
        Investment services....................................................       12,842.9           12,127.9
        Consolidation/elimination..............................................         (354.4)          (1,614.4)
                                                                                ----------------   -----------------
        Total..................................................................  $    69,242.2      $    61,409.5
                                                                                ================   =================
</TABLE>

19)     QUARTERLY RESULTS OF OPERATIONS (UNAUDITED)

        The  quarterly  results of operations  for the years ended  December 31,
        1995, 1994 and 1993, are summarized below:

<TABLE>
<CAPTION>

                                                                    THREE MONTHS ENDED,
                                       ------------------------------------------------------------------------------
                                           MARCH 31           JUNE 30           SEPTEMBER 30          DECEMBER 31
                                       -----------------  -----------------   ------------------   ------------------
                                                                       (IN MILLIONS)
<S>                                    <C>                <C>                 <C>                  <C>
        1995
        ----
        Total Revenues................  $     1,074.7      $     1,158.4       $    1,127.1         $    1,161.8
                                       =================  =================   ==================   ==================

        Net Earnings..................  $        59.0      $        94.3       $       91.2         $       53.1
                                       =================  =================   ==================   ==================

        1994
        ----
        Total Revenues................  $     1,107.4      $     1,075.0       $    1,153.8         $    1,123.5
                                       =================  =================   ==================   ==================

        Earnings before Cumulative
          Effect of Accounting
          Change......................  $        64.0      $        68.4       $       89.1         $       72.0
                                       =================  =================   ==================   ==================
        Net Earnings..................  $        36.9      $        68.4       $       89.1         $       72.0
                                       =================  =================   ==================   ==================

        1993
        ----
        Total Revenues................  $     1,502.2      $     1,539.7       $    1,679.4         $    1,500.5
                                       =================  =================   ==================   ==================

        Net Earnings..................  $        32.3      $        47.1       $       68.8         $       64.2
                                       =================  =================   ==================   ==================
</TABLE>

20)     INVESTMENT IN DLJ

        On December  15,  1993,  the Company  sold a 61%  interest in DLJ to the
        Holding Company for $800.0 million in cash and securities. The excess of
        the  proceeds  over the book  value in DLJ at the date of sale of $340.2
        million  has been  reflected  as a capital  contribution.  In 1995,  DLJ
        completed the initial public offering ("IPO") of 10.58 million shares of
        its common stock,  which included 7.28 million of the Holding  Company's
        shares in DLJ,  priced at $27 per share.  Concurrent  with the IPO,  the
        Company  contributed  equity  securities to DLJ having a market value of
        $21.2  million.  Upon  completion  of the IPO, the  Company's  ownership
        percentage was reduced to 36.1%. The Company's  ownership  interest will
        be further  reduced  upon the issuance of common stock after the vesting
        of forfeitable restricted stock units acquired by and/or the exercise of
        options granted to certain DLJ employees.  At December 31, 1995, DLJ had
        options
                                      F-38



    
<PAGE>



        outstanding to purchase  approximately  9.2 million shares of DLJ common
        stock at $27.00 per share.  Options are exercisable  over a period of up
        to ten years. DLJ restricted stock units represents  forfeitable  rights
        to receive  approximately 5.2 million shares of DLJ common stock through
        February 2000.

        The results of operations and cash flows of DLJ through the date of sale
        are included in the  consolidated  statements  of earnings and cash flow
        for the year ended December 31, 1993.  For the period  subsequent to the
        date of sale,  the results of operations of DLJ are accounted for on the
        equity basis and are included in  commissions,  fees and other income in
        the consolidated statements of earnings. The Company's carrying value of
        DLJ  is  included  in  investment  in and  loans  to  affiliates  in the
        consolidated balance sheets.

        Summarized  balance  sheets  information  for  DLJ,  reconciled  to  the
        Company's carrying value of DLJ, are as follows:

<TABLE>
<CAPTION>

                                                                                           DECEMBER 31,
                                                                                ------------------------------------
                                                                                     1995                1994
                                                                                ----------------   -----------------
                                                                                           (IN MILLIONS)
<S>                                                                             <C>                <C>
        Assets:
        Trading account securities, at market value............................  $   10,911.4       $    8,970.0
        Securities purchased under resale agreements...........................      18,748.2           10,476.4
        Broker-dealer related receivables......................................      13,023.7           11,784.8
        Other assets...........................................................       1,893.2            2,030.4
                                                                                ----------------   -----------------
        Total Assets...........................................................  $   44,576.5       $   33,261.6
                                                                                ================   =================

        Liabilities:
        Securities sold under repurchase agreements............................  $   26,744.8       $   18,356.7
        Broker-dealer related payables.........................................      12,915.5           10,618.0
        Short-term and long-term debt..........................................       1,717.5            1,956.5
        Other liabilities......................................................       1,775.0            1,285.1
                                                                                ----------------   -----------------
        Total liabilities......................................................      43,152.8           32,216.3
        Cumulative exchangeable preferred stock................................         225.0              225.0
        Total shareholders' equity.............................................       1,198.7              820.3
                                                                                ----------------   -----------------
        Total Liabilities, Cumulative Exchangeable Preferred Stock and
          Shareholders' Equity.................................................  $   44,576.5       $   33,261.6
                                                                                ================   =================

        DLJ's equity as reported...............................................  $    1,198.7       $      820.3
        Unamortized cost in excess of net assets acquired in 1985
          and other adjustments................................................          40.5               50.8
        The Holding Company's equity ownership in DLJ..........................        (499.0)            (532.1)
        Minority interest in DLJ...............................................        (324.3)               -
                                                                                ----------------   -----------------
        The Company's Carrying Value of DLJ....................................  $      415.9       $      339.0
                                                                                ================   =================
</TABLE>

                                      F-39



    
<PAGE>



        Summarized  statements of earnings information for DLJ reconciled to the
        Company's equity in earnings of DLJ is as follows:
<TABLE>
<CAPTION>

                                                                                     YEARS ENDED DECEMBER 31,
                                                                                ------------------------------------
                                                                                     1995                1994
                                                                                ----------------   -----------------
                                                                                           (IN MILLIONS)

<S>                                                                             <C>                <C>
        Commission, fees and other income......................................  $     1,325.9      $      953.5
        Net investment income..................................................          904.1             791.9
        Dealer, trading and investment gains, net..............................          528.6             263.3
                                                                                ----------------   -----------------
        Total Revenues.........................................................        2,758.6           2,008.7
        Total expenses including income taxes..................................        2,579.5           1,885.7
                                                                                ----------------   -----------------
        Net earnings...........................................................          179.1             123.0
        Dividends on preferred stock...........................................           19.9              20.9
                                                                                ----------------   -----------------
        Earnings Applicable to Common Shares...................................  $       159.2      $      102.1
                                                                                ================   =================

        DLJ's earnings applicable to common shares as reported.................  $       159.2      $      102.1
        Amortization of cost in excess of net assets acquired in 1985..........           (3.9)             (3.1)
        The Holding Company's equity in DLJ's earnings.........................          (90.4)            (60.9)
        Minority interest in DLJ...............................................           (6.5)              -
                                                                                ----------------   -----------------
        The Company's Equity in DLJ's Earnings.................................  $        58.4      $       38.1
                                                                                ================   =================
</TABLE>

21)     RELATED PARTY TRANSACTIONS

        On August 31,  1993,  the  Company  sold  $661.0  million  of  primarily
        privately  placed below  investment  grade fixed  maturities to EQ Asset
        Trust  1993,  a limited  purpose  business  trust,  wholly  owned by the
        Holding  Company.  The Company  recognized  a $4.1  million  gain net of
        related deferred policy acquisition  costs,  deferred Federal income tax
        and amounts  attributable to participating  group annuity contracts.  In
        conjunction with this  transaction,  the Company received $200.0 million
        of Class B Notes  issued  by EQ  Asset  Trust  1993.  These  notes  have
        interest  rates  ranging  from  6.85% to  9.45%.  The  Class B Notes are
        reflected in investments in and loans to affiliates on the  consolidated
        balance sheets.


                                      F-40










    
<PAGE>


                            PART C

                       OTHER INFORMATION

Item 24. Financial Statements and Exhibits

         (a)     Financial Statements included in Part B.

             2.  The Equitable Life Assurance Society of the United
                      States:
                 -Report of Independent Accountants - Price
                     Waterhouse;
                 -Consolidated Balance Sheets as of December 31, 1995
                     and 1994;
                 -Consolidated Statements of Earnings for Years Ended
                     December 31, 1995, 1994 and 1993;
                 -Consolidated Statements of Equity for Years Ended
                     December 31, 1995, 1994 and 1993;
                 -Consolidated Statements of Cash Flows for Years
                     Ended December 31, 1995, 1994 and 1993; and
                 -Notes to Consolidated Financial Statements; and

         (b) Exhibits.

         The following exhibits are filed herewith:

      1. Resolutions of the Board of Directors of The Equitable
         Life Assurance Society of the United States ("Equitable")
         authorizing the establishment of the Registrant.

          2. Not applicable.

   
          3. (a) Form of Distribution Agreement among Equitable
                 Capital Securities Corporation, Separate Account Nos.
                 45 and 49 and Equitable Life Assurance Society of the
                 United States, previously filed with this Registration
                 Statement No. 333-05593 on June 10, 1996.

             (b) Form of Sales Agreement among Equitable Capital Securities
                 Corporation, as Distributor, a Broker- Dealer (to be named)
                 and a General Agent (to be named), previously filed with
                 this Registration Statement No. 333-05593 on June 10, 1996.

             (c) Form of The Hudson River Trust Sales Agreement by and
                 among, The Equitable Life Assurance Society of the
                 United States, Equitable  Capital Securities
                 Corporation and Separate Account No. 49 of The
                 Equitable Life Assurance Society of the United
                 States, previously filed with this Registration
                 Statement No. 333-05593 on June 10, 1996.
    

          4. (a) Form of group annuity contract no. 1050-94IC,
                 incorporated herein by reference to Exhibit 4(a) to
                 the Registration Statement on Form N-4 (File No. 33-
                 83750).

             (b) Forms of group annuity certificate nos. 94ICA and
                 94ICB, incorporated herein by reference to Exhibit



                              C-1






    
<PAGE>


                 4(b) to the Registration Statement on Form N-4 (File
                 No. 33-83750).

             (c) Forms of endorsement nos. 94ENIRAI, 94ENNQI and
                 94ENMVAI to contract no. 1050-94IC and data pages
                 nos. 94ICA/BIM and 94ICA/BMVA, incorporated herein by
                 reference to Exhibit 4(c) to the Registration
                 Statement on Form N-4 (File No. 33-83750).

             (d) Forms of data pages no. 94ICA/BIM (IRA) and (NQ), ,
                 incorporated herein by reference to Exhibit 4(d) to
                 the Registration Statement on Form N-4 (File No. 33-
                 83750).

             (e) Form of endorsement no. 95ENLCAI to contract no.
                 1050-94IC and data pages no. 94ICA/BLCA, ,
                 incorporated herein by reference to Exhibit 4(e) to
                 the Registration Statement on Form N-4 (File No. 33-
                 83750).

             (f) Forms of data pages for Rollover IRA, IRA Assured Payment
                 Option, IRA Assured Payment Option Plus, Accumulator, Assured
                 Growth Plan, Assured Growth Plan (Flexible Income Program),
                 Assured Payment Plan (Period Certain) and Assured Payment
                 Plan (Life with a Period Certain), incorporated herein by
                 reference to Exhibit 4(f) to the Registration Statement on
                 Form N-4 (File No. 33-83750).

             (g) Forms of data pages for Rollover IRA, IRA Assured
                 Payment Option Plus and Accumulator, incorporated
                 herein by reference to Exhibit 4(g) to the
                 Registration Statement on Form N-4 (File No. 33-
                 83750).

             (h) Form of Guaranteed Minimum Death Benefit Endorsement
                 to Contract Form No. 10-50-94IC and the Certificates
                 under the Contract, incorporated herein by reference
                 to Exhibit 4(h) to the Registration Statement on Form
                 N-4 (File No. 33-83750).

   
             (i) Forms of data pages for the Accumulator, previously
                 filed with this Registration Statement No. 333-05593
                 on June 10, 1996.

             (j) Forms of data pages for the Rollover IRA, previously
                 filed with this Registration Statement No. 333-05593
                 on June 10, 1996.
    

          5. (a) Forms of application used with the IRA, NQ and Fixed
                 Annuity Markets, incorporated herein by reference to
                 Exhibit 5(a) to the Registration Statement on Form N-
                 4 (File No. 33-83750).

             (b) Forms of Enrollment Form/Application for Rollover
                 IRA, Choice Income Plan and Accumulator,
                 incorporated herein by reference to Exhibit 5(b) to
                 the Registration Statement on Form N-4 (File No. 33-
                 83750).



                              C-2




    
<PAGE>


          6. (a) Restated Charter of Equitable, adopted August 6,
                 1992, incorporated by reference to Exhibit 6(a) to
                 the Registration Statement on Form N-4 (File No. 33-
                 83750)

             (b) By-Laws of Equitable, as amended through July 22,
                 1992, incorporated by reference to Exhibit 6(b) to
                 the Registration Statement on Form N-4 (File No. 33-
                 83750)

             (c) Copy of the Certificate of Amendment of the Restated
                 Charter of Equitable, adopted November 18, 1993,
                 incorporated by reference to Exhibit 6(c) to the
                 Registration Statement on Form N-4 (File No. 33-
                 83750)

          7. Not applicable.

          8. Not applicable.

          9. Opinion and Consent of Jonathan E. Gaines, Esq., Vice
             President and Associate General Counsel of Equitable, as
             to the legality of the securities being registered.

         10. (a) Consent of Price Waterhouse LLP.
   
             (b) Powers of Attorney, previously filed with this
                 Registration Statement No. 333-05593 on June 10, 1996.

         11. Not applicable.

         12. Not applicable.

         13. (a) Formulae for Determining Money Market Fund Yield for
                 a Seven-Day Period for the INCOME MANAGER, previously
                 filed with this Registration Statement No. 333-05593
                 on June 10, 1996.

             (b) Formulae for Determining Cumulative and Annualized
                 Rates of Return for the INCOME MANAGER, previously
                 filed with this Registration Statement No. 333-05593
                 on June 10, 1996.

             (c) Formulae for Determining Standardized Performance
                 Value and Annualized Average Performance Ratio for
                 INCOME MANAGER Certificates, previously filed with
                 this Registration Statement No. 333-05593 on
                 June 10, 1996.
    


                              C-3




    
<PAGE>


 Item 25: Directors and Officers of Equitable.

          Set forth below is information regarding the directors and principal
          officers of Equitable. Equitable's address is 787 Seventh Avenue,
          New York, New York 10019. The business address of the persons whose
          names are preceded by an asterisk is that of Equitable.

                                     POSITIONS AND
NAME AND PRINCIPAL                    OFFICES WITH
BUSINESS ADDRESS                      EQUITABLE

Directors

Claude Bebear                         Director
AXA S.A.
23, Avenue Matignon
75008 Paris, France

Christopher J. Brocksom               Director
AXA Equity & Law
Amersham Road
High Wycombe
Bucks HP 13 5 AL
England

Francoise Colloc'h                    Director
AXA S.A.
23, Avenue Matignon
75008 Paris, France

Henri de Castries                     Director
AXA S.A.
23, Avenue Matignon
75008 Paris, France

Joseph L. Dionne                      Director
The McGraw-Hill Companies
1221 Avenue of the Americas
New York, NY 10020

William T. Esrey                      Director
Sprint Corporation
P.O. Box 11315
Kansas City, MO 64112

Jean-Rene Fourtou                     Director
Rhone-Poulenc S.A.
25 Quai Paul Doumer
92408 Courbevoie Cedex,
France

Norman C. Francis                     Director
Xavier University of Louisiana
7325 Palmetto Street
New Orleans, LA 70125





                                C-4






    
<PAGE>


                                      Positions and
NAME AND PRINCIPAL                    Offices with
BUSINESS ADDRESS                      Equitable

Donald J. Greene                      Director
LeBouef, Lamb, Greene & MacRae
125 West 55th Street
New York, NY 10019-4513

   
John T. Hartley                       Director
Harris Corporation
1025 NASA Boulevard
Melbourne, FL 32919

John H.F. Haskell, Jr.                Director
Dillion, Read & Co., Inc.
535 Madison Avenue
New York, NY 10022

W. Edwin Jarmain                      Director
Jarmain Group Inc.
121 King Street West
Suite 805
Toronto, Ontario M5H 3T9,
Canada
    

G. Donald Johnston, Jr.               Director
184-400 Ocean Road
John's Island
Vero Beach, FL 32963

Winthrop Knowlton                     Director
Knowlton Brothers, Inc.
530 Fifth Avenue
New York, NY 10036

Arthur L. Liman                       Director
Paul, Weiss, Rifkind, Wharton &
   Garrison
1285 Avenue of the Americas
New York, NY 10019

George T. Lowy                        Director
Cravath, Swaine & Moore
825 Eighth Avenue
New York, NY 10019



                                C-5





    
<PAGE>


                                      POSITIONS AND
NAME AND PRINCIPAL                    OFFICES WITH
BUSINESS ADDRESS                      EQUITABLE

   
Didier Pineau-Valencienne             Director
Schneider S.A.
64/70 Avenue Jean-Baptiste Clement
92646 Boulogne-Billancourt Cedex
France
    

George J. Sella, Jr.                  Director
P.O. Box 397
Newton, NJ 07860

Dave H. Williams                      Director
Alliance Capital Management Corporation
1345 Avenue of the Americas
New York, NY 10105

OFFICER-DIRECTORS

*James M. Benson                      President, Chief Executive Officer and
                                      Director

*William T. McCaffrey                 Senior Executive Vice President,
                                      Chief Operating Officer and Director

*Joseph J. Melone                     Chairman of the Board and Director

OTHER OFFICERS

*Harvey Blitz                         Senior Vice President and Deputy
                                      Chief Financial Officer

*Kevin R. Byrne                       Vice President and Treasurer

*Jerry M. de St. Paer                 Executive Vice President

*Gordon G. Dinsmore                   Senior Vice President

*Alvin H. Fenichel                    Senior Vice President and
                                      Controller

*Paul J. Flora                        Senior Vice President and Auditor

*Robert E. Garber                     Executive Vice President and General
                                      Counsel
   
*Michael S. Martin                    Senior Vice President
    




                                C-6





    
<PAGE>


                                      POSITIONS AND
NAME AND PRINCIPAL                    OFFICES WITH
BUSINESS ADDRESS                      EQUITABLE

*Peter D. Noris                       Executive Vice President and Chief
                                      Investment Officer

*Anthony C. Pasquale                  Senior Vice President

*Pauline Sherman                      Vice President, Secretary and Associate
                                      General Counsel

   
*Richard V. Silver                    Senior Vice President
    

*Jose Suquet                          Executive Vice President and Chief
                                      Agency Officer

*Stanley B. Tulin                     Senior Executive Vice President
                                      and Chief Financial Officer




                                C-7




    
<PAGE>


Item 26. Persons Controlled by or Under Common Control with the
         Insurance Company or Registrant

         Separate Account No. 49 of The Equitable Life Assurance Society of
the United States (the "Separate Account") is a separate account of Equitable.
Equitable, a New York stock life insurance company, is a wholly owned
subsidiary of The Equitable Companies Incorporated (the "Holding Company"), a
publicly traded company.

         The largest stockholder of the Holding Company is AXA S.A. At
December 31, 1995, AXA S.A. beneficially owned approximately 60.6% of the
Holding Company's outstanding common stock plus convertible preferred stock.
AXA S.A. is able to exercise significant influence over the operations and
capital structure of the Holding Company and its subsidiaries, including
Equitable. AXA, a French company, the holding company for an international
group of insurance and related financial services companies, is the principal
holding company


                                C-8






    
<PAGE>



         ORGANIZATION CHART OF EQUITABLE'S AFFILIATES

The Equitable Companies Incorporated (l991) (Delaware)

    Donaldson, Lufkin & Jenrette, Inc. (1993) (Delaware) (44.1%) (See
    Addendum for subsidiaries)

    The Equitable Life Assurance Society of the United States (1859)
    (New York) (a)(b)

       The Equitable of Colorado, Inc. (l983) (Colorado)

       Equitable Variable Life Insurance Company (l972) (New York) (a)

          FHJV Holdings, Inc. (1990) (Delaware)

          EVLICO, INC. (1995) (Delaware)

          EVLICO East Ridge, Inc. (1995) (Delaware)

          GP/EQ Southwest, Inc. (1995) (Texas) (5.86%)

          Franconom, Inc. (1985) (Pennsylvania)

       Frontier Trust Company (1987) (North Dakota)

       Gateway Center Buildings, Garage, and Apartment Hotel, Inc.
       (inactive) (pre-l970) (Pennsylvania)

       Equitable Deal Flow Fund, L.P.

          Equitable Managed Assets (Delaware)

       EREIM LP Associates (99%)

          EML Associates, L.P. (19.8%)

       ACMC, Inc. (1991) (Delaware)

   
          Alliance Capital Management L.P. (1988) (Delaware)
          (40.09% limited partnership interests)
    

       EVCO, Inc. (1991) (New Jersey)

       EVSA, Inc. (1992) (Pennsylvania)

       Prime Property Funding, Inc. (1993) (Delaware)

       Wil Gro, Inc. (1992) (Pennsylvania)

       Equitable BJVS, Inc. (1992) (California)

       Equitable Rowes Wharf, Inc. (1995) (Massachusetts)
(a) Registered Broker/Dealer       (b) Registered Investment Advisor


                                C-9





    
<PAGE>


The Equitable Companies Incorporated (cont.)
    The Equitable Life Assurance Society of the United States (cont.)

   
       Alliance Capital Management L.P. (2.71% limited partnership
       interests)
    

       GP/EQ Southwest, Inc. (1995) (Texas) (94.132%)

       Fox Run, Inc. (1994) (Massachusetts)

       Equitable Underwriting and Sales Agency (Bahamas) Limited (1993)
       (Bahamas)

       CCMI Corporation (1994) (Maryland)

       FTM Corporation (1994) (Maryland)

       HVM Corporation (1994) (Maryland)

       STCS, Inc. (1992) (Delaware)

       Camelback JVS, Inc. (1995) (Arizona)

       Equitable Holding Corporation (1985) (Delaware)

   
          EQ Financial Consultants, Inc. (formerly Equico Securities,
          Inc.) (1971) (Delaware) (a) (b)
    

          ELAS Securities Acquisition Corp. (l980) (Delaware)

          Equitable Realty Assets Corporation (l983) (Delaware)

          100 Federal Street Funding Corporation (Massachusetts)

          100 Federal Street Realty Corporation (Massachusetts)

          EquiSource of New York, Inc. (formerly Traditional Equinet
          Business Corporation of New York) (1986) (New York)  (See
          Addendum for subsidiaries)

          Equitable Casualty Insurance Company (l986) (Vermont)

          EREIM LP Corp. (1986) (Delaware)

             EREIM LP Associates (1%)

                EML Associates (.02%)

          Six-Pac G.P., Inc. (1990) (Georgia)

          Equitable Distributors, Inc. (1988) (Delaware) (a)

 (a) Registered Broker/Dealer       (b) Registered Investment Advisor


                                C-10




    
<PAGE>


The Equitable Companies Incorporated (cont.)
  The Equitable Life Assurance Society of the United States (cont.)
    Equitable Holding Corporation (cont.)

          Equitable JVS, Inc. (1988) (Delaware)

             Astor/Broadway Acquisition Corp. (1990) (New York)

             Astor Times Square Corp. (1990) (New York)

             P.C. Landmark, Inc. (1990) (Texas)

             Equitable JVS II, Inc. (1994) (Maryland)

             EJSVS, Inc. (1995) (New Jersey)

       Donaldson, Lufkin & Jenrette, Inc. (1985 by EIC; 1993 by EHC)
             (Delaware) (39%) (See Addendum for subsidiaries)

       JMR Realty Services, Inc. (1994) (Delaware)

       Equitable Investment Corporation (l97l) (New York)

          Stelas North Carolina Limited Partnership (50% limited
          partnership interest) (l984)

          EQ Services, Inc. (1992) (Delaware)

          Equitable Agri-Business, Inc. (1984) Delaware

          Alliance Capital Management Corporation (l991) (Delaware) (b)
          (See Addendum for subsidiaries)

          Equitable Capital Management Corporation (l985) (Delaware) (b)

   
             Alliance Capital Management L.P. (1988) (Delaware)
             (14.67% limited partnership interests)
    

          Equitable JV Holding Corporation (1989) (Delaware)

          Equitable Real Estate Investment Management, Inc. (l984)
          (Delaware) (b)

             Equitable Realty Portfolio Management, Inc. (1984)
             (Delaware)

                EQK Partners (100% general partnership interest)

             Compass Management and Leasing Co. (formerly known as
             EREIM, Inc.) (l984) (Colorado)

             Equitable Real Estate Capital Markets, Inc. (1987)
             (Delaware) (a)
(a) Registered Broker/Dealer       (b) Registered Investment Advisor


                                C-11




    
<PAGE>


The Equitable Companies Incorporated (cont.)
  The Equitable Life Assurance Society of the United States (cont.)
    Equitable Holding Corporation (cont.)
       Equitable Investment Corporation (cont.)
          Equitable Real Estate Investment Management, Inc. (cont.)

             EQ Realty Associates-V, Inc. (1987) (Delaware)

             EPPNLP Corp. (1987) (Delaware)

             Equitable Pacific Partners Corp. (1987) (Delaware)

                Equitable Pacific Partners Limited Partnership

             EREIM Managers Corp. (1986) (Delaware)

                ML/EQ Real Estate Portfolio, L.P.

                   EML Associates, L.P. (80%)

             Compass Retail, Inc. (1990) (Delaware)

             Compass Management and Leasing, Inc. (1991) (Delaware)

                Compass Cayman (1996) (Cayman Islands)

             Column Financial, Inc. (1993) (Delaware) (50%)

             Buckhead Strategic Corp. (1994) (Delaware)

                Buckhead Strategic Fund, L.P.

                BH Strategic Co. I, L.P.

                Buckhead Strategic Co. II, L.P.

                Buckhead Strategic Co. III, L.P.

                Buckhead Strategic Co. IV, L.P.

             CJVS, Inc. (1994) (California)

             ERE European Corp. I, L.P. (1994) (Delaware)

                A/E European Associates I Limited Partnership

             Community Funding, Inc. (1994) (Delaware)

                Community Mortgage Fund, L.P. (1994) (Delaware)

             Buckhead Strategic Corp., II (1995) (Delaware)

                Buckhead Strategic Fund L.P. II


                                C-12




    
<PAGE>


The Equitable Companies Incorporated (cont.)
  The Equitable Life Assurance Society of the United States (cont.)
    Equitable Holding Corporation (cont.)
       Equitable Investment Corporation (cont.)
          Equitable Real Estate Investment Management, Inc. (cont.)
             Buckhead Strategic Corp., II (cont.)

                Buckhead Co. III, L.P.

                HYDOC, L.L.C.



                                C-13




    
<PAGE>


         ORGANIZATION CHART OF EQUITABLE'S AFFILIATES


             ADDENDUM - NON-REAL ESTATE SUBSIDIARY
               OF EQUITABLE HOLDING CORPORATION
              HAVING MORE THAN FIVE SUBSIDIARIES



EquiSource of New York, Inc. (formerly Traditional Equinet Business
Corporation of New York) has the following subsidiaries that are brokerage
companies to make available to Equitable Agents within each state traditional
(non-equity) products and services not produced by Equitable:

    EquiSource of Delaware, Inc. (1986) (Delaware)
    EquiSource of Alabama, Inc. (1986) (Alabama)
    EquiSource of Arizona, Inc. (1986) (Arizona)
    EquiSource of Arkansas, Inc. (1987) (Arkansas)
    EquiSource Insurance Agency of California, Inc. (1987) (California)
    EquiSource of Colorado, Inc. (1986) (Colorado)
    EquiSource of Hawaii, Inc. (1987) (Hawaii)
    EquiSource of Maine, Inc. (1987) (Maine)
    EquiSource Insurance Agency of Massachusetts, Inc. (1988)
    (Massachusetts)
    EquiSource of Montana, Inc. (1986) (Montana)
    EquiSource of Nevada, Inc. (1986) (Nevada)
    EquiSource of New Mexico, Inc. (1987) (New Mexico)
    EquiSource of Pennsylvania, Inc. (1986) (Pennsylvania)
    EquiSource Insurance Agency of Utah, Inc. (1986) (Utah)
    EquiSource of Washington, Inc. (1987) (Washington)
    EquiSource of Wyoming, Inc. (1986) (Wyoming)


                                C-14







    
<PAGE>


         ORGANIZATION CHART OF EQUITABLE'S AFFILIATES

         ADDENDUM - OTHER NON-REAL ESTATE SUBSIDIARIES
              HAVING MORE THAN FIVE SUBSIDIARIES



Donaldson, Lufkin & Jenrette, Inc. has the following subsidiaries, and
approximately 60 other subsidiaries, most of which are special purpose
subsidiaries (the number fluctuates according to business needs):

        Donaldson, Lufkin & Jenrette, Inc. (1985) (Delaware)
           Donaldson, Lufkin & Jenrette Securities Corporation (1985)
           (Delaware) (a) (b)
              Wood, Struthers & Winthrop Management Corporation (1985)
              (Delaware) (b)
           Autranet, Inc. (1985) (Delaware) (a)
           DLJ Real Estate, Inc.
           DLJ Capital Corporation (b)
              Column Financial, Inc. (1993) (Delaware) (50%)

Alliance Capital Management Corporation has the following subsidiaries:

        Alliance Capital Management Corporation (1991) (Delaware) (b)
           Alliance Capital Management L.P. (1988) (Delaware) (b)
              Alliance Capital Management Corporation of Delaware, Inc.
              (Delaware)
                 Alliance Fund Services, Inc. (Delaware) (a)
                 Alliance Capital Management (Japan), Inc. (formerly
                 Alliance Capital Mgmt. Intl.)
                 Alliance Fund Distributors, Inc. (Delaware) (a)
                 Alliance Oceanic Corp. (Delaware) (formerly Alliance
                 Capital, Ltd.)
                 Alliance Capital Management Australia Pty. Ltd.
                 (Australia)
                 Meiji - Alliance Capital Corp. (Delaware) (50%)
                 Alliance Capital (Luxembourg) S.A. (99.98%)
                 Alliance Southern Europe Corp. (Delaware) (inactive)
                 Alliance Barra Research Institute, Inc. (Delaware)
                 (50%)
                 Alliance Capital Management Canada, Inc. (Canada)
                 (99.99%)
                 Alliance Capital Management Limited (United Kingdom) Pastor
                    Alliance Gestora de Fondas de Pensiones, S.
                    A. (Spain) (50%)
                  Dementional Asset Management, Ltd. (United
                    Kingdom)
                  Dementional Trust Management, Ltd. (United
                    Kingdom)
                    Alliance Capital Global Derivatives Corp.
                    (Delaware)
                 Alliance Corporate Finance Group, Inc. (Delaware)

(a) Registered Broker/Dealer       (b) Registered Investment Advisor


                                C-15




    
<PAGE>


                       AXA GROUP CHART
The information listed below is dated as of January 1, 1996; percentages shown
represent voting power. The name of the owner is noted when AXA indirectly
controls the company.

        AXA INSURANCE AND REINSURANCE BUSINESS HOLDING

COMPANY                        COUNTRY         VOTING POWER

Axa Assurances Iard            France          96.9%

Axa Assurances Vie             France          100% by Axa and Uni Europe
                                               Vie

Uni Europe Assurance           France          100% by Axa and Axa
                                               Assurances Iard

Uni Europe Vie                 France          99.3% by Axa and Axa
                                               Assurances Iard

Alpha Assurances Vie           France          100%

Axa Direct                     France          100%

Direct Assurances Iard         France          100% by Axa Direct

Direct Assurance Vie           France          100% by Axa Direct

Axa Direkt Versicherung A.G.   Germany         100% owned by Axa Direct

Axiva                          France          90.3%

Defense Civile                 France          95%

Societe Francaise d'Assistance France          51.2% by Axa Assurances Iard

Monvoisin Assurances           France          99.92% by different companies
                                               and Mutuals

Societe Beaujon                France          100%

Lor Finance                    France          99.9%

Jour Finance                   France          100% by different companies

Compagnie Auxiliaire pour le   France          100% by Societe Beaujon
Commerce et l'Industrie

C.F.G.A.                       France          99.96% owned by the mutuals
                                               and Finaxa

Saint Bernard Diffusion        France          89.9%

Sogarep                        France          95%, (100% with the mutuals)

Argovie                        France          100% by Axiva and SCA Argos

Finargos                       France          66.4% owned by Axiva

Astral                         France          100% by Uni Europe Assurance

Argos                          France          N.S.

Finaxa Belgium                 Belgium         100%

                                      C-16




    
<PAGE>



COMPANY                        COUNTRY         VOTING POWER

Axa Belgium                    Belgium         18.5% by Axa(SA) and 72.5% by
                                               Finaxa Belgium

De Kortrijske Verzekering      Belgium         99.8%

Juris                          Belgium         100%

Finaxa Luxembourg              Luxembourg      100%

Axa Assurance IARD Luxembourg  Luxembourg      99.4%

Axa Assurance Vie Luxembourg   Luxembourg      99.4%

Axa Aurora                     Spain           50%

Aurora Polar SA de Seguros y   Spain           99.8% owned by Axa Aurora
Reaseguros

Axa Vida SA de Seguros y       Spain           99.8% owned by Axa Aurora
Reaseguros

Axa Gestion de Seguros y       Spain           100% owned by Axa Aurora
Reaseguros

Axa Assicurazioni              Italy           100%

Eurovita                       Italy           30% owned by Axa
                                               Assicurazioni

Axa Equity & Law plc           U.K.            99.9%

Axa Equity & Law Life          U.K.            100% by Axa Equity & Law plc
Assurance Society

Axa Equity & Law International U.K.            100% owned by Axa Equity &
                                               Law plc

Axa Equity & Law               Netherlands     100% by Axa Equity & Law plc
Levensverzekeringen

Axa Insurance                  U.K.            100%

Axa Global Risks               U.K.            100% by Axa and Uni Europe
                                               Assurance

Axa U.K.                       U.K.            100%

Axa Canada                     Canada          100%

Boreal Insurance               Canada          100% owned by AXA Canada

Axa Assurances Inc.            Canada          100% owned by Axa Canada

Axa Insurance Inc.             Canada          100% owned by Axa Canada

Anglo Canada General Insurance Canada          100% owned by Axa Canada
Cy

Axa Pacific Insurance          Canada          100% by Boreal Insurance

Boreal Assurances Agricoles    Canada          100% by Boreal Insurance




                            C-17




    
<PAGE>


COMPANY                        COUNTRY         VOTING POWER

Sime Axa Berhad                Malaysia        30%

Axa Sime Investment Holdings   Singapore       50%
Pte Ltd

Axa Sime Assurance             Hong Kong       100% owned by Axa Sime Invt.
                                               Holdings Pte Ltd

Axa Sime Assurance             Singapore       100% owned by Axa Sime Invt
                                               Holdings Pte Ltd

Axa Life Insurance             Hong Kong       100%

PT Asuransi Axa Indonesia      Indonesia       80%

Equitable Cies Incorp.         U.S.A.          60.6% owned by Axa, 44.4%
                                               Financiere 45, 3.8%,
                                               Lorfinance 7.6% and Axa
                                               Equity & Law Life Association
                                               Society 4.8%

Equitable Life Assurance of    U.S.A.          100% owned by Equitable Cies
the USA                                        Inc.

National Mutual Holdings Ltd   Australia       51%

The National Mutual Life       Australia       100% owned by National Mutual
Association of Australasia Ltd                 Holdings Ltd

National Mutual International                  74% owned by National Mutual
Pty Ltd                                        Holdings Ltd and 26% by The
                                               National Mutual Life
                                               Association of Australasia

National Mutual (Bermuda) Ltd  Australia       100% owned by National Mutual
                                               International Pty Ltd

National Mutual Asia Ltd       Bermudas        54% owned by National Mutual
                                               (Bermuda) Ltd and 20% by
                                               Delta Ltd

National Mutual Funds          Australia       100% owned by National Mutual
Management (Global) Ltd                        Holdings Ltd

National Mutual Funds          USA             100% owned by National Mutual
Management North America                       Funds Management (Global) Ltd
Holdings Inc.

Australian Casualty & Life Ltd Australia       100% owned by National Mutual
                                               Holdings Ltd

National Mutual Health         Australia       100% owned by National Mutual
Insurance Pty Ltd                              Holdings Ltd

Axa Reassurance                France          100%

Axa Re Finance                 France          100% owned by Axa Reassurance

Axa Re Vie                     France          100% owned by Axa Reassurance

Axa Cessions                   France          100%


                                     C-18




    
<PAGE>


COMPANY                        COUNTRY         VOTING POWER

Abeille Reassurances           France          100% owned by Axa Reassurance

Axa Re Mexico                  Mexico          100% owned by Axa Reassurance

Axa Re Asia                    Singapore       100% owned by Axa Reassurance

Axa Re U.K. Plc                U.K.            100% owned by Axa Re U.K.
                                               Holding

Axa Re U.K. Holding            U.K.            100% owned by Axa Reassurance

Axa Re U.S.A.                  U.S.A.          100% owned by Axa America


Axa America                    U.S.A.          100% owned by Axa Reassurance

International Technology       U.S.A.          80% owned by Axa America
Underwriters Inc. (INTEC)

Axa Re Life                    U.S.A.          100% owned by Axa Re Vie

C.G.R.M.                       Monaco          100% by Axa Reassurance

Axa Life Insurance             Japan           100% owned by Axa

Dongbu Axa Life Insurance Co   Korea           50%
Ltd

Axa Oyak Hayat Sigota          Turkey          60%

Oyak Hayat Sigorta             Turkey          11%



                            C-19




    
<PAGE>


                    AXA FINANCIAL BUSINESS

COMPANY                        COUNTRY         VOTING POWER

Compagnie Financiere de Paris  France          96.9%, (100% with the
(C.F.P.)                                       Mutuals)

Axa Banque                     France          98.7% owned by C.F.P.

Financiere 78                  France          100% owned by C.F.P.

Axa Credit                     France          65% owned by C.F.P.

Axa Gestion Interessement      France          100% owned by C.F.P.

Compagnie Europeenne de Credit France          100% owned by C.F.P.
(C.E.C.)

Fidei                          France          20.7% owned by C.F.P. and
                                               10.8% by Axamur

Meeschaert Rousselle           France          100% owned by Financiere 78

M R Futures SNC                France          59% by Meeschaert Rousselle

Opale Derivee Bourse           France          89.4% by M.R. Futures and
                                               Meeschaert Rousselle

Anjou Courtage                 France          70% owned by Meeschaert
                                               Rousselle

Axiva Gestion                  France          100% owned by Axiva

Juri Creances                  France          100% by different companies

Societe de Placements          France          99.3% with the Mutuals
Selectionnes S.P.S.

Presence et Initiative         France          73% with the Mutuals

Vamopar                        France          100% owned by Societe Beaujon

Financiere Mermoz              France          100%

Axa Asset Management Europe    France          100%

Axa Asset Management           France          100% owned by Axa Asset
Partenaires                                    Management Europe

Axa Asset Management Conseils  France          100% owned by Axa Asset
                                               Management Europe

Axa Asset Management           France          100% owned by Axa Asset
Distribution                                   Management Europe

Axa Equity & Law Home Loans    U.K.            100% owned by Axa Equity &
                                               Law

Axa Equity & Law Commercial    U.K.            100% owned by Axa Equity &
Loans                                          Law


                                     C-20




    
<PAGE>



COMPANY                        COUNTRY         VOTING POWER

Alliance Capital Management    U.S.A.          59% held by ELAS

Donaldson Lufkin & Jenrette    U.S.A.          36.1% owned by ELAS and 44.1%
                                               by Equitable Cies Inc.

Cogefin                        Luxembourg      100% owned by Axa Belgium

Soflinter                      Belgium         100% owned by Axa Belgium

Financiere 45                  France          99.6%

Mofipar                        France          99.76% owned by Societe
                                               Beaujon

ORIA                           France          100% owned by Axa Millesimes

Axa Oeuvres d'Art              France          100% by the Mutuals

Axa Cantenac Brown             France          100%

Colisee Acti Finance 1         France          100% owned by Societe Beaujon

Colisee Acti Finance 2         France          100% owned by Axa Assurances
                                               Iard Mutuelle

Participations 2001            France          100% owned by Societe Beaujon

Finalor                        France          100% owned by Societe Beaujon



                                     C-21





    
<PAGE>


                     AXA REAL ESTATE BUSINESS

COMPANY                         COUNTRY         VOTING POWER

C.I.P.M.                        France          97.6% with the Mutuals

Fincosa                         France          100% owned by C.I.P.M.

Prebail                         France          100% owned by Societe Beaujon
                                                and C.F.P.

Axamur                          France          100% by different companies
                                                and mutuals

Parigest                        France          100% by the Mutuals, C.I.P.M.
                                                and Fincosa

Parimmo                         France          100% by the insurance
                                                companies and the mutuals

S.G.C.I.                        France          100% with the Mutuals

Transaxim                       France          99.4% owned by S.G.C.I.

Compagnie Parisienne de         France          100% owned by S.G.C.I.
Participations

Monte Scopeto                   France          100% owned by C.P.P.

Matipierre                      France          100% by different companies

Securimmo                       France          87% by different companies
                                                and mutuals

Paris Orleans                   France          99.9% by different companies

Colisee Bureaux                 France          99.4% by different companies

Colisee Premiere                France          99.9% by different companies

Colisee Laffitte                France          99.8% by Colisee Bureaux

Carnot Laforge                  France          100% by Colisee Premiere

Parc Camoin                     France          100% by Colisee Premiere

Delta Point du Jour             France          100% owned by Matipierre

Paroi Nord de l'Arche           France          100% owned by Matipierre

Falival                         France          100% owned by Axa Reassurance

Compagnie du Gaz d'Avignon      France          99% owned by Axa Assurances
                                                Iard

Ahorro Familiar                 France          40.1% owned by Axa Assurances
                                                Iard

Fonciere du Val d'Oise          France          100% owned by C.P.P.

Sodarec                         France          99.9% owned by C.P.P.

Centrexpo                       France          99.9% owned by C.P.P.

                                     C-22




    
<PAGE>


COMPANY                         COUNTRY         VOTING POWER

Fonciere de la Vile du Bois     France          99.6% owned by Centrexpo

Colisee Seine                   France          97.4% by different companies

Translot                        France          99.9% by SGCI

S.N.C. Dumont d'Urville         France          100% owned by Colisee
                                                Premiere

Colisee Participations          France          100% by SGCI

Colisee Federation              France          100% by SGCI

Colisee Saint Georges           France          100% by SGCI

Drouot Industrie                France          50% by SGCI

Colisee Vauban                  France          99.7% by Matipierre

Fonciere Colisee                France          98.9% by Matipierre

Axa Pierre S.C.I.               France          97.6% owned by different
                                                companies and Mutuals

Axa Millesimes                  France          77.8% owned by AXA and the
                                                Mutuals

Chateau Suduirault              France          100% owned by Axa Millesimes

Diznoko                         Hongrie         100% owned by Axa Millesimes

Compagnie Fonciere Matignon     France          100% by different companies
                                                and Mutuals

Equitable Real Estate           U.S.A.          100% owned by ELAS
Investment

Quinta do Noval Vinhos S.A.     Portugal        99.9% owned by Axa Millesimes


                                     C-23




    
<PAGE>


                        OTHER AXA BUSINESS

COMPANY                        COUNTRY         VOTING POWER

A.N.F.                         France          95.4% owned by Finaxa

SCOR                           France          10.1% owned by Axa
                                               Reassurance

Campagnie du Cambodge          France          23% owned by A.N.F.

Lucia                          France          20.6% owned by Axa Assurance
                                               Iard and 8.6% by the mutuals

Rubis et Cie                   France          12.7% owned by Uni Europe
                                               Assurance

Schneider S.A.                 France          10%

Eurofin                        France          31.6% owned by Compangie
                                               Financiere de Paris


                                     C-24





    
<PAGE>


         ORGANIZATION CHART OF EQUITABLE'S AFFILIATES


                             NOTES


1.  The year of formation or acquisition and state or country of
    incorporation of each affiliate is shown.

2.  The chart omits certain relatively inactive special purpose real estate
    subsidiaries, partnerships, and joint ventures formed to operate or
    develop a single real estate property or a group of related properties,
    and certain inactive name-holding corporations.

   
3.  All ownership interests on the chart are 100% common stock ownership
    except for (a) as noted for certain partnership interests, (b) Equitable
    Life's ACMC, Inc.'s and Equitable Capital's limited partnership interests
    in Alliance Capital Management L.P., (c) as noted for certain
    subsidiaries of Alliance Capital Management Corp. of Delaware, Inc.,
    (d) Treasurer Robert L. Bennett's 20% interest in Compass Management
    and Leasing Co. (formerly known as EREIM, Inc.), (e) as noted for
    certain subsidiaries of AXA, (f) The Equitable Companies
    Incorporated's 61% interest in DLJ and Equitable Holding Corp's 39 %
    interest in same, and (g) DLJ Mortgage Capital Inc.'s and Equitable
    Real Estate Investment Management, Inc.'s ownership (50% each) in
    Column Financial, Inc.
    

4.  The operational status of the entities shown as having been formed or
    authorized but "not yet fully operational" should be checked with the
    appropriate operating areas, especially for those that are start-up
    situations.

5.  The following entities are not included in this chart because, while they
    have an affiliation with The Equitable, their relationship is not the
    ongoing equity-based form of control and ownership that is characteristic
    of the affiliations on the chart, and, in the case of the first two
    entities, they are under the direction of at least a majority of "outside"
    trustees:

                      The Equitable Funds
                    The Hudson River Trust
                       Separate Accounts

   
6.  This chart was last revised on August 23, 1996.
    

                              C-25








    
<PAGE>


                Item 27. Number of Contractowners

         Currently, there are no owners of qualified and non-qualified
contracts offered by the registrant hereunder.


Item 28. Indemnification

         Indemnification of Principal Underwriter

         To the extent permitted by law of the State of New York and subject
to all applicable requirements thereof, Equitable Capital Securities
Corporation undertook to indemnify each of its directors and officers who is
made or threatened to be made a party to any action or proceeding, whether
civil or criminal, by reason of the fact the director or officer, or his or
her testator or intestate, is or was a director or officer of Equitable
Capital Securities Corporation.

         Undertaking

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


Item 29. Principal Underwriters

         (a) Equitable Distributors, Inc. (formerly Equitable Capital
Securities Corporation), an indirect wholly-owned subsidiary of
Equitable, is the principal underwriter for Separate Account No. 49.  The
principal business address of Equitable Distributors, Inc. is 787 Seventh
Avenue, NY, NY 10019.

         (b) Set forth below is certain information regarding the directors
and principal officers of Equitable Distributors, Inc. The business address of
the persons whose names are preceded by an asterisk is that of Equitable
Distributors, Inc.


                              C-26





    
<PAGE>


NAME AND PRINCIPAL                    Positions and Offices
BUSINESS ADDRESS                      with Underwriter

*Jerome Golden                        Chairman of the Board, Chief
                                      Executive Officer and Director

*Michael Kiley                        President and Director

*Dennis Witte                         Chief Operating Officer and
                                      Director

 Geoffrey H. Radbill                  Director
 135 West 50th Street
 New York, NY 10020

*Harvey Blitz                         Director


*Thomas D. Bullen                     Chief Financial Officer

 Michael Brzozowski                   Chief Compliance Officer
 1755 Broadway, 2nd floor
 New York, NY 10019

*Naomi Friedland-Wechsler             Chief Legal Officer

*Ronald R. Quist                      Treasurer

*Janet Hannon                         Secretary

*Linda Galasso                        Assistant Secretary


         (c)   Not applicable.

Item 30. Location of Accounts and Records

           The records required to be maintained by Section 31(a) of the
Investment Company Act of 1940 and Rules 31a-1 to 31a-3 thereunder are
maintained by Equitable at 787 Seventh Avenue, New York, New York 10019. The
policies files will be kept at Vantage Computer System, Inc., 301 W.
11th Street, Kansas City, Mo. 64105.


Item 31. Management Services

         Not applicable.


Item 32. Undertakings

The Registrant hereby undertakes:


                              C-27




    
<PAGE>


     (a)       to file a post-effective amendment to this registration statement
               as frequently as is necessary to ensure that the audited
               financial statements in the registration statement are never more
               than 16 months old for so long as payments under the variable
                annuity contracts may be accepted;

     (b)       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 postcard or similar written communication affixed to or
               included in the prospectus that the applicant can remove to
               send for a Statement of Additional Information;

     (c)       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.



                              C-28




    
<PAGE>


                          SIGNATURES

   
      Pursuant to requirements of the Securities Act of 1933 and the
Investment Company Act of 1940, the Registrant has duly caused this
registration statement to be signed on its behalf, in the City and State of
New York, on this 28th day of August, 1996.
    

                               SEPARATE ACCOUNT No. 49 OF
                               THE EQUITABLE LIFE ASSURANCE SOCIETY
                               OF THE UNITED STATES
                                           (Registrant)

                               By: The Equitable Life Assurance
                               Society of the United States


                               By: /s/ Jerome S. Golden
                               Jerome S. Golden
                               President,
                               Income Management Group,
                               A Division of The Equitable Life
                               Assurance Society of the United
                               States



                              C-29





    
<PAGE>


                            SIGNATURES

   
      Pursuant to the requirements of the Securities Act of 1933 and the
Investment Company Act of 1940, the Depositor has duly caused this
registration statement to be signed on its behalf, in the City and State of
New York, on this 28th day of August, 1996.
    

                                    THE EQUITABLE LIFE ASSURANCE SOCIETY
                                         OF THE UNITED STATES
                                              (Depositor)


                                    By:  /s/ Jerome S. Golden
                                            Jerome S. Golden
                                              President,
                                    Income Management Group,
                                    A Division of The Equitable Life
                                    Assurance Society of the United
                                    States


      As required by the Securities Act of 1933 and the Investment Company Act
of 1940, this registration statement has been signed by the following persons
in the capacities and on the date indicated:

PRINCIPAL EXECUTIVE OFFICERS:

James M. Benson                     President, Chief Executive Officer
                                    and Director

William T. McCaffrey                Senior Executive Vice President,
                                    Chief Operating Officer and Director

Joseph J. Melone                    Chairman of the Board and Director

PRINCIPAL FINANCIAL OFFICER:

Stanley B. Tulin                    Senior Executive Vice President and
                                    Chief Financial Officer

PRINCIPAL ACCOUNTING OFFICER:

   
/s/ Alvin H. Fenichel               Senior Vice President and Controller
Alvin H. Fenichel
August 28, 1996

DIRECTORS:
Claude Bebear            Jean-Rene Foutou          Winthrop Knowlton
James M. Benson          Norman C. Francis         Arthur L. Liman
Christopher Brocksom     Donald J. Greene          George T. Lowy
Francoise Colloc'h       John T. Hartley           William T. McCaffrey
Henri de Castries        John H.F. Haskell, Jr.    Joseph J. Melone
Joseph L. Dionne         W. Edwin Jarmain          Didier Pineau-Valencienne
William T. Esrey         G. Donald Johnston, Jr.   George J. Sella, Jr.
                                                   Dave H. Williams


By: /s/ Jerome S. Golden
        Jerome S. Golden
        Attorney-in-Fact
        August 28, 1996
    

                              C-30





    
<PAGE>


                         EXHIBIT INDEX


           EXHIBIT NO.                                        PAGE NO.

   
           9       Opinion and Consent of Jonathan E. Gaines, Esq., Vice
                   President and Associate General Counsel of Equitable,
                   as to the legality of the securities being registered.

           10(a)   Consent of Price Waterhouse.
    


                              C-31







   
                                                     August 23, 1996



The Equitable Life Assurance
    Society of the United States
787 Seventh Avenue
New York, New York 10019

Dear Sirs:

     This opinion is furnished in connection with the filing by The Equitable
Life Assurance Society of the United States ("Equitable Life") and Separate
Account No. 49 of Equitable Life ("Separate Account No. 49") of a Form N-4
Registration Statement of Equitable Life and Separate Account No. 49 under the
Securities Act of 1933 (File No. 333-05593) and of the Registration Statement of
Separate Account No. 49 under the Investment Company Act of 1940 included in
the same Form N-4. The Registration Statement covers an indefinite number of
units of interest ("Units") in Separate Account No. 49.
    

      The Units are purchased with contributions received under individual
annuity contracts and certificates Equitable Life offers under a group annuity
contract (collectively, the "Certificates"). As described in the prospectus
included in the Registration Statement, the Certificates are designed to
provide for retirement income benefits. The Certificates have been filed with
the New York superintendent of insurance.

      I have examined such corporate records of Equitable Life and provisions
of the New York insurance law as are relevant to authorization and issuance of
the Certificates and such other documents and laws as I consider appropriate.
On the basis of such examination, it is my opinion that:

1.    Equitable Life is a corporation duly organized and validly existing under
      the laws of the State of New York.

2.    Separate Account No. 49 was duly established pursuant to the provisions
      of the New York Insurance Law.





    
<PAGE>


The Equitable Life Assurance
    Society of the United States
Page 2


3.    The assets of Separate Account No. 49 are owned by Equitable Life;
      Equitable Life is not a trustee with respect thereto. Under New York
      law, the income, gains and losses, whether or not realized, from assets
      allocated to Separate Account No. 49 must be credited to or charged
      against such account, without regard to the other income, gains or
      losses of Equitable Life.

4.    The Certificates provide that the portion of the assets of Separate
      Account No. 49 equal to the reserves and other contract liabilities with
      respect to Separate Account No. 49 shall not be chargeable with
      liabilities arising out of any other business Equitable Life may conduct
      and that Equitable Life reserves the right to transfer assets of
      Separate Account No. 49 in excess of such reserves and contract
      liabilities to the general account of Equitable Life.

5.    The Certificates (including any Units credited thereunder) will be duly
      authorized and when issued in accordance with applicable regulatory
      approvals will represent validly issued and binding obligations of
      Equitable Life.

      I hereby consent to the use of this opinion as an exhibit to the
Registration Statement.

                               Very truly yours,



                            /s/ Jonathan E. Gaines
                                Jonathan E. Gaines







                        Consent of Independent Accounts

We hereby consent to the use in the Statements of Additional Information
constituting part of this Pre-Effective Amendment No. 1 to the Registration
Statement No. 333-05593 on Form N-4 (the "Registration Statement") of our report
dated February 7, 1996, relating to the consolidated financial statements of The
Equitable Life Assurance Society of the United States, and to the incorporation
by reference of our reports into each Prospectus which constitute part of this
Registration Statement. We also consent to the references to us under the
headings "Custodian and Independent Accountants" in each Statement of Additional
Information and to the references to us under the headings "Independent
Accountants" in each Prospectus.

/s/ Price Waterhouse LLP

   
Price Waterhouse LLP
New York, New York
August 28, 1996
    



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